CashFlowRE
Sign in Sign up
6672 E 43rd Pl
D+ Composite 49.63
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 +18.9/30.0
  • ARV discount +9.4/15.0
  • DSCR +5.9/10.0
  • 1% rule +4.9/10.0
  • Rent growth +4.2/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$150,000

6672 E 43rd Pl · Indianapolis city (balance), IN 46226
4 bd · 1.0 ba · 960 sqft · SingleFamily public records · 66 Days on market
Built 1958 0.37 ac lot $156/sqft · 18% above area Est $156k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to this move-in-ready 4-bedroom ranch home in the Devington area of Indianapolis! Enjoy summertime in the private, fully fenced backyard from the covered back patio. The spacious kitchen is in the heart of the home - a fridge credit will be given to the new buyer. The living room features new flooring and refreshing natural light. The converted garage is great for a large primary suite or for a second family room! Recently refreshed with new flooring, paint, and fixtures. New AC unit and new electrical (200 AMP)! Quiet neighborhood with easy access to I465 and local restaurants. Home would also make a great addition to an investor's portfolio.

Key facts

  • New ac unit
  • New electrical
  • Covered back patio

Tags

PRIVATE FULLY FENCED BACKYARDCOVERED BACK PATIONEW AC UNITNEW ELECTRICAL

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 4-bed/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $153 ($2k/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 $149k (0.9% below list).
  • Recommended offer: $141k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.5% 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.
  • 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 rising fast (+6.8%/yr); 151 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); 1,906 units permitted in Marion County in 2024 (621 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($50k/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 $1k of loan paydown is wiped out by about $4k 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 ($141k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 19y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $61k; list at $150k implies a 146% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $141,000 (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 1958 — 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. 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?
  6. 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.
  7. 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.
  8. 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
0.99%
Cap rate
7.51%
Cash-on-cash
4.36%
DSCR
1.19
GRM
8.4

CMA / ARV

ARV (median comp)
$156,463
List price
$150,000
Delta
-4.13%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6702 E 43rd Pl 0.01mi 3/1.0 (-1) 900 (-6%) 8mo $130,000 $144 77
6501 Meadowlark Dr 0.21mi 3/1.0 (-1) 1,000 (+4%) 13mo $180,000 $180 67
4002 N Catherwood Ave 0.65mi 4/1.0 984 (+2%) 2mo $125,000 $127 64
4311 N Kenmore Rd 0.32mi 3/1.0 (-1) 1,000 (+4%) 15mo $175,000 $175 60
3944 N Elizabeth St 0.39mi 3/1.0 (-1) 1,053 (+10%) 2mo $118,000 $112 59
4071 Sawyer St 0.54mi 3/1.0 (-1) 964 (+0%) 14mo $36,000 $37 58
4012 N Elizabeth St 0.31mi 3/1.0 (-1) 1,074 (+12%) 5mo $166,000 $155 56
4101 N Arlington Ave 0.68mi 3/1.0 (-1) 944 (-2%) 6mo $145,000 $154 55
3940 N Webster Ave 0.71mi 3/1.0 (-1) 962 (+0%) 15mo $142,500 $148 49
4159 N Ridgeview Dr 0.30mi 3/1.0 (-1) 826 (-14%) 12mo $108,000 $131 48
4219 E 43rd Ct 0.59mi 3/1.0 (-1) 1,008 (+5%) 14mo $159,900 $159 47
3808 Elmhurst Dr 0.73mi 3/1.0 (-1) 994 (+4%) 10mo $104,000 $105 47

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 · 6.76% rent growth · sell at horizon

5-year hold
IRR
-5.4%
Equity multiple
0.79×
Total profit
$-8,736
Equity at exit
$22,365
10-year hold
IRR
8.3%
Equity multiple
1.73×
Total profit
$30,838
Equity at exit
$12,969

Cash invested: $42,000 (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 46226

Rents YoY
6.8%
Active inventory
151
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,486 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$172 /mo · $2,068/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$312
Net cashflow
$153

Break-even live

Break-even rent $1,293
Max offer price $150,000
Occupancy floor 85%

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
$37,500
Closing costs
$4,500
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4307 N Edmondson Ave Indianapolis, IN 3.0 1.0 900 $1,299 $1.44 1d 1 0.14mi
4555 N Arlington Ave Indianapolis, IN 1.0–3.0 1.0–1.5 880 $1,379 $1.57 3d 30 0.73mi
3775 Allerton Pl Indianapolis, IN 1.0–4.0 2.0 1068 $1,850 $1.73 13d 1 0.84mi
3836 Priscilla Ave Indianapolis, IN 3.0 1.5 1040 $1,275 $1.23 1d 1 0.97mi
7171 Twin Oaks Dr Indianapolis, IN 3.0 1.0–1.5 801 $1,399 $1.75 23d 9 1.02mi
5602 Glencoe St Indianapolis, IN 3.0 1.0 1000 $1,749 $1.75 17d 1 1.05mi
3718 N Audubon Rd Indianapolis, IN 3.0 1.0 875 $1,300 $1.49 23d 1 1.16mi
3636 N Whittier Pl Indianapolis, IN 3.0 1.0 912 $995 $1.09 7d 1 1.42mi

Listing history 37 events

  1. 2026-06-18
    days on market $150,000 Active 66 DOM
  2. 2026-06-17
    days on market $150,000 Active 65 DOM
  3. 2026-06-16
    days on market $150,000 Active 64 DOM
  4. 2026-06-15
    days on market $150,000 Active 63 DOM
  5. 2026-06-13
    days on market $150,000 Active 61 DOM
  6. 2026-06-13
    pricedays on market $150,000 Active 60 DOM
  7. 2026-06-09
    days on market $159,500 Active 57 DOM
  8. 2026-06-08
    days on market $159,500 Active 56 DOM
  9. 2026-06-07
    days on market $159,500 Active 55 DOM
  10. 2026-06-03
    days on market $159,500 Active 51 DOM
  11. 2026-06-02
    days on market $159,500 Active 50 DOM
  12. 2026-06-01
    days on market $159,500 Active 49 DOM
  13. 2026-05-31
    days on market $159,500 Active 48 DOM
  14. 2026-05-11
    price $159,500 664-char remark
    Show marketing remark (664 chars)

    Welcome home to this move-in-ready 4-bedroom ranch home in the Devington area of Indianapolis! Enjoy summertime in the private, fully fenced backyard from the covered back patio. The spacious kitchen is in the heart of the home - a fridge credit will be given to the new buyer. The living room features new flooring and refreshing natural light. The converted garage is great for a large primary suite or for a second family room! Recently refreshed with new flooring, paint, and fixtures. New AC unit and new electrical (200 AMP)! Quiet neighborhood with easy access to I465 and local restaurants. Home would also make a great addition to an investor's portfolio.

  15. 2026-04-13
    listed $160,000 Active 664-char remark
    Show marketing remark (664 chars)

    Welcome home to this move-in-ready 4-bedroom ranch home in the Devington area of Indianapolis! Enjoy summertime in the private, fully fenced backyard from the covered back patio. The spacious kitchen is in the heart of the home - a fridge credit will be given to the new buyer. The living room features new flooring and refreshing natural light. The converted garage is great for a large primary suite or for a second family room! Recently refreshed with new flooring, paint, and fixtures. New AC unit and new electrical (200 AMP)! Quiet neighborhood with easy access to I465 and local restaurants. Home would also make a great addition to an investor's portfolio.

  16. 2026-01-10
    historical
  17. 2025-11-14
    price $159,995
  18. 2025-08-29
    listed $165,000 Active
  19. 2019-12-20
    soldstatus $60,900 Sold
  20. 2019-12-02
    status Pending
  21. 2019-11-25
    status Active
  22. 2019-11-05
    status Pending
  23. 2019-10-31
    price $62,900
  24. 2019-10-31
    status Active
  25. 2019-10-16
    historical
  26. 2019-10-08
    price $66,900
  27. 2019-08-04
    listed $69,900 Active
  28. 2018-12-21
    soldstatus $43,900 Sold
  29. 2018-12-05
    status Pending
  30. 2018-11-26
    listed $43,900 Active
  31. 2009-01-22
    historical
  32. 2008-11-26
    soldstatus $14,900
  33. 2008-07-17
    historical
  34. 2008-07-10
    listed $14,900
  35. 2007-12-12
    listed $29,000
  36. 2007-12-11
    historical
  37. 2007-08-13
    listed $37,000

ⓘ 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
$2,068 · $172/mo
Projected year-2 tax
$2,068 · $172/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 · 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
$17,835
− Mortgage interest
−$8,402
− Property taxes
−$2,068
− Insurance
−$750
− Repairs & maintenance
−$1,427
− Management
−$1,427
− Depreciation
−$4,364
Taxable loss
−$603
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$145
After-tax cash flow
$1,977/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)
47,099
Household income
$50,325
Rent vs Own
53.8% rent · 46.2% own
Severe rent burden
2742.0

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
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
Black 53% White 25% Hispanic / Latino 17% Two or more races 9% Asian 2%
Hispanic origin (detail)
Mexican 11%
Common ancestry
Lithuanian 1% Italian 1% Romanian 1%
Foreign-born
11% · Canada
Languages at home
86% English-only · Spanish 10% French/Haitian/Cajun 1% Other Asian/Pacific 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
▼ -218.85%
Current HPI
239.43
Rent YoY
▲ 6.76%
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

+331.1% since first listed
24 events — show timeline
  • 2026-05-11 Price Changed $159,500 MIBOR as Distributed by MLS Grid
  • 2026-04-13 Listed $160,000 MIBOR as Distributed by MLS Grid
  • 2026-01-10 Listing Removed MIBOR as Distributed by MLS Grid
  • 2025-11-14 Price Changed $159,995 MIBOR as Distributed by MLS Grid
  • 2025-08-29 Listed $165,000 MIBOR as Distributed by MLS Grid
  • 2019-12-20 Sold (MLS) $60,900 MIBOR as Distributed by MLS Grid
  • 2019-12-02 Pending MIBOR as Distributed by MLS Grid
  • 2019-11-25 Relisted MIBOR as Distributed by MLS Grid
  • 2019-11-05 Pending MIBOR as Distributed by MLS Grid
  • 2019-10-31 Price Changed $62,900 MIBOR as Distributed by MLS Grid
  • 2019-10-31 Relisted MIBOR as Distributed by MLS Grid
  • 2019-10-16 Listing Removed MIBOR as Distributed by MLS Grid
  • 2019-10-08 Price Changed $66,900 MIBOR as Distributed by MLS Grid
  • 2019-08-04 Listed $69,900 MIBOR as Distributed by MLS Grid
  • 2018-12-21 Sold (MLS) $43,900 MIBOR as Distributed by MLS Grid
  • 2018-12-05 Pending MIBOR as Distributed by MLS Grid
  • 2018-11-26 Listed $43,900 MIBOR as Distributed by MLS Grid
  • 2009-01-22 Listing Removed MIBOR as Distributed by MLS Grid
  • 2008-11-26 Sold (MLS) $14,900 MIBOR as Distributed by MLS Grid
  • 2008-07-17 Listing Removed MIBOR as Distributed by MLS Grid
  • 2008-07-10 Listed $14,900 MIBOR as Distributed by MLS Grid
  • 2007-12-12 Listed $29,000 MIBOR as Distributed by MLS Grid
  • 2007-12-11 Listing Removed MIBOR as Distributed by MLS Grid
  • 2007-08-13 Listed $37,000 MIBOR as Distributed by MLS Grid

Property tax history

+5.7%/yr

Latest (2025): $2,068 · +6.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…