CashFlowRE
Sign in Sign up
1426 W Weatherby Ct
F Composite 20.75
Why this score? — see what drove the F 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 +5.3/15.0
  • Schools +3.8/10.0
  • Livability +3.5/5.0
  • Cash flow +3.2/30.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$439,900

1426 W Weatherby Ct · Greensburg, IN 47240
3 bd · 2.5 ba · 3,109 sqft · SingleFamily public records · 1 Days on market
Built 2008 0.26 ac lot Est $420k · at est.

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

Listing remarks

4 Bedroom 2.5 Bath with an extra office space that could be converted into a 5th bedroom! Quiet neighborhood, spacious backyard with a storage shed. Large kitchen and living room inside. 2 car garage and ample street parking. Golf cart distance of Greensburg Golf Course. Beautiful home!

Key facts

  • Extra office space
  • Spacious backyard
  • Living room

Tags

EXTRA OFFICE SPACESPACIOUS BACKYARDSTORAGE SHEDLARGE KITCHENLIVING ROOM

Property features AI

Exterior

  • Parking: Attached 2-car garage (approximately 567 sq ft)
  • Utilities: Public water; Municipal sewer connected
  • Home design: Single family residence; Two-and-a-half levels
  • Construction: Vinyl siding; Crawl space foundation
  • Exterior features: Approximately 0.26 acre lot (about 1/4–1/2 acre)

Interior

  • Kitchen: Dishwasher; Electric oven; Oven; Refrigerator; Water heater
  • Bedrooms: Four bedrooms on the upper level
  • Flooring: Hardwood floors
  • Bathrooms: Two full bathrooms (upper level); One half bathroom (main level)
  • Heating & cooling: Electric heating; Forced air; Natural gas heating; Heat pump; Central air conditioning
  • Interior features: High ceilings; Hardwood floors; Walk-in closet(s); Painted woodwork
  • Laundry & utility: Main level laundry room

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/2.5-bath single-family listed at $440k.

Deal economics

  • At list price, monthly cash flow is $-1k ($-17k/yr) — negative.
  • To cash-flow at today's rent, offer at most $194k (56.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $169k (61.7% below list).
  • Recommended offer: $169k (61.7% below list) — sets the bar for 1% rule.
  • Cap rate 2.5% vs local median 5.9% in Greensburg — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 69/100 on livability (#200 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: employment C-, amenities F, commute F.
  • Greensburg Community Schools (town): math 38% / reading 51% proficiency, ranked #102 of 301 in IN (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Greensburg Elementary (math 60% / reading 47%, grade C, #225 of 994 statewide, top 23%, 1,037 students, 55% FRL); Greensburg Community Jr High (math 24% / reading 49%, grade F, #156 of 330 statewide, top 48%, 441 students, 48% FRL); Greensburg Community High School (math 27% / reading 67%, grade D-, #143 of 369 statewide, top 44%, 671 students, 44% FRL).
  • Market conditions: 157 active listings in the ZIP; 66 units permitted in Decatur County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $13k of value loss. Plan a longer hold.
  • Decatur County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $168,535 (61.7% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
0.38%
Cap rate
2.49%
Cash-on-cash
-13.58%
DSCR
0.40
GRM
21.8

CMA / ARV

ARV (on-the-fly)
$419,715
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
700 S Kieran Dr 0.13mi 4/2.5 (+1) 3,120 (+0%) 12mo $420,000 $135 78

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
-42.0%
Equity multiple
-0.30×
Total profit
$-160,234
Equity at exit
$65,591
10-year hold
IRR
-71.5%
Equity multiple
-1.07×
Total profit
$-254,535
Equity at exit
$38,035

Cash invested: $123,172 (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 47240

Home prices YoY
-25.0%
Active inventory
157
Price-to-rent
21.8×

Monthly cashflow live

Estimated rent
$1,685 medium interval (Pro) →
Mortgage (P&I)
$2,307
Tax from tax record
$235 /mo · $2,823/yr
Insurance
$183
HOA
$0
Vacancy / Maint / Mgmt
$354
Net cashflow
$-1,394

Break-even live

Break-even rent $3,450
Max offer price $193,647
Occupancy floor

Sensitivity live

Price -10% $-1,145 -5% $-1,269 +0% $-1,394 +5% $-1,518 +10% $-1,643
Rent -10% $-1,527 -5% $-1,461 +0% $-1,394 +5% $-1,327 +10% $-1,261
Rate -1.0pp $-1,172 -0.5pp $-1,282 base $-1,394 +0.5pp $-1,508 +1.0pp $-1,624

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
$109,975
Closing costs
$13,197
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 2 events

  1. 2026-05-27
    status Pending
  2. 2026-05-26
    listed $439,900 Active

ⓘ 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
$2,823 · $235/mo
Projected year-2 tax
$3,281 · $273/mo
Expected delta
+$458/yr (+$38/mo · 16.2%)

ⓘ 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 4/10 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
$20,224
− Mortgage interest
−$24,641
− Property taxes
−$2,823
− Insurance
−$2,200
− Repairs & maintenance
−$1,618
− Management
−$1,618
− Depreciation
−$12,797
Taxable loss
−$25,472
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$6,113
After-tax cash flow
$-10,614/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
Greensburg Community Schools
NCES district ID
1804080
Math proficiency
38% ▼ -7.00%
Reading proficiency
51% ▼ -2.00%
Median HH income
$47,723
Composite
37.96/100
National rank
#4301
State rank
#102 of 301 in IN

Livability — Greensburg

Score
69/100
State rank
#200
US rank
#8922

Category grades

Amenities F Commute F Cost of living A+ Crime B+ Employment C- Housing A+ Health & safety F User ratings B+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greensburg, IN
Population (ZIP)
21,514

Population outlook (Decatur County) Hauer SSP2

Today (2025)
27,709 people
By 2030
28,278 · +2.1%
By 2040
29,195 · +5.4%
By 2050
29,512 · +6.5%
By 2075
29,835 · +7.7%
By 2100
27,192 · -1.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Slovak 2% Serbian 1% Romanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Decatur

2024 margin
Solid R (+58.5) · D 19.9% · R 78.4% · Other 1.8%
2008→2024 swing
-34.1pp toward R · 2008: -24.4pp · 2024: -58.5pp
All cycles
2024: R+58.5 2020: R+58.1 2016: R+57.4 2012: R+40.5 2008: R+24.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -70.13%
Current HPI
210.3591
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

2 events — show timeline
  • 2026-05-27 Pending MIBOR as Distributed by MLS Grid
  • 2026-05-26 Listed $439,900 MIBOR as Distributed by MLS Grid

Property tax history

+0.4%/yr

Latest (2023): $2,823 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…