CashFlowRE
Sign in Sign up
52 Fountain Lake Dr
C Composite 55.35
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 +20.4/30.0
  • ARV discount +10.3/15.0
  • DSCR +6.5/10.0
  • 1% rule +4.7/10.0
  • Schools +4.0/10.0
  • Livability +3.7/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$180,000

52 Fountain Lake Dr · Greenfield, IN 46140
3 bd · 2.0 ba · 1,432 sqft · Manufactured public records · 140 Days on market
Built 1981 0.28 ac lot Est $192k · 6% under $25/mo HOA · 1% of rent

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

Listing remarks

Nestled at 52 Fountain Lake DR, GREENFIELD, IN, this residence offers a unique opportunity to embrace comfortable living in Hancock County. Within the 1432 square feet, the master bedroom located on one side of the home, and the opposite side having the two other bedrooms with the shared living area in between! Discover a haven designed for relaxation and rejuvenation, where the two full bathrooms offer a private retreat to begin and end each day. The three bedrooms offer ample space for rest or hobbies. Resting on a generous Double Lot totaling to 12284 square feet, this manufactured home, built in 1981, provides a wonderful canvas for creating lasting memories. With a single story, this p

Key facts

  • 0.28 acre lot
  • Built 1981
  • Listed 140 days

Property features AI

Finance

  • Other: Property type: Residential; Ownership interest: Other/See Remarks; Lot size about 0.28 acres (1/4–1/2 acre)
  • HOA & community: HOA with $25 monthly fee

Exterior

  • Utilities: Public water; Municipal sewer connected
  • Home design: Manufactured home; Attached property; One level
  • Construction: Vinyl siding; Block foundation
  • Exterior features: Storage shed; Bath-style spa (has spa)

Interior

  • Kitchen: Dishwasher; Eat-in kitchen
  • Bedrooms: 3 bedrooms (all on main level) — Bedroom 2 11 x 10, Bedroom 3 11 x 10
  • Bathrooms: 2 full bathrooms (both on main level)
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Eat-in kitchen; Family room (23 x 16); Dining room (12 x 10)

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 $180k.

Deal economics

  • At list price, monthly cash flow is $236 ($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 $175k (2.5% below list).
  • Recommended offer: $158k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% vs local median 4.4% in Greenfield — 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 (#88 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: amenities F, commute F.
  • Greenfield-Central Community Schools (other): math 47% / reading 45% proficiency, ranked #83 of 301 in IN (top 28%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Greenfield-Central High School (math 37% / reading 65%, grade D+, #115 of 369 statewide, top 31%, 1,462 students, 35% FRL).
  • Market conditions: Rents rising (+2.9%/yr); 481 active listings in the ZIP; solid renter incomes; 1,091 units permitted in Hancock County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Hancock County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 140 days — a 12% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 22y ago; this cycle's ask has dropped $15k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $16k; list at $180k implies a 1061% gain — meaningful room to come down on a strong offer.
Recommended offer $158,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 140 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  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
0.97%
Cap rate
7.86%
Cash-on-cash
5.61%
DSCR
1.25
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$191,888
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14 Fountain Lake Dr 0.17mi 3/2.0 1,344 (-6%) 12mo $180,000 $134 72
93 Fountain Lake Dr 0.19mi 3/2.0 1,344 (-6%) 14mo $170,000 $126 69

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 · 2.88% rent growth · sell at horizon

5-year hold
IRR
-7.8%
Equity multiple
0.71×
Total profit
$-14,411
Equity at exit
$26,839
10-year hold
IRR
1.6%
Equity multiple
1.11×
Total profit
$5,774
Equity at exit
$15,563

Cash invested: $50,400 (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 46140

Rents YoY
2.9%
Active inventory
481
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,755 medium interval (Pro) →
Mortgage (P&I)
$944
Tax from tax record
$107 /mo · $1,280/yr
Insurance
$75
HOA
$25
Vacancy / Maint / Mgmt
$368
Net cashflow
$236

Break-even live

Break-even rent $1,456
Max offer price $180,000
Occupancy floor 82%

Sensitivity live

Price -10% $337 -5% $286 +0% $236 +5% $185 +10% $134
Rent -10% $97 -5% $166 +0% $236 +5% $305 +10% $374
Rate -1.0pp $326 -0.5pp $281 base $236 +0.5pp $189 +1.0pp $141

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
$45,000
Closing costs
$5,400
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.

HOA detail

Monthly dues
$25 · $300/yr

Listing history 31 events

  1. 2026-06-18
    days on market $180,000 Active 140 DOM
  2. 2026-06-17
    days on market $180,000 Active 139 DOM
  3. 2026-06-16
    days on market $180,000 Active 138 DOM
  4. 2026-06-15
    days on market $180,000 Active 137 DOM
  5. 2026-06-13
    days on market $180,000 Active 135 DOM
  6. 2026-06-13
    days on market $180,000 Active 134 DOM
  7. 2026-06-09
    days on market $180,000 Active 131 DOM
  8. 2026-06-08
    days on market $180,000 Active 130 DOM
  9. 2026-06-07
    days on market $180,000 Active 129 DOM
  10. 2026-06-05
    days on market $180,000 Active 126 DOM
  11. 2026-06-03
    days on market $180,000 Active 125 DOM
  12. 2026-06-02
    days on market $180,000 Active 124 DOM
  13. 2026-06-01
    days on market $180,000 Active 123 DOM
  14. 2026-05-31
    days on market $180,000 Active 122 DOM
  15. 2026-04-08
    price $180,000
  16. 2026-03-10
    price $190,000
  17. 2026-01-28
    listed $195,000 Active
  18. 2010-03-19
    historical
  19. 2009-09-18
    listed $84,900
  20. 2009-08-15
    historical
  21. 2009-05-14
    listed $74,900
  22. 2009-05-09
    historical
  23. 2009-02-06
    listed $82,000
  24. 2009-01-15
    historical
  25. 2009-01-09
    soldstatus $15,500
  26. 2008-07-18
    listed $16,119
  27. 2006-06-27
    historical
  28. 2006-01-05
    listed $79,900
  29. 2004-08-30
    soldstatus $60,900
  30. 2004-08-30
    soldstatus $60,900
  31. 2004-01-02
    listed $59,900

ⓘ 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
$1,280 · $107/mo
Projected year-2 tax
$1,405 · $117/mo
Expected delta
+$125/yr (+$10/mo · 9.8%)

ⓘ 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 · 18 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
$21,055
− Mortgage interest
−$10,083
− Property taxes
−$1,280
− Insurance
−$900
− Repairs & maintenance
−$1,684
− Management
−$1,684
− HOA
−$300
− Depreciation
−$5,236
Taxable loss
−$113
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$27
After-tax cash flow
$2,853/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
Greenfield-Central Community Schools
NCES district ID
1804050
Math proficiency
47% ▼ -12.00%
Reading proficiency
45% ▼ -11.00%
Median HH income
$55,533
Composite
40.01/100
National rank
#3827
State rank
#83 of 301 in IN

Livability — Greenfield

Score
73/100
State rank
#88
US rank
#5094

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

County
Hancock County · 59,521 people
City population
43,511
Metro
Indianapolis-Carmel-Anderson, IN
Population (ZIP)
43,511
Household income
$83,056
Rent vs Own
26.1% rent · 73.9% own
Severe rent burden
795.0

Population outlook (Hancock County) Hauer SSP2

Today (2025)
77,820 people
By 2030
79,914 · +2.7%
By 2040
82,734 · +6.3%
By 2050
83,348 · +7.1%
By 2075
82,439 · +5.9%
By 2100
74,181 · -4.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 5% Hispanic / Latino 3% Black 1%
Common ancestry
Italian 3% Lithuanian 3% Slovak 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Hancock

2024 margin
Solid R (+33.7) · D 32.2% · R 65.9% · Other 1.9%
2008→2024 swing
-4.1pp toward R · 2008: -29.6pp · 2024: -33.7pp
All cycles
2024: R+33.7 2020: R+37.5 2016: R+44.8 2012: R+41.0 2008: R+29.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -131.67%
Current HPI
225.0367
Rent YoY
▲ 2.88%
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

+200.5% since first listed
17 events — show timeline
  • 2026-04-08 Price Changed $180,000 MIBOR as Distributed by MLS Grid
  • 2026-03-10 Price Changed $190,000 MIBOR as Distributed by MLS Grid
  • 2026-01-28 Listed $195,000 MIBOR as Distributed by MLS Grid
  • 2010-03-19 Listing Removed MIBOR as Distributed by MLS Grid
  • 2009-09-18 Listed $84,900 MIBOR as Distributed by MLS Grid
  • 2009-08-15 Listing Removed MIBOR as Distributed by MLS Grid
  • 2009-05-14 Listed $74,900 MIBOR as Distributed by MLS Grid
  • 2009-05-09 Listing Removed MIBOR as Distributed by MLS Grid
  • 2009-02-06 Listed $82,000 MIBOR as Distributed by MLS Grid
  • 2009-01-15 Listing Removed MIBOR as Distributed by MLS Grid
  • 2009-01-09 Sold (MLS) $15,500 MIBOR as Distributed by MLS Grid
  • 2008-07-18 Listed $16,119 MIBOR as Distributed by MLS Grid
  • 2006-06-27 Listing Removed MIBOR as Distributed by MLS Grid
  • 2006-01-05 Listed $79,900 MIBOR as Distributed by MLS Grid
  • 2004-08-30 Sold (Public Records) $60,900 Public Records
  • 2004-08-30 Sold (MLS) $60,900 MIBOR as Distributed by MLS Grid
  • 2004-01-02 Listed $59,900 MIBOR as Distributed by MLS Grid

Property tax history

+1.0%/yr

Latest (2025): $1,280 · +1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…