CashFlowRE
Sign in Sign up
1820 N Tyrel Ave E
C Composite 59.83
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 +29.5/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.5/10.0
  • Schools +3.8/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.6/15.0
  • Appreciation +0.0/10.0

$319,900

1820 N Tyrel Ave E · Greensburg, IN 47240
3 bd · 2.5 ba · 2,098 sqft · SingleFamily public records · 11 Days on market
Built 2017 0.39 ac lot $152/sqft · 15% above area Est $277k · 15% over $17/mo HOA

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

LIKE NEW 4 bed/2.5 bath home offering 1953 sq ft of open living space on a large corner lot. Features living room, large family room, and breakfast nook. Spacious kitchen with stainless steel appliances and pantry. Master suite includes a separate garden tub and shower, double sinks, and large walk in closet. You will find 3 additional bedrooms upstairs as well as a loft area. 2 car attached garage and full vinyl fence surrounding a large back yard!

Key facts

  • Functional peninsula
  • Expansive backyard
  • Largest lot

Tags

LARGEST LOTOPEN-CONCEPT LAYOUTFUNCTIONAL PENINSULAPRIVATE ENSUITE BATHDEDICATED LAUNDRY ROOMEXPANSIVE BACKYARD

Property features AI

Finance

  • Other: Lot approximately 0.39 acres (1/4–1/2 acre)
  • HOA & community: Homeowners association with $200 annual fee

Exterior

  • Parking: Attached 2-car garage (360 sq ft)
  • Utilities: Public water; Municipal sewer connected; Electricity connected; Natural gas connected; Sewer connected; Water connected
  • Home design: Single family residence; Two levels; Mandatory fee ownership
  • Construction: Vinyl siding; Slab foundation
  • Exterior features: Covered patio; Patio; Full fence (fenced yard)

Interior

  • Kitchen: Dishwasher; Electric oven; Microwave with hood; Garbage disposal; Refrigerator
  • Bedrooms: Four bedrooms on the upper level; Primary bedroom with walk-in closet
  • Flooring: Hardwood floors
  • Bathrooms: Two full bathrooms (both upper level); One half bathroom on the main level; Primary bathroom with full tub
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Attic access; Hardwood floors; Pantry; Walk-in closet(s); Family room on second story
  • Laundry & utility: Main level laundry; Washer; Dryer; Electric 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 3-bed/2.5-bath single-family listed at $320k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $320k).
  • Cap rate 10.6% vs local median 5.9% in Greensburg — 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 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 High School (math 27% / reading 67%, grade D-, #143 of 369 statewide, top 44%, 671 students, 44% FRL).
  • Market conditions: 155 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $2k of loan paydown is wiped out by about $10k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $90k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 19y 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.
  • Current owner paid $230k; 39% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $319,900

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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.
  5. 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.
  6. 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
1.25%
Cap rate
10.59%
Cash-on-cash
15.33%
DSCR
1.68
GRM
6.7

CMA / ARV

ARV (median comp)
$277,371
List price
$319,900
Delta
15.33%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1714 N Tyrel Ave E 0.07mi 4/2.5 (+1) 1,935 (-8%) 9mo $318,500 $165 72
1605 N Tyrel Ave E 0.19mi 4/2.5 (+1) 2,150 (+2%) 17mo $280,000 $130 68
511 E Oriole Ct 0.18mi 4/2.5 (+1) 1,850 (-12%) 6mo $274,000 $148 62

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
6.0%
Equity multiple
1.23×
Total profit
$20,999
Equity at exit
$47,698
10-year hold
IRR
15.4%
Equity multiple
2.25×
Total profit
$111,903
Equity at exit
$27,659

Cash invested: $89,572 (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
155
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$3,995 medium interval (Pro) →
Mortgage (P&I)
$1,678
Tax from tax record
$184 /mo · $2,203/yr
Insurance
$133
HOA
$17
Vacancy / Maint / Mgmt
$839
Net cashflow
$1,145

Break-even live

Break-even rent $2,546
Max offer price $319,900
Occupancy floor 66%

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
$79,975
Closing costs
$9,597
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1011 N Anderson St Greensburg, IN 3.0 2.5 1620 $3,995 $2.47 12d 1 0.99mi

HOA detail

Monthly dues
$17 · $204/yr

Listing history 20 events

  1. 2026-05-14
    listed $319,900 Active 1449-char remark
  2. 2021-10-04
    soldstatus $230,300
  3. 2019-08-02
    soldstatus $198,000 Sold 453-char remark
    Show marketing remark (453 chars)

    LIKE NEW 4 bed/2.5 bath home offering 1953 sq ft of open living space on a large corner lot. Features living room, large family room, and breakfast nook. Spacious kitchen with stainless steel appliances and pantry. Master suite includes a separate garden tub and shower, double sinks, and large walk in closet. You will find 3 additional bedrooms upstairs as well as a loft area. 2 car attached garage and full vinyl fence surrounding a large back yard!

  4. 2019-07-05
    status Pending 453-char remark
    Show marketing remark (453 chars)

    LIKE NEW 4 bed/2.5 bath home offering 1953 sq ft of open living space on a large corner lot. Features living room, large family room, and breakfast nook. Spacious kitchen with stainless steel appliances and pantry. Master suite includes a separate garden tub and shower, double sinks, and large walk in closet. You will find 3 additional bedrooms upstairs as well as a loft area. 2 car attached garage and full vinyl fence surrounding a large back yard!

  5. 2019-07-03
    listed $203,500 Active 453-char remark
    Show marketing remark (453 chars)

    LIKE NEW 4 bed/2.5 bath home offering 1953 sq ft of open living space on a large corner lot. Features living room, large family room, and breakfast nook. Spacious kitchen with stainless steel appliances and pantry. Master suite includes a separate garden tub and shower, double sinks, and large walk in closet. You will find 3 additional bedrooms upstairs as well as a loft area. 2 car attached garage and full vinyl fence surrounding a large back yard!

  6. 2017-12-29
    soldstatus $164,900 Sold
    Show marketing remark (485 chars)

    BRAND NEW 4 Bdrm./2.5 Bath home offers 1953 sq ft of open living space! This beautiful home features a Living Room, large Family Room, Breakfast Nook, & 2 car attached Garage. Spacious Kitchen w/plenty of dark cabinets, contemporary stainless steel appliances, & Pantry. Master Suite has Master Bath w/luxurious garden tub/shower combo, & large walk in closet. Upstairs you will find 3 additional Bedrooms & Loft Area ready for family fun!! 10yr Home Warranty included.

  7. 2017-12-28
    status Pending
    Show marketing remark (485 chars)

    BRAND NEW 4 Bdrm./2.5 Bath home offers 1953 sq ft of open living space! This beautiful home features a Living Room, large Family Room, Breakfast Nook, & 2 car attached Garage. Spacious Kitchen w/plenty of dark cabinets, contemporary stainless steel appliances, & Pantry. Master Suite has Master Bath w/luxurious garden tub/shower combo, & large walk in closet. Upstairs you will find 3 additional Bedrooms & Loft Area ready for family fun!! 10yr Home Warranty included.

  8. 2017-11-10
    historical Active with Contingency
    Show marketing remark (485 chars)

    BRAND NEW 4 Bdrm./2.5 Bath home offers 1953 sq ft of open living space! This beautiful home features a Living Room, large Family Room, Breakfast Nook, & 2 car attached Garage. Spacious Kitchen w/plenty of dark cabinets, contemporary stainless steel appliances, & Pantry. Master Suite has Master Bath w/luxurious garden tub/shower combo, & large walk in closet. Upstairs you will find 3 additional Bedrooms & Loft Area ready for family fun!! 10yr Home Warranty included.

  9. 2017-10-17
    listed $164,900 Active
    Show marketing remark (485 chars)

    BRAND NEW 4 Bdrm./2.5 Bath home offers 1953 sq ft of open living space! This beautiful home features a Living Room, large Family Room, Breakfast Nook, & 2 car attached Garage. Spacious Kitchen w/plenty of dark cabinets, contemporary stainless steel appliances, & Pantry. Master Suite has Master Bath w/luxurious garden tub/shower combo, & large walk in closet. Upstairs you will find 3 additional Bedrooms & Loft Area ready for family fun!! 10yr Home Warranty included.

  10. 2016-04-01
    historical
  11. 2015-11-25
    status Active
  12. 2015-11-13
    historical
  13. 2015-10-13
    status Active
  14. 2015-10-10
    historical
  15. 2015-06-15
    price $28,500
  16. 2015-04-22
    status Active
  17. 2015-04-13
    historical
  18. 2015-04-07
    listed $30,000 Active
  19. 2009-02-12
    historical
  20. 2007-06-28
    listed $35,000

ⓘ 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
$2,203 · $184/mo
Projected year-2 tax
$2,461 · $205/mo
Expected delta
+$258/yr (+$22/mo · 11.7%)

ⓘ 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 · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% 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
$47,940
− Mortgage interest
−$17,919
− Property taxes
−$2,203
− Insurance
−$1,600
− Repairs & maintenance
−$3,835
− Management
−$3,835
− HOA
−$204
− Depreciation
−$9,306
Taxable income
$9,038
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,169
After-tax cash flow
$11,566/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

+814.0% since first listed
21 events — show timeline
  • 2026-05-25 Pending MIBOR as Distributed by MLS Grid
  • 2026-05-14 Listed $319,900 MIBOR as Distributed by MLS Grid
  • 2021-10-04 Sold (Public Records) $230,300 Public Records
  • 2019-08-02 Sold (MLS) $198,000 MIBOR as Distributed by MLS Grid
  • 2019-07-05 Pending MIBOR as Distributed by MLS Grid
  • 2019-07-03 Listed $203,500 MIBOR as Distributed by MLS Grid
  • 2017-12-29 Sold (MLS) $164,900 MIBOR as Distributed by MLS Grid
  • 2017-12-28 Pending MIBOR as Distributed by MLS Grid
  • 2017-11-10 Contingent MIBOR as Distributed by MLS Grid
  • 2017-10-17 Listed $164,900 MIBOR as Distributed by MLS Grid
  • 2016-04-01 Listing Removed MIBOR as Distributed by MLS Grid
  • 2015-11-25 Relisted MIBOR as Distributed by MLS Grid
  • 2015-11-13 Listing Removed MIBOR as Distributed by MLS Grid
  • 2015-10-13 Relisted MIBOR as Distributed by MLS Grid
  • 2015-10-10 Listing Removed MIBOR as Distributed by MLS Grid
  • 2015-06-15 Price Changed $28,500 MIBOR as Distributed by MLS Grid
  • 2015-04-22 Relisted MIBOR as Distributed by MLS Grid
  • 2015-04-13 Listing Removed MIBOR as Distributed by MLS Grid
  • 2015-04-07 Listed $30,000 MIBOR as Distributed by MLS Grid
  • 2009-02-12 Listing Removed MIBOR as Distributed by MLS Grid
  • 2007-06-28 Listed $35,000 MIBOR as Distributed by MLS Grid

Property tax history

+29.2%/yr

Latest (2023): $2,203 · +4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…