CashFlowRE
Sign in Sign up
6247 Acton Rd
D- Composite 36.94
Why this score? — see what drove the D- 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 +11.7/30.0
  • ARV discount +7.4/15.0
  • Schools +4.0/10.0
  • DSCR +3.4/10.0
  • 1% rule +2.9/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$259,900

6247 Acton Rd · Indianapolis city (balance), IN 46259
3 bd · 1.5 ba · 1,386 sqft · SingleFamily public records · 2 Days on market
Built 1955 0.47 ac lot Est $259k · at est.

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity is knocking with this well loved 3 bedroom, 1.5 bath home offering 1,386 sqft on the main level, a 2-car garage, and plenty of upside. The large living room features a stone gas fireplace, built-in bookcase, and likely hardwood floors beneath the carpet, continuing into the dining room. Both bathrooms are original and full of retro character, offering a refreshing break from today's endless gray. Full unfinished basement is ready for your personal touches. The stone and brick exterior, large driveway with turnaround space, replacement windows, gutter guards, and mostly newer mechanicals show how well this home has been maintained. This is the classic Grandma's house opportunity.

Key facts

  • Large driveway
  • Stone gas fireplace
  • Built-in bookcase

Tags

STONE GAS FIREPLACEBUILT-IN BOOKCASEHARDWOOD FLOORSFULL UNFINISHED BASEMENTSTONE AND BRICK EXTERIORLARGE DRIVEWAY

Property features AI

Exterior

  • Parking: Attached 2-car garage with garage door opener
  • Utilities: Private water; Septic system
  • Home design: Single family residence; One level; Faces west
  • Construction: Brick and stone exterior; Block foundation
  • Exterior features: Covered patio; Patio; Mature trees; No fence

Interior

  • Kitchen: Electric oven; Range hood; Refrigerator; Eat-in kitchen
  • Bedrooms: 3 bedrooms on the main level; Primary bedroom with walk-in closet
  • Flooring: Hardwood floors
  • Bathrooms: 1 full bathroom; 1 half bathroom (main level)
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Attic access; Built-in features; Hardwood floors; Eat-in kitchen; Stained woodwork; Gas log fireplace; Daylight, full, unfinished basement; Smoke alarm; Sump pump
  • Laundry & utility: Washer; Dryer

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 3-bed/1.5-bath single-family listed at $260k.

Deal economics

  • At list price, monthly cash flow is $-75 ($-900/yr) — negative.
  • To cash-flow at today's rent, offer at most $247k (5.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $205k (21.0% below list).
  • Recommended offer: $205k (21.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% 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 D — affects rentability + tenant quality, not the cash-flow math above.
  • Franklin Township Community School Corporation (urban): math 42% / reading 47% proficiency, ranked #87 of 301 in IN (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Acton Elementary School (math 57% / reading 47%, grade C-, #237 of 994 statewide, top 26%, 534 students, 46% FRL); Franklin Central High School (math 41% / reading 69%, grade C, #77 of 369 statewide, top 21%, 3,319 students, 46% FRL) — zoned schools average 46% FRL vs 29% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 159 active listings in the ZIP; 1 comparable units currently listed for rent nearby; high-income renter base; 1,906 units permitted in Marion County in 2024 (621 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $205,391 (21.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  5. 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.
  6. 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.
  7. 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
0.79%
Cap rate
5.95%
Cash-on-cash
-1.24%
DSCR
0.94
GRM
10.5

CMA / ARV

ARV (on-the-fly)
$259,182
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10805 Charlemagne Dr 0.22mi 3/2.0 1,288 (-7%) 12mo $270,000 $210 66
6242 Catalina Dr 0.14mi 3/1.5 1,520 (+10%) 20mo $275,000 $181 61
6238 Fairlane Dr 0.32mi 3/1.5 1,320 (-5%) 21mo $250,000 $189 60
6226 Fairlane Dr 0.32mi 3/2.0 1,536 (+11%) 13mo $287,000 $187 54
6859 Bloomfield Dr E 0.71mi 3/2.0 1,589 (+15%) 4mo $289,100 $182 38

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-18.4%
Equity multiple
0.36×
Total profit
$-46,924
Equity at exit
$38,752
10-year hold
IRR
-10.7%
Equity multiple
0.35×
Total profit
$-47,134
Equity at exit
$22,471

Cash invested: $72,772 (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 46259

Home prices YoY
-26.8%
Active inventory
159
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$2,054 medium interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$226 /mo · $2,717/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$431
Net cashflow
$-75

Break-even live

Break-even rent $2,149
Max offer price $246,644
Occupancy floor 99%

Sensitivity live

Price -10% $72 -5% $-1 +0% $-75 +5% $-149 +10% $-222
Rent -10% $-237 -5% $-156 +0% $-75 +5% $6 +10% $87
Rate -1.0pp $56 -0.5pp $-9 base $-75 +0.5pp $-142 +1.0pp $-211

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
$64,975
Closing costs
$7,797
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10166 Southeastern Ave Indianapolis, IN 2.0 1.5 1625 $1,295 $0.80 24d 1 1.27mi

Listing history 3 events

  1. 2026-06-13
    statusdays on market $259,900 Pending 2 DOM
  2. 2026-06-08
    remarks 699-char remark
  3. 2026-06-08
    listed $259,900 Active 1 DOM

ⓘ 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
$2,717 · $226/mo
Projected year-2 tax
$2,717 · $226/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 ≥101°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$24,647
− Mortgage interest
−$14,558
− Property taxes
−$2,717
− Insurance
−$1,300
− Repairs & maintenance
−$1,972
− Management
−$1,972
− Depreciation
−$7,561
Taxable loss
−$5,432
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,304
After-tax cash flow
$403/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
Franklin Township Community School Corporation
NCES district ID
1803750
Math proficiency
42% ▼ -12.00%
Reading proficiency
47% ▼ -6.00%
Median HH income
$67,825
Composite
39.91/100
National rank
#3852
State rank
#87 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)
15,169
Household income
$129,345
Rent vs Own
4.5% rent · 95.5% own
Severe rent burden
78.0

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 White (79%)
Race & ethnicity
White 79% Two or more races 9% Asian 8% Hispanic / Latino 7%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Slovak 4% Lithuanian 4% Italian 3%
Foreign-born
7% · Canada, Dominican Republic
Languages at home
89% English-only · Other Indo-European 8% Spanish 2% Tagalog/Filipino 1%

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
▼ -86.96%
Current HPI
237.9165
Rent YoY
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

1 event — show timeline
  • 2026-06-08 Listed $259,900 MIBOR as Distributed by MLS Grid

Property tax history

+6.5%/yr

Latest (2025): $2,717 · +7.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…