CashFlowRE
Sign in Sign up
6910 Troon Way
C- Composite 54.2
Why this score? — see what drove the C- 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 +19.1/30.0
  • ARV discount +12.1/15.0
  • DSCR +6.0/10.0
  • 1% rule +4.5/10.0
  • Schools +4.0/10.0
  • Rent growth +3.4/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$250,000

6910 Troon Way · Indianapolis city (balance), IN 46237
3 bd · 1.5 ba · 1,720 sqft · SingleFamily public records · 66 Days on market
Built 1979 10,512 sqft lot Est $279k · 10% under

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

Listing remarks MLS

Located in the Muirfield community, 3 bedroom, 3 full bathroom Bi-Level home. Explore this home via interactive 3D home tour, complete with floor plans, video & more. Kitchen features new laminate flooring, ceramic tile back splash, a center island and just a step out to the multi level wood decks. Family room on lower level with wood burning fire place for enjoyment. Living room on upper level with open concept to dining room. Master suite with a step-in shower and newly added spacious sitting room. 1 car attached garage with bonus room on lower level for unlimited possibilities. Outdoor entertaining galore, with upper & lower level large wood decks, basketball court with a fully fenced in back yard. Great location in Franklin Township!

Key facts

  • Fenced in backyard
  • Deck
  • Fresh interior paint

Tags

STAINLESS STEEL APPLIANCESFENCED IN BACKYARDFRESH INTERIOR PAINTPARTIAL FLOORING REPLACEMENTDECK

Property features AI

Finance

  • Other: Approximately 1,718 living area (total building area 1,945) — main level primarily with finished lower level area; Main level contains seven rooms total; Directions provided with listing

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water; Municipal sewer connected; Solid waste service
  • Home design: Single family residence; Two levels; Residential property
  • Construction: Brick and vinyl siding exterior; Slab foundation
  • Exterior features: Lot under 1/4 acre (approximately 0.24 acre)

Interior

  • Kitchen: Microwave; Dishwasher; Electric oven
  • Bedrooms: Three bedrooms on the main level
  • Bathrooms: Three full bathrooms (two on main level, one in basement)
  • Heating & cooling: Forced air heating; Cooling (type listed as other)
  • Interior features: Partially finished basement; Fireplace (1); Microwave; Dishwasher; Electric oven
  • Laundry & utility: Public water; Municipal sewer connected; Solid waste service

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 $250k.

Deal economics

  • At list price, monthly cash flow is $265 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $238k (4.8% below list).
  • Recommended offer: $235k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% 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 C — 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: Bunker Hill Elementary School (math 67% / reading 52%, grade B-, #128 of 994 statewide, top 15%, 501 students, 42% 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 44% FRL vs 29% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 57% at this address vs 44% district-wide (+13 pts) — the actual schools serving this property are materially stronger than the Franklin Township Community School Corporation average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+3.8%/yr); 270 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,906 units permitted in Marion County in 2024 (621 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($79k/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 $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

  • It's been on market 66 days — a 6% lower offer ($235k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 7y ago 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.
Recommended offer $235,000 (6.0% below list)

Questions for the listing agent

  1. It's been on market 66 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.95%
Cap rate
7.57%
Cash-on-cash
4.55%
DSCR
1.20
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$278,640
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7525 Turnberry Ct 0.17mi 3/2.5 1,614 (-6%) 0mo $247,000 $153 78
7545 Turnberry Ct 0.22mi 3/2.0 1,584 (-8%) 2mo $285,000 $180 73
7416 Troon Dr 0.36mi 4/2.0 (+1) 1,680 (-2%) 0mo $280,000 $167 72
6633 Muirfield Way 0.44mi 4/2.5 (+1) 1,662 (-3%) 5mo $265,000 $159 60
6612 Muirfield Way 0.45mi 3/1.5 1,836 (+7%) 9mo $209,000 $114 60
6820 Inverness Way 0.51mi 4/2.0 (+1) 1,604 (-7%) 3mo $260,000 $162 56
7746 Inverness Dr 0.44mi 4/1.5 (+1) 1,914 (+11%) 3mo $189,900 $99 53
7509 Gunyon Ct 0.51mi 3/2.5 1,520 (-12%) 4mo $280,000 $184 49
7843 Almond Dr 0.63mi 4/2.5 (+1) 1,868 (+9%) 3mo $275,000 $147 45
6324 Muirfield Way 0.67mi 3/2.0 1,499 (-13%) 2mo $260,000 $173 44
7556 Gunyon Ct 0.60mi 3/2.0 1,500 (-13%) 9mo $260,000 $173 41
6351 E Southport Rd 0.65mi 3/1.0 1,968 (+14%) 7mo $249,900 $127 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 · 3.78% rent growth · sell at horizon

5-year hold
IRR
-8.4%
Equity multiple
0.69×
Total profit
$-21,758
Equity at exit
$37,276
10-year hold
IRR
2.0%
Equity multiple
1.15×
Total profit
$10,530
Equity at exit
$21,615

Cash invested: $70,000 (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 46237

Rents YoY
3.8%
Active inventory
270
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$2,379 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$199 /mo · $2,389/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$500
Net cashflow
$265

Break-even live

Break-even rent $2,043
Max offer price $250,000
Occupancy floor 84%

Sensitivity live

Price -10% $407 -5% $336 +0% $265 +5% $195 +10% $124
Rent -10% $77 -5% $171 +0% $265 +5% $359 +10% $453
Rate -1.0pp $391 -0.5pp $329 base $265 +0.5pp $201 +1.0pp $135

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
$62,500
Closing costs
$7,500
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6210 Carrie Cir Indianapolis, IN 3.0 2.0 1226 $1,890 $1.54 5d 1 0.71mi
6404 Amarillo Way Indianapolis, IN 3.0 2.0 1494 $1,845 $1.23 5d 1 0.86mi
8107 Southern Trails Pl Indianapolis, IN 4.0 2.0 1746 $2,000 $1.15 6d 1 0.87mi
7825 Jaclyn Dr Indianapolis, IN 3.0 2.0 1244 $1,875 $1.51 5d 1 0.88mi
7703 Janel Ct Indianapolis, IN 4.0 2.5 1824 $4,950 $2.71 25d 1 0.90mi
8130 Amble Way Indianapolis, IN 3.0 2.5 2144 $1,955 $0.91 5d 1 0.99mi

Listing history 11 events

  1. 2026-05-24
    status Pending
  2. 2026-05-07
    price $250,000
  3. 2026-04-23
    price $254,000
  4. 2026-03-24
    status Active
  5. 2026-03-11
    listed $262,000 Active
  6. 2026-02-25
    soldstatus $221,600
  7. 2025-08-16
    status Pending
  8. 2025-07-27
    listed $224,900 Active
  9. 2019-07-25
    soldstatus $152,500 Sold 755-char remark
    Show marketing remark (755 chars)

    Located in the Muirfield community, 3 bedroom, 3 full bathroom Bi-Level home. Explore this home via interactive 3D home tour, complete with floor plans, video & more. Kitchen features new laminate flooring, ceramic tile back splash, a center island and just a step out to the multi level wood decks. Family room on lower level with wood burning fire place for enjoyment. Living room on upper level with open concept to dining room. Master suite with a step-in shower and newly added spacious sitting room. 1 car attached garage with bonus room on lower level for unlimited possibilities. Outdoor entertaining galore, with upper & lower level large wood decks, basketball court with a fully fenced in back yard. Great location in Franklin Township!

  10. 2019-06-27
    listed $155,000 755-char remark
    Show marketing remark (755 chars)

    Located in the Muirfield community, 3 bedroom, 3 full bathroom Bi-Level home. Explore this home via interactive 3D home tour, complete with floor plans, video & more. Kitchen features new laminate flooring, ceramic tile back splash, a center island and just a step out to the multi level wood decks. Family room on lower level with wood burning fire place for enjoyment. Living room on upper level with open concept to dining room. Master suite with a step-in shower and newly added spacious sitting room. 1 car attached garage with bonus room on lower level for unlimited possibilities. Outdoor entertaining galore, with upper & lower level large wood decks, basketball court with a fully fenced in back yard. Great location in Franklin Township!

  11. 2019-06-27
    historical 755-char remark
    Show marketing remark (755 chars)

    Located in the Muirfield community, 3 bedroom, 3 full bathroom Bi-Level home. Explore this home via interactive 3D home tour, complete with floor plans, video & more. Kitchen features new laminate flooring, ceramic tile back splash, a center island and just a step out to the multi level wood decks. Family room on lower level with wood burning fire place for enjoyment. Living room on upper level with open concept to dining room. Master suite with a step-in shower and newly added spacious sitting room. 1 car attached garage with bonus room on lower level for unlimited possibilities. Outdoor entertaining galore, with upper & lower level large wood decks, basketball court with a fully fenced in back yard. Great location in Franklin Township!

ⓘ 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
$2,389 · $199/mo
Projected year-2 tax
$2,389 · $199/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 · 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
$28,553
− Mortgage interest
−$14,004
− Property taxes
−$2,389
− Insurance
−$1,250
− Repairs & maintenance
−$2,284
− Management
−$2,284
− Depreciation
−$7,273
Taxable loss
−$932
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$224
After-tax cash flow
$3,409/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)
43,473
Household income
$79,078
Rent vs Own
31.1% rent · 68.9% own
Severe rent burden
1245.0

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 (71%)
Race & ethnicity
White 71% Asian 13% Hispanic / Latino 7% Two or more races 6% Black 5%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Italian 2% Lithuanian 2% Romanian 2%
Foreign-born
12% · Canada, Philippines
Languages at home
84% English-only · Other Asian/Pacific 5% Spanish 5% Other Indo-European 4%

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
▼ -180.33%
Current HPI
238.9661
Rent YoY
▲ 3.78%
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

+61.3% since first listed
11 events — show timeline
  • 2026-05-24 Pending MIBOR as Distributed by MLS Grid
  • 2026-05-07 Price Changed $250,000 MIBOR as Distributed by MLS Grid
  • 2026-04-23 Price Changed $254,000 MIBOR as Distributed by MLS Grid
  • 2026-03-24 Relisted MIBOR as Distributed by MLS Grid
  • 2026-03-11 Listed $262,000 MIBOR as Distributed by MLS Grid
  • 2026-02-25 Sold (Public Records) $221,600 Public Records
  • 2025-08-16 Pending MIBOR as Distributed by MLS Grid
  • 2025-07-27 Listed $224,900 MIBOR as Distributed by MLS Grid
  • 2019-07-25 Sold (MLS) $152,500 MIBOR as Distributed by MLS Grid
  • 2019-06-27 Listed $155,000 MIBOR as Distributed by MLS Grid
  • 2019-06-27 Listing Removed MIBOR as Distributed by MLS Grid

Property tax history

+6.9%/yr

Latest (2025): $2,389 · -5.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…