CashFlowRE
Sign in Sign up
3342 N Chester Ave
B Composite 74.07
Why this score? — see what drove the B grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +2.7/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$74,900

3342 N Chester Ave · Indianapolis city (balance), IN 46218
2 bd · 1.0 ba · 798 sqft · SingleFamily public records · 14 Days on market
Built 1952 6,708 sqft lot $94/sqft · 16% above area Est $129k · 42% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great starter home for a home buyer wanting to put in some sweat equity or an investor looking for another "flip" project or a solid rental. Located on the near east side close to downtown and tons of amenities. Home features "good bones" with a solid foundation, large covered front porch and full sized basement. Home will need some renovations to restore it to it's former glory.

Key facts

  • Solid foundation
  • Full sized basement
  • 6,708 sq ft lot

Tags

LARGE COVERED FRONT PORCHFULL SIZED BASEMENTSOLID FOUNDATION

Property features AI

Exterior

  • Utilities: Public water; Municipal sewer connected; Solid waste service available
  • Home design: Single-family residence; One level
  • Construction: Wood siding exterior; Block foundation
  • Exterior features: Lot under 1/4 acre (approximately 0.15 acre)

Interior

  • Kitchen: Eat-in kitchen
  • Bedrooms: 2 bedrooms on the main level
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Forced air heating; No central cooling listed
  • Interior features: Eat-in kitchen; Painted woodwork; Finished basement area (partial)
  • Laundry & utility: No appliances listed

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $287 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Cap rate 10.9% vs local median 4.4% in Indianapolis city (balance) — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Indianapolis Public Schools (urban): math 14% / reading 20% proficiency, ranked #286 of 301 in IN (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 77% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents flat; 334 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,906 units permitted in Marion County in 2024 (621 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($38k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $518 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Marion County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 0.8% rent growth), your $21k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 3.4% of price; built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $74,900

Questions for the listing agent

  1. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  5. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.56%
Cap rate
10.90%
Cash-on-cash
16.45%
DSCR
1.73
GRM
5.3

CMA / ARV

ARV (median comp)
$128,940
List price
$74,900
Delta
-41.91%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3109 Forest Manor Ave 0.30mi 2/1.0 750 (-6%) 8mo $115,000 $153 69
2907 Forest Manor Ave 0.55mi 2/1.0 768 (-4%) 1mo $73,000 $95 68
2919 N Denny St 0.52mi 2/1.0 816 (+2%) 6mo $52,500 $64 66
3355 Wallace Ave 0.62mi 2/1.0 768 (-4%) 2mo $59,500 $77 63
3814 E 31st St 0.35mi 2/1.0 899 (+13%) 1mo $108,500 $121 62
3015 Adams St 0.62mi 2/1.0 819 (+3%) 9mo $155,000 $189 59
3114 Adams St 0.57mi 2/1.0 725 (-9%) 3mo $63,000 $87 56
3219 N Colorado Ave 0.31mi 3/1.0 (+1) 912 (+14%) 4mo $139,900 $153 53
3640 N Lasalle St 0.67mi 2/1.0 720 (-10%) 1mo $139,500 $194 52
4715 Munter Ln 0.63mi 3/1.0 (+1) 864 (+8%) 6mo $46,000 $53 47
2956 Wallace Ave 0.69mi 3/1.0 (+1) 888 (+11%) 2mo $143,000 $161 42
2949 Wallace Ave 0.71mi 3/1.0 (+1) 888 (+11%) 4mo $110,000 $124 40

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 0.81% rent growth · sell at horizon

5-year hold
IRR
4.7%
Equity multiple
1.18×
Total profit
$3,741
Equity at exit
$11,168
10-year hold
IRR
11.8%
Equity multiple
1.82×
Total profit
$17,299
Equity at exit
$6,476

Cash invested: $20,972 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Indiana
90 Strongly Landlord-Friendly · R+11
County
— inherits STATE
City
— inherits STATE
10-day pay-or-quit; landlord-favorable; preempted.

ZIP-level market 46218

Home prices YoY
-17.1%
Rents YoY
0.8%
Active inventory
334
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$1,169 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$212 /mo · $2,548/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$246
Net cashflow
$287

Break-even live

Break-even rent $805
Max offer price $74,900
Occupancy floor 70%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$18,725
Closing costs
$2,247
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3383 Station St Indianapolis, IN 3.0 1.0 744 $1,250 $1.68 23d 1 0.22mi
3149 N Gladstone Ave Indianapolis, IN 3.0 1.5 1036 $1,350 $1.30 7d 1 0.30mi
3315 N Euclid Ave Indianapolis, IN 2.0 1.0 780 $1,300 $1.67 14d 1 0.35mi
3142 N Euclid Ave Indianapolis, IN 3.0 1.0 1050 $1,050 $1.00 43d 1 0.36mi
3421 N Olney St Indianapolis, IN 2.0 1.0 720 $1,195 $1.66 16d 1 0.38mi
3920 E 30th St Indianapolis, IN 3.0 1.0 1071 $1,350 $1.26 7d 1 0.41mi
3920 E 30th St Indianapolis, IN 3.0 1.0 1071 $1,350 $1.26 4d 1 0.41mi
3522 N Olney St Indianapolis, IN 3.0 1.0 768 $1,300 $1.69 43d 1 0.47mi
3725 N Sherman Dr #7 Indianapolis, IN 2.0 1.0 729 $845 $1.16 3d 1 0.51mi
4726 E 34th St Indianapolis, IN 1.0 1.0 643 $800 $1.24 23d 1 0.55mi
3332 Wallace Ave Indianapolis, IN 3.0 1.0 936 $1,600 $1.71 23d 1 0.57mi
2862 N Chester Ave Indianapolis, IN 3.0 2.0 1076 $1,520 $1.41 43d 1 0.58mi
2864 Forest Manor Ave Indianapolis, IN 3.0 1.0 1018 $1,500 $1.47 23d 1 0.59mi
4615 E 30th St Indianapolis, IN 2.0 1.0 660 $1,100 $1.67 23d 1 0.62mi
3472 N Dearborn St Indianapolis, IN 2.0 1.0 890 $1,099 $1.23 19d 1 0.68mi
2932 Arthington Blvd Indianapolis, IN 3.0 1.0 900 $1,350 $1.50 23d 1 0.68mi
2949 Adams St Indianapolis, IN 2.0 1.0 978 $1,150 $1.18 43d 1 0.70mi
3461 N Dequincy St Indianapolis, IN 1.0 1.0 900 $720 $0.80 43d 1 0.70mi
3615 Sherman Forest Dr Indianapolis, IN 4.0 1.0–2.5 1057 $1,288 $1.22 4d 1 0.72mi
2950 N Dequincy St Indianapolis, IN 3.0 1.0 888 $1,375 $1.55 13d 1 0.72mi
2920 N Lasalle St Indianapolis, IN 3.0 1.0 875 $1,095 $1.25 17d 1 0.80mi
2930 N Dearborn St Indianapolis, IN 1.0 1.0 536 $599 $1.12 23d 1 0.82mi
3535 N Oxford St Indianapolis, IN 3.0 1.0 1015 $1,500 $1.48 21d 1 0.83mi
3316 N Emerson Ave Indianapolis, IN 3.0 1.0 912 $1,100 $1.21 23d 1 0.85mi
2722 N Olney St Indianapolis, IN 2.0 1.0 650 $795 $1.22 43d 1 0.86mi
3301 Mardenna Ave Indianapolis, IN 3.0 1.0 925 $1,200 $1.30 43d 1 1.00mi
4115 Meadows Dr Indianapolis, IN 1.0–3.0 1.0–2.0 1013 $1,374 $1.36 43d 9 1.07mi
2422 Adams St Unit 2 Indianapolis, IN 1.0 1.0 700 $850 $1.21 43d 1 1.10mi
2410 Adams St Indianapolis, IN 3.0 1.0 900 $1,200 $1.33 10d 1 1.12mi
3319 N Hawthorne Ln Indianapolis, IN 3.0 1.0 1084 $1,100 $1.01 23d 1 1.14mi
3516 N Hawthorne Ln Indianapolis, IN 3.0 1.0 925 $1,225 $1.32 4d 1 1.16mi
2931 N Tacoma Ave Unit 31 Indianapolis, IN 2.0 1.0 800 $950 $1.19 7d 1 1.17mi
3741 N Tacoma Ave Indianapolis, IN 3.0 1.0 913 $2,200 $2.41 17d 1 1.18mi
2449 Wheeler St Indianapolis, IN 1.0 1.0 600 $950 $1.58 23d 1 1.18mi
3815 N Grand Ave Unit 3815 Indianapolis, IN 2.0 1.0 965 $1,250 $1.30 4d 1 1.18mi
3011 Oxford Ln Indianapolis, IN 1.0 1.0 640 $800 $1.25 43d 1 1.19mi
2821 Oxford Ln Indianapolis, IN 1.0 1.0 640 $825 $1.29 43d 1 1.27mi
3719 Hillside Ave Indianapolis, IN 1.0 1.0 644 $725 $1.13 23d 1 1.31mi
2530 N Temple Ave Indianapolis, IN 1.0 1.0 720 $750 $1.04 20d 1 1.36mi
3636 N Whittier Pl Indianapolis, IN 3.0 1.0 912 $995 $1.09 7d 1 1.37mi

Listing history 1 events

  1. 2026-05-12
    listed $74,900 Active 405-char remark

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast IN · Partial reset (capped growth)

Current annual tax
$2,548 · $212/mo
Projected year-2 tax
$2,548 · $212/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥102°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$14,033
− Mortgage interest
−$4,196
− Property taxes
−$2,548
− Insurance
−$374
− Repairs & maintenance
−$1,123
− Management
−$1,123
− Depreciation
−$2,179
Taxable income
$2,490
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$598
After-tax cash flow
$2,852/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Indianapolis Public Schools
NCES district ID
1804770
Math proficiency
14% ▼ -7.00%
Reading proficiency
20% ▼ -3.00%
Median HH income
$32,034
Composite
13.69/100
National rank
#9499
State rank
#286 of 301 in IN

Livability — Indianapolis city (balance)

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Indianapolis city (balance), IN
County
Marion County · 998,460 people
City population
881,119
Metro
Indianapolis-Carmel-Anderson, IN
Population (ZIP)
29,360
Household income
$38,063
Rent vs Own
47.2% rent · 52.8% own
Severe rent burden
2340.0

Population outlook (Marion County) Hauer SSP2

Today (2025)
1,025,572 people
By 2030
1,065,727 · +3.9%
By 2040
1,141,577 · +11.3%
By 2050
1,208,920 · +17.9%
By 2075
1,367,288 · +33.3%
By 2100
1,438,201 · +40.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (68%)
Race & ethnicity
Black 68% White 18% Hispanic / Latino 9% Two or more races 6%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Romanian 1%
Foreign-born
5% · Canada, Philippines
Languages at home
92% English-only · Spanish 7%

Political lean MEDSL · Marion

2024 margin
Strong D (+27.7) · D 63.0% · R 35.3% · Other 1.7%
2008→2024 swing
-0.7pp no change · 2008: 28.4pp · 2024: 27.7pp
All cycles
2024: D+27.7 2020: D+29.1 2016: D+22.8 2012: D+22.2 2008: D+28.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -81.57%
Current HPI
395.7071
Rent YoY
▲ 0.81%
Metro
Indianapolis-Carmel-Anderson, IN
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

2 events — show timeline
  • 2026-05-26 Pending MIBOR as Distributed by MLS Grid
  • 2026-05-12 Listed $74,900 MIBOR as Distributed by MLS Grid

Property tax history

+10.2%/yr

Latest (2025): $2,548 · -5.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…