CashFlowRE
Sign in Sign up
1371 York St Unit YO1371
B Composite 72.11
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.0/10.0
  • Condition / age +4.0/5.0
  • Livability +3.7/5.0
  • Rent growth +3.0/5.0
  • Appreciation +0.0/10.0

$56,600

1371 York St Unit YO1371 · Greenwood, IN 46143
3 bd · 2.0 ba · 1,064 sqft · Manufactured · 178 Days on market
Built 2024 Good condition ↓ 15% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* THIS IS A RESALE LISTING * This welcoming, well-maintained 3 bedroom, 2 bathroom home is a perfect place to raise your family. For your convenience, we have onsite community management to assist you when you need it. With our family-friendly community amenities such as a clubhouse, a playground, and community events, your family will be excited to live here. This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

Key facts

  • Clubhouse amenities
  • Modern bathroom
  • Premium entry doors

Tags

PREMIUM ENTRY DOORSMODERN BATHROOMBRAND NAME APPLIANCESCLUBHOUSE AMENITIESPLAYGROUNDCOMMUNITY EVENTS

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/2.0-bath manufactured listed at $57k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $57k).
  • Recommended offer: $50k (12.0% below list) — sets the bar for market timing.
  • Cap rate 28.1% vs local median 4.5% in Greenwood — 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 73/100 on livability (#91 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, health & safety F.
  • Greenwood Community School Corporation (suburban): math 41% / reading 52% proficiency, ranked #88 of 301 in IN (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+1.9%/yr); 79 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,133 units permitted in Johnson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $391 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Johnson County population projected at +26% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 1.9% rent growth), your $16k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 178 days — a 12% lower offer ($50k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 2y ago; this cycle's ask has dropped $10k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $49,808 (12.0% below list)

Questions for the listing agent

  1. It's been on market 178 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
3.18%
Cap rate
28.11%
Cash-on-cash
77.90%
DSCR
4.47
GRM
2.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.95% rent growth · sell at horizon

5-year hold
IRR
76.8%
Equity multiple
4.44×
Total profit
$54,503
Equity at exit
$8,439
10-year hold
IRR
80.1%
Equity multiple
8.85×
Total profit
$124,396
Equity at exit
$4,894

Cash invested: $15,848 (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 46143

Rents YoY
1.9%
Active inventory
79
Price-to-rent
2.6×

Monthly cashflow live

Estimated rent
$1,797 high interval (Pro) →
Mortgage (P&I)
$297
Tax est. 1.5%
$71 /mo · $849/yr
Insurance
$24
HOA
$0
Vacancy / Maint / Mgmt
$377
Net cashflow
$1,029

Break-even live

Break-even rent $495
Max offer price $56,600
Occupancy floor 38%

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
$14,150
Closing costs
$1,698
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1570 Countryside Dr Greenwood, IN 1.0–3.0 1.0–2.5 946 $1,740 $1.84 20d 1 0.10mi
1285 Kenwood Dr Greenwood, IN 3.0 2.5 1470 $1,755 $1.19 23d 1 0.20mi
1335 Millridge Dr Greenwood, IN 3.0 2.0 1119 $1,715 $1.53 4d 1 0.30mi
1225 Freemont Ln Greenwood, IN 3.0 2.5 1304 $1,750 $1.34 10d 1 0.32mi
902 Wallington Cir Greenwood, IN 1.0–3.0 1.0–1.5 899 $1,673 $1.86 2d 21 0.45mi
1284 Edgewater Dr Greenwood, IN 3.0 2.5 1304 $1,781 $1.37 23d 1 0.50mi
1748 Long Lake Dr Greenwood, IN 3.0 2.0 1431 $1,809 $1.26 14d 1 0.65mi
651 Day Break Dr Greenwood, IN 3.0 2.0 1100 $1,799 $1.64 7d 1 0.79mi
20 Village Crossing Dr S Greenwood, IN 2.0–4.0 2.0 1103 $1,628 $1.48 2d 10 0.94mi
757 Cypress S Greenwood, IN 3.0 2.0 1474 $1,900 $1.29 43d 1 1.00mi
501 E Main St Greenwood, IN 2.0 1.0 968 $1,395 $1.44 43d 1 1.25mi
714 Connors Dr Greenwood, IN 1.0–2.0 1.0 750 $1,254 $1.67 1d 15 1.34mi
610 Paradise Ct Greenwood, IN 1.0–2.0 1.0–2.5 868 $1,699 $1.96 2d 26 1.45mi
700 Bexley Pl Greenwood, IN 1.0–2.0 1.0–2.0 876 $2,691 $3.07 1d 12 1.48mi

Listing history 21 events

  1. 2026-06-02
    days on market $56,600 Active 178 DOM
  2. 2026-06-01
    pricedays on market $56,600 Active 177 DOM
  3. 2026-05-31
    days on market $56,100 Active 176 DOM
  4. 2026-02-03
    status Active 510-char remark
    Show marketing remark (510 chars)

    * THIS IS A RESALE LISTING * This welcoming, well-maintained 3 bedroom, 2 bathroom home is a perfect place to raise your family. For your convenience, we have onsite community management to assist you when you need it. With our family-friendly community amenities such as a clubhouse, a playground, and community events, your family will be excited to live here. This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

  5. 2026-02-03
    price $56,100 510-char remark
    Show marketing remark (510 chars)

    * THIS IS A RESALE LISTING * This welcoming, well-maintained 3 bedroom, 2 bathroom home is a perfect place to raise your family. For your convenience, we have onsite community management to assist you when you need it. With our family-friendly community amenities such as a clubhouse, a playground, and community events, your family will be excited to live here. This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

  6. 2024-07-11
    historical 510-char remark
    Show marketing remark (510 chars)

    * THIS IS A RESALE LISTING * This welcoming, well-maintained 3 bedroom, 2 bathroom home is a perfect place to raise your family. For your convenience, we have onsite community management to assist you when you need it. With our family-friendly community amenities such as a clubhouse, a playground, and community events, your family will be excited to live here. This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

  7. 2024-06-26
    status Active 510-char remark
    Show marketing remark (510 chars)

    * THIS IS A RESALE LISTING * This welcoming, well-maintained 3 bedroom, 2 bathroom home is a perfect place to raise your family. For your convenience, we have onsite community management to assist you when you need it. With our family-friendly community amenities such as a clubhouse, a playground, and community events, your family will be excited to live here. This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

  8. 2024-06-26
    historical 510-char remark
    Show marketing remark (510 chars)

    * THIS IS A RESALE LISTING * This welcoming, well-maintained 3 bedroom, 2 bathroom home is a perfect place to raise your family. For your convenience, we have onsite community management to assist you when you need it. With our family-friendly community amenities such as a clubhouse, a playground, and community events, your family will be excited to live here. This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

  9. 2024-06-20
    status Active 510-char remark
    Show marketing remark (510 chars)

    * THIS IS A RESALE LISTING * This welcoming, well-maintained 3 bedroom, 2 bathroom home is a perfect place to raise your family. For your convenience, we have onsite community management to assist you when you need it. With our family-friendly community amenities such as a clubhouse, a playground, and community events, your family will be excited to live here. This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

  10. 2024-06-20
    historical 510-char remark
    Show marketing remark (510 chars)

    * THIS IS A RESALE LISTING * This welcoming, well-maintained 3 bedroom, 2 bathroom home is a perfect place to raise your family. For your convenience, we have onsite community management to assist you when you need it. With our family-friendly community amenities such as a clubhouse, a playground, and community events, your family will be excited to live here. This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

  11. 2024-06-08
    status Active 510-char remark
    Show marketing remark (510 chars)

    * THIS IS A RESALE LISTING * This welcoming, well-maintained 3 bedroom, 2 bathroom home is a perfect place to raise your family. For your convenience, we have onsite community management to assist you when you need it. With our family-friendly community amenities such as a clubhouse, a playground, and community events, your family will be excited to live here. This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

  12. 2024-06-08
    historical 510-char remark
    Show marketing remark (510 chars)

    * THIS IS A RESALE LISTING * This welcoming, well-maintained 3 bedroom, 2 bathroom home is a perfect place to raise your family. For your convenience, we have onsite community management to assist you when you need it. With our family-friendly community amenities such as a clubhouse, a playground, and community events, your family will be excited to live here. This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

  13. 2024-05-23
    status Active 510-char remark
    Show marketing remark (510 chars)

    * THIS IS A RESALE LISTING * This welcoming, well-maintained 3 bedroom, 2 bathroom home is a perfect place to raise your family. For your convenience, we have onsite community management to assist you when you need it. With our family-friendly community amenities such as a clubhouse, a playground, and community events, your family will be excited to live here. This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

  14. 2024-05-23
    historical 510-char remark
    Show marketing remark (510 chars)

    * THIS IS A RESALE LISTING * This welcoming, well-maintained 3 bedroom, 2 bathroom home is a perfect place to raise your family. For your convenience, we have onsite community management to assist you when you need it. With our family-friendly community amenities such as a clubhouse, a playground, and community events, your family will be excited to live here. This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

  15. 2024-05-22
    status Active 510-char remark
    Show marketing remark (510 chars)

    * THIS IS A RESALE LISTING * This welcoming, well-maintained 3 bedroom, 2 bathroom home is a perfect place to raise your family. For your convenience, we have onsite community management to assist you when you need it. With our family-friendly community amenities such as a clubhouse, a playground, and community events, your family will be excited to live here. This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

  16. 2024-05-22
    historical 510-char remark
    Show marketing remark (510 chars)

    * THIS IS A RESALE LISTING * This welcoming, well-maintained 3 bedroom, 2 bathroom home is a perfect place to raise your family. For your convenience, we have onsite community management to assist you when you need it. With our family-friendly community amenities such as a clubhouse, a playground, and community events, your family will be excited to live here. This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

  17. 2024-05-11
    status Active 510-char remark
    Show marketing remark (510 chars)

    * THIS IS A RESALE LISTING * This welcoming, well-maintained 3 bedroom, 2 bathroom home is a perfect place to raise your family. For your convenience, we have onsite community management to assist you when you need it. With our family-friendly community amenities such as a clubhouse, a playground, and community events, your family will be excited to live here. This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

  18. 2024-05-11
    historical 510-char remark
    Show marketing remark (510 chars)

    * THIS IS A RESALE LISTING * This welcoming, well-maintained 3 bedroom, 2 bathroom home is a perfect place to raise your family. For your convenience, we have onsite community management to assist you when you need it. With our family-friendly community amenities such as a clubhouse, a playground, and community events, your family will be excited to live here. This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

  19. 2024-05-10
    status Active 510-char remark
    Show marketing remark (510 chars)

    * THIS IS A RESALE LISTING * This welcoming, well-maintained 3 bedroom, 2 bathroom home is a perfect place to raise your family. For your convenience, we have onsite community management to assist you when you need it. With our family-friendly community amenities such as a clubhouse, a playground, and community events, your family will be excited to live here. This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

  20. 2024-05-10
    historical 510-char remark
    Show marketing remark (510 chars)

    * THIS IS A RESALE LISTING * This welcoming, well-maintained 3 bedroom, 2 bathroom home is a perfect place to raise your family. For your convenience, we have onsite community management to assist you when you need it. With our family-friendly community amenities such as a clubhouse, a playground, and community events, your family will be excited to live here. This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

  21. 2024-05-10
    listed $66,100 Active 510-char remark
    Show marketing remark (510 chars)

    * THIS IS A RESALE LISTING * This welcoming, well-maintained 3 bedroom, 2 bathroom home is a perfect place to raise your family. For your convenience, we have onsite community management to assist you when you need it. With our family-friendly community amenities such as a clubhouse, a playground, and community events, your family will be excited to live here. This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$21,569
− Mortgage interest
−$3,170
− Property taxes
−$849
− Insurance
−$283
− Repairs & maintenance
−$1,726
− Management
−$1,726
− Depreciation
−$1,647
Taxable income
$12,169
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,921
After-tax cash flow
$9,425/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.

Condition & rehab AI · 11 photos

Good 80/100 Cosmetic rehab

This well-maintained mobile home is ready for a new owner. It features modern appliances, granite countertops, and hardwood floors, making it a great option for a family or investor.

Value-add opportunities

  • Both Paint interior walls — Fresh paint can make a home feel new and inviting
  • Both Replace carpet with hardwood flooring — Hardwood flooring is more durable and adds value
  • Both Install smart home devices — Smart home devices can increase convenience and appeal to buyers

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint interior walls — Fresh paint can make a home feel new and inviting
  • Both Replace carpet with hardwood flooring — Hardwood flooring is more durable and adds value
  • Both Install smart home devices — Smart home devices can increase convenience and appeal to buyers

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Greenwood Community School Corporation
NCES district ID
1804110
Math proficiency
41% ▼ -12.00%
Reading proficiency
52% ▼ -7.00%
Median HH income
$48,589
Composite
39.71/100
National rank
#3902
State rank
#88 of 301 in IN

Livability — Greenwood

Score
73/100
State rank
#91
US rank
#5255

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greenwood, IN
County
Johnson County · 154,261 people
City population
96,151
Metro
Indianapolis-Carmel-Anderson, IN
Population (ZIP)
61,803
Household income
$91,496
Rent vs Own
31.8% rent · 68.2% own
Severe rent burden
1513.0

Population outlook (Johnson County) Hauer SSP2

Today (2025)
170,080 people
By 2030
179,983 · +5.8%
By 2040
198,580 · +16.8%
By 2050
214,661 · +26.2%
By 2075
247,990 · +45.8%
By 2100
257,821 · +51.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Asian 8% Black 5% Two or more races 5% Hispanic / Latino 5%
Common ancestry
Slovak 3% Romanian 2% Lithuanian 1%
Foreign-born
8% · Canada, Jamaica
Languages at home
88% English-only · Other Indo-European 6% Spanish 3% Other Asian/Pacific 1%

Political lean MEDSL · Johnson

2024 margin
Solid R (+34.3) · D 32.0% · R 66.3% · Other 1.7%
2008→2024 swing
-8.9pp toward R · 2008: -25.5pp · 2024: -34.3pp
All cycles
2024: R+34.3 2020: R+34.1 2016: R+42.5 2012: R+38.5 2008: R+25.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -206.72%
Current HPI
204.3161
Rent YoY
▲ 1.95%
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

-15.1% since first listed
18 events — show timeline
  • 2026-02-03 Relisted Zillow
  • 2026-02-03 Price Changed $56,100 Zillow
  • 2024-07-11 Delisted Zillow
  • 2024-06-26 Relisted Zillow
  • 2024-06-26 Delisted Zillow
  • 2024-06-20 Relisted Zillow
  • 2024-06-20 Delisted Zillow
  • 2024-06-08 Relisted Zillow
  • 2024-06-08 Delisted Zillow
  • 2024-05-23 Relisted Zillow
  • 2024-05-23 Delisted Zillow
  • 2024-05-22 Relisted Zillow
  • 2024-05-22 Delisted Zillow
  • 2024-05-11 Relisted Zillow
  • 2024-05-11 Delisted Zillow
  • 2024-05-10 Relisted Zillow
  • 2024-05-10 Delisted Zillow
  • 2024-05-10 Listed $66,100 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…