CashFlowRE
Sign in Sign up
16 Glenda Dr
C+ Composite 62.92
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 +21.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.9/10.0
  • Schools +5.5/10.0
  • 1% rule +4.4/10.0
  • Livability +3.7/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$224,000

16 Glenda Dr · Plainfield, IN 46168
4 bd · 2.0 ba · 1,440 sqft · SingleFamily public records · 13 Days on market
Built 1926 0.33 ac lot Est $269k · 17% under

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

Listing remarks MLS

Welcome home! Step into this open concept ranch that been tastefully updated . Updates throughout include completely renovated bathrooms, LVP flooring, all new kitchen counters, cabinets, fixtures & much more. Located near top rated Plainfield schools, an abundance of shopping, and just 10 minutes from Indianapolis International Airport - you'll love the convenience of this property's location. Schedule a private tour today!

Key facts

  • Large concrete patio
  • 0.33 acre lot
  • Garage

Tags

QUIET DEAD-END STREETDURABLE VINYL PLANK FLOORINGLARGE CONCRETE PATIO

Property features AI

Finance

  • Other: Property on approximately 0.33 acre

Exterior

  • Parking: Gravel parking
  • Utilities: Public water; Municipal sewer connected; Electricity connected; Cable available; Sewer connected; Water connected
  • Home design: Single-family residence; One level; Faces south
  • Construction: Vinyl with stone exterior; Block and brick foundation
  • Exterior features: Mature trees

Interior

  • Kitchen: Kitchen on the main level
  • Bedrooms: Four bedrooms on the main level
  • Bathrooms: Two full bathrooms on the main level
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Woodwork stained/painted
  • Laundry & utility: Washer; Dryer; Gas 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 4-bed/2.0-bath single-family listed at $224k.

Deal economics

  • At list price, monthly cash flow is $-88 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $208k (7.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $210k (6.0% below list).
  • Recommended offer: $208k (7.0% below list) — sets the bar for cash-flow.
  • Cap rate 8.1% vs local median 3.7% in Plainfield — 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 74/100 on livability (#69 in IN, #4,418 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, amenities F, commute F.
  • Plainfield Community School Corporation (suburban): math 62% / reading 65% proficiency, ranked #11 of 301 in IN (top 4%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Clarks Creek Elementary (math 66% / reading 56%, grade B, #120 of 994 statewide, top 12%, 494 students, 50% FRL); Plainfield High School (math 59% / reading 84%, grade B+, #15 of 369 statewide, top 4%, 1,782 students, 26% FRL) — zoned schools average 38% FRL vs 21% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.6%/yr); 290 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals leasing fast (median 0d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,294 units permitted in Hendricks County in 2024 (18 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Hendricks County population projected at +35% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 3y 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; built in 1926 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $208,401 (7.0% 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 1926 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are A-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?
  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
0.94%
Cap rate
8.10%
Cash-on-cash
6.47%
DSCR
1.29
GRM
8.9

CMA / ARV

ARV (on-the-fly)
$269,280
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1704 Hawthorne Dr 0.27mi 3/1.5 (-1) 1,336 (-7%) 1mo $229,900 $172 67
417 Hickory Ln 0.36mi 3/1.5 (-1) 1,340 (-7%) 4mo $250,000 $187 61
1613 Section St 0.43mi 3/2.0 (-1) 1,392 (-3%) 16mo $215,000 $154 56
218 Brookside Ln 0.47mi 3/1.0 (-1) 1,442 (+0%) 16mo $224,000 $155 56
1415 Section St 0.59mi 3/2.0 (-1) 1,473 (+2%) 11mo $293,400 $199 55
1626 Franklin Dr 0.27mi 3/1.0 (-1) 1,336 (-7%) 15mo $249,900 $187 54
1187 Blackthorne Trl S 0.73mi 3/2.0 (-1) 1,439 (-0%) 11mo $315,000 $219 52
11414 Tulip Dr 0.72mi 4/2.0 1,540 (+7%) 9mo $175,000 $114 47
404 Hickory Ln 0.33mi 3/1.5 (-1) 1,230 (-15%) 16mo $207,000 $168 40
1713 Sycamore Dr 0.65mi 3/2.0 (-1) 1,652 (+15%) 2mo $269,600 $163 38
1531 Section St 0.55mi 3/1.5 (-1) 1,236 (-14%) 7mo $250,000 $202 38
420 Brookside Ln 0.60mi 3/1.5 (-1) 1,236 (-14%) 11mo $250,000 $202 32

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 · 3.65% rent growth · sell at horizon

5-year hold
IRR
-18.2%
Equity multiple
0.36×
Total profit
$-40,379
Equity at exit
$33,399
10-year hold
IRR
-8.9%
Equity multiple
0.43×
Total profit
$-36,006
Equity at exit
$19,367

Cash invested: $62,720 (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 46168

Rents YoY
3.6%
Active inventory
290
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$2,105 high interval (Pro) →
Mortgage (P&I)
$1,175
Tax from tax record
$57 /mo · $680/yr
Insurance
$93
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$442
Net cashflow
$-88

Break-even live

Break-even rent $2,217
Max offer price $208,401
Occupancy floor 99%

Sensitivity live

Price -10% $39 -5% $-25 +0% $-88 +5% $-152 +10% $-215
Rent -10% $-255 -5% $-171 +0% $-88 +5% $-5 +10% $78
Rate -1.0pp $25 -0.5pp $-31 base $-88 +0.5pp $-146 +1.0pp $-205

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
$56,000
Closing costs
$6,720
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1995 Crown Plaza Blvd Plainfield, IN 1.0–3.0 1.0–2.0 924 $1,700 $1.84 0d 5 0.41mi
311 Country Ln Plainfield, IN 1.0–3.0 1.0–2.0 920 $1,700 $1.85 0d 9 0.56mi
429 Brookside Ln Plainfield, IN 3.0 1.5 1236 $1,731 $1.40 13d 1 0.64mi
311 Harpers Xing Plainfield, IN 1.0–3.0 1.0–1.5 882 $1,350 $1.53 12d 8 0.65mi
2471 Ascent Way Plainfield, IN 1.0–3.0 1.0–2.0 997 $2,240 $2.25 0d 25 0.74mi
2514 Grand Central BLVD Cartersburg, IN 1.0–3.0 1.0–2.5 1324 $3,499 $2.64 0d 282 0.98mi
2870 Pearson Pkwy Plainfield, IN 3.0 1.0–2.0 918 $2,199 $2.40 18d 18 1.12mi
517 Gibbs St Plainfield, IN 3.0 1.5 1092 $1,595 $1.46 0d 1 1.14mi
2650 Creekhollow Rd Plainfield, IN 1.0–3.0 1.0–2.0 1008 $2,338 $2.32 0d 26 1.18mi
9074 Anthem Ave Plainfield, IN 3.0 2.5 1722 $2,450 $1.42 0d 1 1.24mi
800 Southfield Dr Plainfield, IN 3.0 2.0 1358 $1,698 $1.25 3d 1 1.30mi
2720 Canyon Club Dr Plainfield, IN 1.0–3.0 1.0–2.0 1077 $1,862 $1.73 0d 24 1.40mi

Listing history 9 events

  1. 2026-06-21
    pricedays on market $224,000 Active 13 DOM
  2. 2026-06-18
    days on market $229,000 Active 10 DOM
  3. 2026-06-17
    days on market $229,000 Active 9 DOM
  4. 2026-06-16
    days on market $229,000 Active 8 DOM
  5. 2026-06-15
    days on market $229,000 Active 7 DOM
  6. 2026-06-13
    days on market $229,000 Active 5 DOM
  7. 2026-06-13
    days on market $229,000 Active 4 DOM
  8. 2026-06-08
    remarks 699-char remark
  9. 2026-06-08
    listed $229,000 Active 1 DOM

ⓘ 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
$680 · $57/mo
Projected year-2 tax
$1,292 · $108/mo
Expected delta
+$612/yr (+$51/mo · 89.9%)

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

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone AE · 95% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥101°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$25,260
− Mortgage interest
−$12,547
− Property taxes
−$680
− Insurance
−$6,238
− Repairs & maintenance
−$2,021
− Management
−$2,021
− Depreciation
−$6,516
Taxable loss
−$4,764
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,143
After-tax cash flow
$84/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
Plainfield Community School Corporation
NCES district ID
1808970
Math proficiency
62% ▼ -8.00%
Reading proficiency
65% ▼ -8.00%
Median HH income
$58,531
Composite
54.79/100
National rank
#1315
State rank
#11 of 301 in IN

Livability — Plainfield

Score
74/100
State rank
#69
US rank
#4418

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Plainfield, IN
County
Hendricks County · 143,373 people
City population
38,826
Metro
Indianapolis-Carmel-Anderson, IN
Population (ZIP)
38,826
Household income
$90,000
Rent vs Own
33.4% rent · 66.6% own
Severe rent burden
1029.0

Population outlook (Hendricks County) Hauer SSP2

Today (2025)
187,418 people
By 2030
201,494 · +7.5%
By 2040
228,487 · +21.9%
By 2050
253,068 · +35.0%
By 2075
308,920 · +64.8%
By 2100
336,510 · +79.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Black 9% Two or more races 8% Hispanic / Latino 6% Asian 4%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Italian 2% Lithuanian 1% Romanian 1%
Foreign-born
7% · Canada, China
Languages at home
90% English-only · Spanish 4% Other Indo-European 3% French/Haitian/Cajun 1%

Political lean MEDSL · Hendricks

2024 margin
Strong R (+21.5) · D 38.4% · R 59.9% · Other 1.7%
2008→2024 swing
+1.9pp toward D · 2008: -23.4pp · 2024: -21.5pp
All cycles
2024: R+21.5 2020: R+23.9 2016: R+34.2 2012: R+34.9 2008: R+23.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -136.23%
Current HPI
205.5963
Rent YoY
▲ 3.65%
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

+76.3% since first listed
8 events — show timeline
  • 2026-06-08 Listed $229,000 MIBOR as Distributed by MLS Grid
  • 2023-10-25 Sold (MLS) $209,900 MIBOR as Distributed by MLS Grid
  • 2023-09-20 Pending MIBOR as Distributed by MLS Grid
  • 2023-09-06 Price Changed $209,900 MIBOR as Distributed by MLS Grid
  • 2023-08-19 Listed $219,900 MIBOR as Distributed by MLS Grid
  • 2023-04-26 Sold (MLS) $114,000 MIBOR as Distributed by MLS Grid
  • 2023-04-06 Pending MIBOR as Distributed by MLS Grid
  • 2023-03-29 Listed $129,900 MIBOR as Distributed by MLS Grid

Property tax history

+27.4%/yr

Latest (2025): $680 · +163.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…