CashFlowRE
Sign in Sign up
4879 Larkspur Dr
D- Composite 37.6
Why this score? — see what drove the D- 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 +15.0/15.0
  • Cash flow +6.1/30.0
  • Schools +4.4/10.0
  • Livability +3.7/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.1/10.0
  • DSCR +0.4/10.0
  • Appreciation +0.0/10.0

$259,900

4879 Larkspur Dr · Plainfield, IN 46168
2 bd · 2.0 ba · 1,463 sqft · SingleFamily public records · 157 Days on market
Built 2021 7,231 sqft lot $178/sqft · 28% below area Est $363k · 28% under $238/mo HOA · 13% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to easy living in one of Plainfield's most desirable 55+ active adult communities! Built in 2021, this beautifully maintained ranch home offers the perfect blend of comfort, convenience, and low-maintenance living. Featuring 2 bedrooms, 2 full baths, and an open-concept layout, this home is designed for both everyday comfort and effortless entertaining. The bright and inviting kitchen opens seamlessly to the spacious living and dining areas, creating a warm and welcoming atmosphere for gatherings with family and friends. The private primary suite includes a walk-in closet and en-suite bath designed for comfort and functionality. Enjoy peaceful mornings with coffee on the patio and spend more time enjoying life with exterior maintenance and lawn care handled for you. Whether you are looking to downsize, simplify, or enjoy a more active lifestyle, this home offers the perfect opportunity to enjoy the next chapter without the upkeep of a larger property. Located in a sought-after 55+ community offering walking trails, social activities, clubhouse amenities, and convenient access to shopping, dining, healthcare, and the Indianapolis airport. Move-in ready and available for immediate possession!

Key facts

  • Community center
  • 55 community
  • Active adults

Tags

55 COMMUNITYACTIVE ADULTSLOW MAINTENANCE LIFESTYLECOMMUNITY CENTERLARGE SWIMMING POOLPICKLEBALL AND TENNIS COURTS

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 2-bed/2.0-bath single-family listed at $260k.

Deal economics

  • At list price, monthly cash flow is $-490 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $173k (33.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $185k (28.8% below list).
  • Recommended offer: $173k (33.3% below list) — sets the bar for cash-flow.

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+, schools A; Watch: health & safety C-, amenities F, commute F.
  • Mill Creek Community School Corporation (rural): math 47% / reading 54% proficiency, ranked #43 of 301 in IN (top 14%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+3.6%/yr); 284 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 2d 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 $8k 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

  • It's been on market 157 days — a 12% lower offer ($229k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $39k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $173,355 (33.3% 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. It's been on market 157 days. Have you received any prior offers? Is the seller open to a 33% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.71%
Cap rate
4.03%
Cash-on-cash
-8.08%
DSCR
0.64
GRM
11.7

CMA / ARV

ARV (median comp)
$363,329
List price
$259,900
Delta
-28.47%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4647 Petunia Dr 0.08mi 2/2.0 1,504 (+3%) 1mo $323,500 $215 91
4905 Lilium Dr 0.33mi 2/2.0 1,458 (-0%) 6mo $310,000 $213 79
4613 Mimosa Dr 0.16mi 2/2.0 1,469 (+0%) 18mo $299,900 $204 76
4787 Lilac Dr 0.14mi 2/2.0 1,498 (+2%) 19mo $322,000 $215 74
5069 Lilium Dr 0.36mi 2/2.0 1,316 (-10%) 4mo $265,000 $201 63
4960 Silverbell Dr 0.25mi 2/2.0 1,659 (+13%) 12mo $330,000 $199 56
4933 Lilium Dr 0.32mi 3/2.0 (+1) 1,673 (+14%) 4mo $275,000 $164 53
5003 Lilium Dr 0.32mi 2/2.0 1,669 (+14%) 12mo $310,000 $186 51
4496 Tattersall Dr 0.55mi 3/2.0 (+1) 1,560 (+7%) 10mo $330,000 $212 50
4592 Gordon Dr 0.74mi 2/1.0 1,440 (-2%) 12mo $125,000 $87 49
4303 Kings Ln 0.68mi 3/2.5 (+1) 1,550 (+6%) 9mo $305,000 $197 44
4583 Tattersall Dr 0.48mi 3/2.0 (+1) 1,652 (+13%) 23mo $336,000 $203 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
-29.6%
Equity multiple
0.01×
Total profit
$-71,977
Equity at exit
$38,752
10-year hold
IRR
-27.4%
Equity multiple
-0.34×
Total profit
$-97,292
Equity at exit
$22,471

Cash invested: $72,772 (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
284
Price-to-rent
11.7×

Monthly cashflow live

Estimated rent
$1,850 medium interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$242 /mo · $2,903/yr
Insurance
$108
HOA
$238
Vacancy / Maint / Mgmt
$388
Net cashflow
$-490

Break-even live

Break-even rent $2,470
Max offer price $173,355
Occupancy floor

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
$64,975
Closing costs
$7,797
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5765 Arlington Dr Plainfield, IN 3.0 2.0 1605 $2,070 $1.29 1d 1 1.14mi
4525 Connaught East Dr Plainfield, IN 3.0 2.5 1470 $1,919 $1.31 1d 1 1.31mi
4487 Connaught East Dr Plainfield, IN 3.0 2.5 1352 $1,905 $1.41 1d 1 1.33mi
4518 Redcliff South Ln Plainfield, IN 3.0 2.5 1423 $1,769 $1.24 1d 1 1.33mi

HOA detail

Monthly dues
$238 · $2,856/yr
Likely covers
landscapingexterior maint.

Listing history 19 events

  1. 2026-06-16
    status $259,900 Pending 157 DOM
  2. 2026-06-15
    days on market $259,900 Active 157 DOM
  3. 2026-06-13
    days on market $259,900 Active 155 DOM
  4. 2026-06-13
    pricedays on market $259,900 Active 154 DOM
  5. 2026-06-09
    days on market $263,900 Active 151 DOM
  6. 2026-06-08
    days on market $263,900 Active 150 DOM
  7. 2026-06-07
    days on market $263,900 Active 149 DOM
  8. 2026-06-05
    days on market $263,900 Active 146 DOM
  9. 2026-06-03
    days on market $263,900 Active 145 DOM
  10. 2026-06-02
    days on market $263,900 Active 144 DOM
  11. 2026-06-01
    days on market $263,900 Active 143 DOM
  12. 2026-05-31
    days on market $263,900 Active 142 DOM
  13. 2026-04-19
    price $274,900 1226-char remark
    Show marketing remark (1226 chars)

    Welcome to easy living in one of Plainfield's most desirable 55+ active adult communities! Built in 2021, this beautifully maintained ranch home offers the perfect blend of comfort, convenience, and low-maintenance living. Featuring 2 bedrooms, 2 full baths, and an open-concept layout, this home is designed for both everyday comfort and effortless entertaining. The bright and inviting kitchen opens seamlessly to the spacious living and dining areas, creating a warm and welcoming atmosphere for gatherings with family and friends. The private primary suite includes a walk-in closet and en-suite bath designed for comfort and functionality. Enjoy peaceful mornings with coffee on the patio and spend more time enjoying life with exterior maintenance and lawn care handled for you. Whether you are looking to downsize, simplify, or enjoy a more active lifestyle, this home offers the perfect opportunity to enjoy the next chapter without the upkeep of a larger property. Located in a sought-after 55+ community offering walking trails, social activities, clubhouse amenities, and convenient access to shopping, dining, healthcare, and the Indianapolis airport. Move-in ready and available for immediate possession!

  14. 2026-04-03
    status Active 1226-char remark
    Show marketing remark (1226 chars)

    Welcome to easy living in one of Plainfield's most desirable 55+ active adult communities! Built in 2021, this beautifully maintained ranch home offers the perfect blend of comfort, convenience, and low-maintenance living. Featuring 2 bedrooms, 2 full baths, and an open-concept layout, this home is designed for both everyday comfort and effortless entertaining. The bright and inviting kitchen opens seamlessly to the spacious living and dining areas, creating a warm and welcoming atmosphere for gatherings with family and friends. The private primary suite includes a walk-in closet and en-suite bath designed for comfort and functionality. Enjoy peaceful mornings with coffee on the patio and spend more time enjoying life with exterior maintenance and lawn care handled for you. Whether you are looking to downsize, simplify, or enjoy a more active lifestyle, this home offers the perfect opportunity to enjoy the next chapter without the upkeep of a larger property. Located in a sought-after 55+ community offering walking trails, social activities, clubhouse amenities, and convenient access to shopping, dining, healthcare, and the Indianapolis airport. Move-in ready and available for immediate possession!

  15. 2026-03-16
    status Pending 1226-char remark
    Show marketing remark (1226 chars)

    Welcome to easy living in one of Plainfield's most desirable 55+ active adult communities! Built in 2021, this beautifully maintained ranch home offers the perfect blend of comfort, convenience, and low-maintenance living. Featuring 2 bedrooms, 2 full baths, and an open-concept layout, this home is designed for both everyday comfort and effortless entertaining. The bright and inviting kitchen opens seamlessly to the spacious living and dining areas, creating a warm and welcoming atmosphere for gatherings with family and friends. The private primary suite includes a walk-in closet and en-suite bath designed for comfort and functionality. Enjoy peaceful mornings with coffee on the patio and spend more time enjoying life with exterior maintenance and lawn care handled for you. Whether you are looking to downsize, simplify, or enjoy a more active lifestyle, this home offers the perfect opportunity to enjoy the next chapter without the upkeep of a larger property. Located in a sought-after 55+ community offering walking trails, social activities, clubhouse amenities, and convenient access to shopping, dining, healthcare, and the Indianapolis airport. Move-in ready and available for immediate possession!

  16. 2026-02-03
    price $285,000 1226-char remark
    Show marketing remark (1226 chars)

    Welcome to easy living in one of Plainfield's most desirable 55+ active adult communities! Built in 2021, this beautifully maintained ranch home offers the perfect blend of comfort, convenience, and low-maintenance living. Featuring 2 bedrooms, 2 full baths, and an open-concept layout, this home is designed for both everyday comfort and effortless entertaining. The bright and inviting kitchen opens seamlessly to the spacious living and dining areas, creating a warm and welcoming atmosphere for gatherings with family and friends. The private primary suite includes a walk-in closet and en-suite bath designed for comfort and functionality. Enjoy peaceful mornings with coffee on the patio and spend more time enjoying life with exterior maintenance and lawn care handled for you. Whether you are looking to downsize, simplify, or enjoy a more active lifestyle, this home offers the perfect opportunity to enjoy the next chapter without the upkeep of a larger property. Located in a sought-after 55+ community offering walking trails, social activities, clubhouse amenities, and convenient access to shopping, dining, healthcare, and the Indianapolis airport. Move-in ready and available for immediate possession!

  17. 2025-12-23
    historical $2,550
    Show marketing remark (1226 chars)

    Welcome to easy living in one of Plainfield's most desirable 55+ active adult communities! Built in 2021, this beautifully maintained ranch home offers the perfect blend of comfort, convenience, and low-maintenance living. Featuring 2 bedrooms, 2 full baths, and an open-concept layout, this home is designed for both everyday comfort and effortless entertaining. The bright and inviting kitchen opens seamlessly to the spacious living and dining areas, creating a warm and welcoming atmosphere for gatherings with family and friends. The private primary suite includes a walk-in closet and en-suite bath designed for comfort and functionality. Enjoy peaceful mornings with coffee on the patio and spend more time enjoying life with exterior maintenance and lawn care handled for you. Whether you are looking to downsize, simplify, or enjoy a more active lifestyle, this home offers the perfect opportunity to enjoy the next chapter without the upkeep of a larger property. Located in a sought-after 55+ community offering walking trails, social activities, clubhouse amenities, and convenient access to shopping, dining, healthcare, and the Indianapolis airport. Move-in ready and available for immediate possession!

  18. 2025-12-23
    listed $299,000 Active 1226-char remark
    Show marketing remark (1226 chars)

    Welcome to easy living in one of Plainfield's most desirable 55+ active adult communities! Built in 2021, this beautifully maintained ranch home offers the perfect blend of comfort, convenience, and low-maintenance living. Featuring 2 bedrooms, 2 full baths, and an open-concept layout, this home is designed for both everyday comfort and effortless entertaining. The bright and inviting kitchen opens seamlessly to the spacious living and dining areas, creating a warm and welcoming atmosphere for gatherings with family and friends. The private primary suite includes a walk-in closet and en-suite bath designed for comfort and functionality. Enjoy peaceful mornings with coffee on the patio and spend more time enjoying life with exterior maintenance and lawn care handled for you. Whether you are looking to downsize, simplify, or enjoy a more active lifestyle, this home offers the perfect opportunity to enjoy the next chapter without the upkeep of a larger property. Located in a sought-after 55+ community offering walking trails, social activities, clubhouse amenities, and convenient access to shopping, dining, healthcare, and the Indianapolis airport. Move-in ready and available for immediate possession!

  19. 2025-06-26
    listed $2,550

ⓘ 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
$2,903 · $242/mo
Projected year-2 tax
$2,903 · $242/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$22,196
− Mortgage interest
−$14,558
− Property taxes
−$2,903
− Insurance
−$1,300
− Repairs & maintenance
−$1,776
− Management
−$1,776
− HOA
−$2,856
− Depreciation
−$7,561
Taxable loss
−$10,533
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,528
After-tax cash flow
$-3,351/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
Mill Creek Community School Corporation
NCES district ID
1806660
Math proficiency
47% ▼ -17.00%
Reading proficiency
54% ▼ -10.00%
Median HH income
$59,598
Composite
44.09/100
National rank
#2872
State rank
#43 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

+10680.4% since first listed
7 events — show timeline
  • 2026-04-19 Price Changed $274,900 MIBOR as Distributed by MLS Grid
  • 2026-04-03 Relisted MIBOR as Distributed by MLS Grid
  • 2026-03-16 Pending MIBOR as Distributed by MLS Grid
  • 2026-02-03 Price Changed $285,000 MIBOR as Distributed by MLS Grid
  • 2025-12-23 Rental Removed $2,550 MIBOR
  • 2025-12-23 Listed $299,000 MIBOR as Distributed by MLS Grid
  • 2025-06-26 Listed for Rent $2,550 MIBOR

Property tax history

+287.8%/yr

Latest (2025): $2,903 · +19.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…