CashFlowRE
Sign in Sign up
934 Parkwood Dr
D+ Composite 47.92
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 +13.8/30.0
  • DSCR +4.2/10.0
  • Livability +3.8/5.0
  • 1% rule +3.5/10.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$200,000

934 Parkwood Dr · Clarksville, IN 47129
3 bd · 1.5 ba · 2,028 sqft · SingleFamily public records · 38 Days on market
Built 1969 9,361 sqft lot $99/sqft · 20% below area Est $249k · 20% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Don't miss your opportunity to turn this gem into a diamond! Perfect for investors or buyers looking to add their personal touch, this spacious bi-level home offers a fantastic layout and endless potential. Situated on a nice lot, the property features abundant living space across two levels and is ready for your updates and vision. Whether you're dreaming of creating your ideal home or adding a solid income-producing property to your portfolio, this one is worth a look. Offering 4 bedrooms, 1.5 baths, a spacious two-car garage with workbench area, and a large concrete driveway, there?s plenty of room both inside and out. Enjoy the backyard space, deck off the kitchen, and walk-out basement

Key facts

  • Deck off the kitchen
  • Walk-out basement
  • Backyard space

Tags

SPACIOUS BI-LEVEL HOMEABUNDANT LIVING SPACEBACKYARD SPACEDECK OFF THE KITCHENWALK-OUT BASEMENTCONVENIENTLY LOCATED

Property features AI

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Residential property; Resale condition
  • Construction: Block foundation
  • Exterior features: Deck; Patio; Paved driveway; Sidewalks

Interior

  • Bedrooms: Bedroom on first level (10 x 9)
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced-air heating; Central air conditioning
  • Interior features: Attic; Ceiling fans; Main-level primary bedroom; Walk-out finished basement; Gas fireplace in family room
  • Laundry & utility: Laundry in basement

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/1.5-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $17 ($205/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 $169k (15.3% below list).
  • Recommended offer: $169k (15.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 3.5% in Clarksville — 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 76/100 on livability (#46 in IN, #3,300 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, commute A-; Watch: crime D+, employment D+, amenities D.
  • Greater Clark County Schools (suburban): math 26% / reading 37% proficiency, ranked #224 of 301 in IN (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 29 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 911 units permitted in Clark County in 2024 (133 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($56k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Clark County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($194k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $169,479 (15.3% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  2. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.85%
Cap rate
6.40%
Cash-on-cash
0.37%
DSCR
1.02
GRM
9.8

CMA / ARV

ARV (median comp)
$248,996
List price
$200,000
Delta
-19.68%
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
2308 Brookwood Ct 0.27mi 3/2.0 1,998 (-2%) 2mo $282,000 $141 82
908 Hazelwood Park 0.16mi 3/2.0 1,931 (-5%) 8mo $285,000 $148 76
2221 Buckeye Dr 0.30mi 3/3.0 2,020 (-0%) 6mo $243,000 $120 74
701 Parkwood Dr 0.31mi 3/1.5 1,961 (-3%) 10mo $245,000 $125 72
1028 Spicewood Plz 0.23mi 4/1.5 (+1) 2,150 (+6%) 6mo $200,000 $93 70
924 Spicewood Dr 0.17mi 4/2.0 (+1) 1,902 (-6%) 9mo $265,000 $139 67
2407 Raintree Dr 0.19mi 4/2.0 (+1) 2,142 (+6%) 10mo $275,000 $128 67
2334 Lombardy Dr 0.17mi 3/2.0 2,319 (+14%) 7mo $235,000 $101 61
1004 Hazelwood Dr 0.21mi 4/1.0 (+1) 1,724 (-15%) 10mo $219,900 $128 50
1722 Whittier Dr 0.69mi 3/1.0 1,800 (-11%) 9mo $200,000 $111 40
1225 Longfellow Dr 0.70mi 4/2.0 (+1) 2,262 (+12%) 2mo $269,900 $119 39
1232 Longfellow Dr 0.70mi 3/2.0 1,850 (-9%) 15mo $211,000 $114 38

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
-15.7%
Equity multiple
0.44×
Total profit
$-31,333
Equity at exit
$29,821
10-year hold
IRR
-7.3%
Equity multiple
0.54×
Total profit
$-25,932
Equity at exit
$17,292

Cash invested: $56,000 (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 47129

Home prices YoY
-30.9%
Active inventory
29
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,695 high interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$190 /mo · $2,276/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$356
Net cashflow
$17

Break-even live

Break-even rent $1,673
Max offer price $200,000
Occupancy floor 94%

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
$50,000
Closing costs
$6,000
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2022 Greentree N Unit 1 Clarksville, IN 3.0 2.5 1635 $2,110 $1.29 43d 1 0.32mi
1201 Marlowe Dr Clarksville, IN 1.0–3.0 1.0–1.5 1127 $1,409 $1.25 1d 1 0.68mi
2408 Blackiston Mill Rd Clarksville, IN 4.0 1.0 1456 $1,649 $1.13 43d 1 0.73mi
2102 Bradford St Unit 94B Clarksville, IN 3.0 2.0 1568 $1,259 $0.80 3d 1 0.84mi
1534 Blackiston Mill Rd Unit 2 Clarksville, IN 3.0 1.0 1500 $1,650 $1.10 43d 1 1.02mi
4501 Town Center Blvd Jeffersonville, IN 1.0–3.0 1.0–2.0 1172 $1,930 $1.65 1d 62 1.33mi

Listing history 15 events

  1. 2026-06-18
    days on market $200,000 Active 38 DOM
  2. 2026-06-17
    days on market $200,000 Active 37 DOM
  3. 2026-06-16
    days on market $200,000 Active 36 DOM
  4. 2026-06-15
    days on market $200,000 Active 35 DOM
  5. 2026-06-13
    days on market $200,000 Active 33 DOM
  6. 2026-06-13
    days on market $200,000 Active 32 DOM
  7. 2026-06-10
    days on market $200,000 Active 30 DOM
  8. 2026-06-09
    days on market $200,000 Active 29 DOM
  9. 2026-06-08
    days on market $200,000 Active 28 DOM
  10. 2026-06-07
    days on market $200,000 Active 27 DOM
  11. 2026-06-03
    days on market $200,000 Active 23 DOM
  12. 2026-06-02
    days on market $200,000 Active 22 DOM
  13. 2026-06-01
    days on market $200,000 Active 21 DOM
  14. 2026-05-31
    days on market $200,000 Active 20 DOM
  15. 2026-05-11
    listed $200,000 Active 1015-char remark

ⓘ 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
$2,276 · $190/mo
Projected year-2 tax
$2,276 · $190/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 5/10 Major 7 d/yr ≥106°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$20,337
− Mortgage interest
−$11,203
− Property taxes
−$2,276
− Insurance
−$1,000
− Repairs & maintenance
−$1,627
− Management
−$1,627
− Depreciation
−$5,818
Taxable loss
−$3,214
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$771
After-tax cash flow
$976/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
Greater Clark County Schools
NCES district ID
1803940
Math proficiency
26% ▼ -15.00%
Reading proficiency
37% ▼ -13.00%
Median HH income
$47,838
Composite
27.2/100
National rank
#7020
State rank
#224 of 301 in IN

Livability — Clarksville

Score
76/100
State rank
#46
US rank
#3300

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clarksville, IN
County
Clark County · 108,879 people
City population
19,582
Metro
Louisville/Jefferson County, KY-IN
Population (ZIP)
19,582
Household income
$56,185
Rent vs Own
42.5% rent · 57.5% own
Severe rent burden
774.0

Population outlook (Clark County) Hauer SSP2

Today (2025)
126,401 people
By 2030
131,455 · +4.0%
By 2040
140,471 · +11.1%
By 2050
147,677 · +16.8%
By 2075
161,702 · +27.9%
By 2100
164,078 · +29.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Hispanic / Latino 18% Black 8% Two or more races 7% Native American 2%
Hispanic origin (detail)
Mexican 15% Puerto Rican 2%
Common ancestry
Lithuanian 2% Slovak 2% Romanian 1%
Foreign-born
10% · Canada
Languages at home
84% English-only · Spanish 15%

Political lean MEDSL · Clark

2024 margin
Strong R (+20.4) · D 38.9% · R 59.3% · Other 1.8%
2008→2024 swing
-13.3pp toward R · 2008: -7.1pp · 2024: -20.4pp
All cycles
2024: R+20.4 2020: R+18.3 2016: R+22.0 2012: R+9.9 2008: R+7.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -104.33%
Current HPI
233.0094
Rent YoY
Metro
Louisville/Jefferson County, KY-IN
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-05-11 Listed $200,000 SIRA

Property tax history

+7.1%/yr

Latest (2024): $2,276 · +2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…