CashFlowRE
Sign in Sign up
18092 Stone Church Rd
D Composite 42.06
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).

  • ARV discount +15.0/15.0
  • Appreciation +9.0/10.0
  • Cash flow +5.3/30.0
  • Schools +5.0/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.3/10.0
  • DSCR +0.0/10.0

$259,900

18092 Stone Church Rd · Everton, IN 47024
3 bd · 1.0 ba · 1,456 sqft · SingleFamily public records · 8 Days on market
Built 1951 2.00 ac lot $179/sqft · 28% below area Est $359k · 28% under ↓ 26% since listing

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

Listing remarks MLS

Welcome to this nicely updated farmhouse on 2 acres. Enjoy a spacious 3 or 4 Bed/1 Bath farmhouse with original hardwood floors, new windows (2025), new metal roof (2026) new carpet (2026), and new appliances (2026) and full unfinished basement. The 24x20 Ft. barn features concrete floors, livestock ready with water and a hay loft! Multiple outbuildings for storage, chickens, or whatever you wish. Located just outside Blooming Grove, IN; only 12 Minutes to Brookville and close to the Lake. Don't miss your chance to have your little slice of heaven.

Key facts

  • New metal roof
  • New carpet
  • New appliances

Tags

UPDATED FARMHOUSEORIGINAL HARDWOOD FLOORSNEW WINDOWSNEW METAL ROOFNEW CARPETNEW APPLIANCES

Property features AI

Exterior

  • Utilities: Private water; Septic system
  • Home design: Single-family residence; Two levels
  • Construction: Vinyl siding; Block foundation
  • Exterior features: Sits on approximately 2 acres (1–3 acre range)

Interior

  • Kitchen: Electric oven; Refrigerator; Dishwasher
  • Bedrooms: Three bedrooms — one on the main level and two on the upper level (bedroom dimensions: two upper bedrooms 12x10, main-level bedroom 12x10)
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Eat-in kitchen; Cellar; Unfinished basement
  • Laundry & utility: Washer; Dryer; Electric water heater

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/1.0-bath single-family listed at $260k.

Deal economics

  • At list price, monthly cash flow is $-575 ($-7k/yr) — negative.
  • To cash-flow at today's rent, offer at most $158k (39.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $137k (47.3% below list).
  • Recommended offer: $137k (47.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Zoned schools: Franklin County Middle School (math 29% / reading 37%, grade F, #180 of 330 statewide, top 56%, 358 students, 53% FRL); Franklin County High (math 27% / reading 57%, grade F, #197 of 369 statewide, top 57%, 713 students, 44% FRL).
  • Market conditions: 58 units permitted in Franklin County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $22k of equity ($2k loan paydown + $21k appreciation (7.9% local appreciation)).
  • Franklin County population projected to shrink 10% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • By year 2, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $136,952 (47.3% 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 1951 — 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
0.53%
Cap rate
3.64%
Cash-on-cash
-9.48%
DSCR
0.58
GRM
15.8

CMA / ARV

ARV (median comp)
$358,614
List price
$259,900
Delta
-27.53%
Verdict
UNDERPRICED
Comps
3 within 2.0 mi

Projected returns pro-forma

7.94% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
12.8%
Equity multiple
1.95×
Total profit
$69,428
Equity at exit
$196,442
10-year hold
IRR
13.1%
Equity multiple
4.14×
Total profit
$228,477
Equity at exit
$388,975

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 47024

Home prices YoY
3.2%
Price-to-rent
15.8×

Monthly cashflow live

Estimated rent
$1,370 medium interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$186 /mo · $2,228/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$288
Net cashflow
$-575

Break-even live

Break-even rent $2,097
Max offer price $158,327
Occupancy floor

Sensitivity live

Price -10% $-428 -5% $-501 +0% $-575 +5% $-649 +10% $-722
Rent -10% $-683 -5% $-629 +0% $-575 +5% $-521 +10% $-467
Rate -1.0pp $-444 -0.5pp $-509 base $-575 +0.5pp $-642 +1.0pp $-711

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.

Listing history 19 events

  1. 2026-06-21
    days on market $259,900 Active 8 DOM
  2. 2026-06-18
    days on market $259,900 Active 5 DOM
  3. 2026-06-17
    days on market $259,900 Active 4 DOM
  4. 2026-06-16
    days on market $259,900 Active 3 DOM
  5. 2026-06-15
    days on marketlisting id $259,900 Active 2 DOM
  6. 2026-06-13
    days on market $259,900 Active 5 DOM
  7. 2026-06-13
    days on market $259,900 Active 4 DOM
  8. 2026-06-09
    days on marketlisting id $259,900 Active 1 DOM
  9. 2026-06-08
    days on market $259,900 Active 24 DOM
  10. 2026-06-07
    days on market $259,900 Active 23 DOM
    Show marketing remark (555 chars)

    Welcome to this nicely updated farmhouse on 2 acres. Enjoy a spacious 3 or 4 Bed/1 Bath farmhouse with original hardwood floors, new windows (2025), new metal roof (2026) new carpet (2026), and new appliances (2026) and full unfinished basement. The 24x20 Ft. barn features concrete floors, livestock ready with water and a hay loft! Multiple outbuildings for storage, chickens, or whatever you wish. Located just outside Blooming Grove, IN; only 12 Minutes to Brookville and close to the Lake. Don't miss your chance to have your little slice of heaven.

  11. 2026-06-04
    days on market $259,900 Active 20 DOM
  12. 2026-06-03
    days on market $259,900 Active 19 DOM
  13. 2026-06-02
    days on market $259,900 Active 18 DOM
  14. 2026-06-01
    days on market $259,900 Active 17 DOM
  15. 2026-05-31
    days on market $259,900 Active 16 DOM
  16. 2026-05-15
    listed $259,900 Active 1592-char remark
  17. 2026-02-10
    soldstatus $325,000 Closed 741-char remark
    Show marketing remark (741 chars)

    Your Peaceful Country Dream Awaits! This 21.65 Acre Farm Property Boasts Tremendous Opportunity for Crops, Livestock, and Homesteading! Enjoy the Rustic 4 Bed/1 Bath Farmhouse with Original Wood Floors, New Windows (2025), and Full Unfinished Basement. The 24x20 Ft. Barn Features Concrete Floors, Livestock Set-up (includes Swine Farrowing Crates), and Hay Loft! Multiple Outbuildings for Endless Ideas. Approx. 10 Wooded Acres, 9 Tillable Acres (can be cash-rented to local farmer), and a 3 Acre Homesite. Great Hunting Potential. Located Just outside Blooming Grove, IN; only 12 Minutes to Brookville, IN. A Cozy Farmhouse Looking for it's New Owner! Would also be a Great Fixer-Upper/Investor Opportunity. Not Many Like This! Call Today!

  18. 2026-01-19
    status Pending 741-char remark
    Show marketing remark (741 chars)

    Your Peaceful Country Dream Awaits! This 21.65 Acre Farm Property Boasts Tremendous Opportunity for Crops, Livestock, and Homesteading! Enjoy the Rustic 4 Bed/1 Bath Farmhouse with Original Wood Floors, New Windows (2025), and Full Unfinished Basement. The 24x20 Ft. Barn Features Concrete Floors, Livestock Set-up (includes Swine Farrowing Crates), and Hay Loft! Multiple Outbuildings for Endless Ideas. Approx. 10 Wooded Acres, 9 Tillable Acres (can be cash-rented to local farmer), and a 3 Acre Homesite. Great Hunting Potential. Located Just outside Blooming Grove, IN; only 12 Minutes to Brookville, IN. A Cozy Farmhouse Looking for it's New Owner! Would also be a Great Fixer-Upper/Investor Opportunity. Not Many Like This! Call Today!

  19. 2026-01-14
    listed $349,900 Active 741-char remark
    Show marketing remark (741 chars)

    Your Peaceful Country Dream Awaits! This 21.65 Acre Farm Property Boasts Tremendous Opportunity for Crops, Livestock, and Homesteading! Enjoy the Rustic 4 Bed/1 Bath Farmhouse with Original Wood Floors, New Windows (2025), and Full Unfinished Basement. The 24x20 Ft. Barn Features Concrete Floors, Livestock Set-up (includes Swine Farrowing Crates), and Hay Loft! Multiple Outbuildings for Endless Ideas. Approx. 10 Wooded Acres, 9 Tillable Acres (can be cash-rented to local farmer), and a 3 Acre Homesite. Great Hunting Potential. Located Just outside Blooming Grove, IN; only 12 Minutes to Brookville, IN. A Cozy Farmhouse Looking for it's New Owner! Would also be a Great Fixer-Upper/Investor Opportunity. Not Many Like This! Call Today!

ⓘ 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
$2,228 · $186/mo
Projected year-2 tax
$2,228 · $186/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$16,434
− Mortgage interest
−$14,558
− Property taxes
−$2,228
− Insurance
−$1,300
− Repairs & maintenance
−$1,315
− Management
−$1,315
− Depreciation
−$7,561
Taxable loss
−$11,842
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,842
After-tax cash flow
$-4,058/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)

No district data.

Livability — Everton

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

Census & demographics

Population (ZIP)
2,909

Population outlook (Franklin County) Hauer SSP2

Today (2025)
22,796 people
By 2030
22,556 · -1.1%
By 2040
21,762 · -4.5%
By 2050
20,575 · -9.7%
By 2075
17,810 · -21.9%
By 2100
13,698 · -39.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Slovak 2% Italian 2% Romanian 2%
Languages at home
98% English-only · German/W. Germanic 1%

Political lean MEDSL · Franklin

2024 margin
Solid R (+64.4) · D 17.1% · R 81.5% · Other 1.3%
2008→2024 swing
-30.3pp toward R · 2008: -34.1pp · 2024: -64.4pp
All cycles
2024: R+64.4 2020: R+63.0 2016: R+60.9 2012: R+42.8 2008: R+34.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 7.94%
Current HPI
255.8207
Rent YoY
Metro
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

-25.7% since first listed
5 events — show timeline
  • 2026-06-12 Listed $259,900 MIBOR as Distributed by MLS Grid
  • 2026-06-07 Listed $259,900 SEIBR
  • 2026-02-10 Sold (MLS) $325,000 SEIBR
  • 2026-01-19 Pending SEIBR
  • 2026-01-14 Listed $349,900 SEIBR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…