CashFlowRE
Sign in Sign up
1909 Acorn Ct
F Composite 33.54
Why this score? — see what drove the F 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 +9.4/15.0
  • Cash flow +7.2/30.0
  • Schools +4.7/10.0
  • Livability +3.7/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.4/10.0
  • DSCR +1.4/10.0
  • Appreciation +0.0/10.0

$354,500

1909 Acorn Ct · Avon, IN 46123
3 bd · 2.5 ba · 2,191 sqft · SingleFamily public records · 4 Days on market
Built 2003 0.32 ac lot Est $370k · at est. $22/mo HOA · 1% of rent

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

Listing remarks MLS

THIS ONE HAS IT ALL! OPEN CONCEPT BOASTING FIVE BEDROOMS, OFFICE/GUEST ROOM ON MAIN, HUGE GREAT ROOM, RAISED CEILINGS, SUPER KITCHEN WITH STAINLESS APPLIANCES, ISLAND AND BREAKFAST BAR...ALL DESIGNED TO ENTERTAIN. MASTER SUITE WITH CATHEDRAL CEILING, GARDEN TUB AND WALK-IN CLOSET, 3 CAR GARAGE, & FENCED YARD. ALL THIS ON A TREE LINED CUL-DE-SAC LOT OVERLOOKING THE STOCKED POND. A GREAT HOUSE, ON A GREAT LOT, IN A GREAT LOCATION.

Key facts

  • Wooded tree line
  • Private cul-de-sac
  • 0.32 acre lot

Tags

PRIVATE CUL-DE-SACHALF BASKETBALL COURTDECK OVERLOOKING THE WATERLARGE FENCED-IN BACKYARDWOODED TREE LINENEWLY RENOVATED MASTER BATH

Property features AI

Finance

  • Other: Lot approximately 0.32 acre
  • HOA & community: HOA with an annual fee of $240

Exterior

  • Parking: Attached concrete garage with automatic opener; 3-car garage
  • Utilities: Public water; Municipal sewer connected
  • Home design: Single-family residence in a planned unit development; Two levels; Entry foyer on main level
  • Construction: Built by Arbor Homes LLC; Brick and vinyl siding exterior; Slab foundation
  • Exterior features: Basketball court; Playset; Storage shed

Interior

  • Kitchen: Dishwasher; Disposal; Exhaust fan; Microwave; Electric oven; Refrigerator; Water heater
  • Bedrooms: 5 bedrooms on the upper level; Total of 11 rooms
  • Bathrooms: 2 full bathrooms (upper); 1 half bathroom (main)
  • Heating & cooling: Forced-air heating; Heat pump; Central air conditioning
  • Interior features: Attic access; Breakfast bar; Vaulted ceilings; Kitchen island; Eat-in kitchen; Pantry; Smart thermostat; Walk-in closets
  • Laundry & utility: Main-level laundry room

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 $354k.

Deal economics

  • At list price, monthly cash flow is $-483 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $269k (24.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $225k (36.5% below list).
  • Recommended offer: $225k (36.5% below list) — sets the bar for 1% rule.
  • Cap rate 4.7% vs local median 3.8% in Avon — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 74/100 on livability (#75 in IN, #4,686 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Avon Community School Corporation (suburban): math 51% / reading 53% proficiency, ranked #32 of 301 in IN (top 11%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 20% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+3.0%/yr); 380 active listings in the ZIP; 8 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; 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 $11k 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 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 20y 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 $243k; 46% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $225,144 (36.5% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.64%
Cap rate
4.66%
Cash-on-cash
-5.84%
DSCR
0.74
GRM
13.1

CMA / ARV

ARV (on-the-fly)
$370,279
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1951 Tawney Ln 0.09mi 3/2.5 2,170 (-1%) 8mo $327,900 $151 88
2068 S Avon Ave 0.29mi 4/2.0 (+1) 2,161 (-1%) 10mo $374,000 $173 69
7440 Oakview Dr 0.23mi 3/2.0 1,947 (-11%) 0mo $330,000 $169 68
6670 Woodcrest Dr 0.62mi 3/2.5 2,241 (+2%) 2mo $396,515 $177 65
2233 Burgundy Way 0.43mi 4/2.5 (+1) 2,304 (+5%) 11mo $349,900 $152 57
2434 Burgundy Way 0.60mi 4/2.5 (+1) 2,299 (+5%) 4mo $360,000 $157 55
2234 Burgundy Way 0.44mi 4/2.5 (+1) 2,342 (+7%) 11mo $340,000 $145 53
6915 Todd Rd 0.56mi 4/2.0 (+1) 1,984 (-9%) 4mo $277,950 $140 48
2339 Pine Valley Dr 0.66mi 4/3.0 (+1) 2,278 (+4%) 10mo $407,000 $179 47
2254 Oakmont Dr 0.49mi 4/3.0 (+1) 1,961 (-10%) 8mo $404,900 $206 46
7808 Grande Oaks Dr 0.57mi 4/3.0 (+1) 1,961 (-10%) 9mo $390,000 $199 42
6754 E County Road 150 S 0.72mi 2/2.0 (-1) 1,944 (-11%) 3mo $275,000 $141 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 · 2.98% rent growth · sell at horizon

5-year hold
IRR
-26.4%
Equity multiple
0.11×
Total profit
$-88,327
Equity at exit
$52,857
10-year hold
IRR
-23.6%
Equity multiple
-0.18×
Total profit
$-117,034
Equity at exit
$30,651

Cash invested: $99,260 (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 46123

Home prices YoY
-21.3%
Rents YoY
3.0%
Active inventory
380
Price-to-rent
13.1×

Monthly cashflow live

Estimated rent
$2,251 high interval (Pro) →
Mortgage (P&I)
$1,859
Tax from tax record
$233 /mo · $2,793/yr
Insurance
$148
HOA
$22
Vacancy / Maint / Mgmt
$473
Net cashflow
$-483

Break-even live

Break-even rent $2,863
Max offer price $269,195
Occupancy floor

Sensitivity live

Price -10% $-282 -5% $-383 +0% $-483 +5% $-583 +10% $-684
Rent -10% $-661 -5% $-572 +0% $-483 +5% $-394 +10% $-305
Rate -1.0pp $-304 -0.5pp $-393 base $-483 +0.5pp $-575 +1.0pp $-668

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
$88,625
Closing costs
$10,635
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7147 Governors Row Avon, IN 3.0 3.5 2130 $1,999 $0.94 44d 1 0.54mi
6762 Auburn Ln Plainfield, IN 4.0 2.5 2276 $2,411 $1.06 3d 1 0.66mi
8140 Elsen Rdg Avon, IN 3.0 2.0 1506 $2,049 $1.36 22d 1 1.02mi
8325 Bluestem Ln Plainfield, IN 4.0 2.5 2160 $2,495 $1.16 22d 1 1.10mi
8060 Clarks Creek Ct Avon, IN 3.0 2.0 1643 $2,125 $1.29 44d 1 1.10mi
8060 Clarks Creek Ct Avon, IN 3.0 2.0 1643 $2,125 $1.29 45d 1 1.10mi
8151 Lupine Dr Plainfield, IN 3.0 2.5 2003 $2,450 $1.22 44d 1 1.15mi
6879 Merritt Ridge Way Avon, IN 3.0 2.5 2857 $2,210 $0.77 24d 1 1.33mi

HOA detail

Monthly dues
$22 · $264/yr

Listing history 17 events

  1. 2026-06-03
    status $354,500 Pending 4 DOM
  2. 2026-06-02
    days on market $354,500 Active 4 DOM
  3. 2026-06-01
    days on market $354,500 Active 3 DOM
  4. 2026-05-31
    days on market $354,500 Active 2 DOM
  5. 2026-05-29
    listed $354,500 Active
  6. 2019-06-21
    soldstatus $243,000 Sold 437-char remark
    Show marketing remark (437 chars)

    THIS ONE HAS IT ALL! OPEN CONCEPT BOASTING FIVE BEDROOMS, OFFICE/GUEST ROOM ON MAIN, HUGE GREAT ROOM, RAISED CEILINGS, SUPER KITCHEN WITH STAINLESS APPLIANCES, ISLAND AND BREAKFAST BAR...ALL DESIGNED TO ENTERTAIN. MASTER SUITE WITH CATHEDRAL CEILING, GARDEN TUB AND WALK-IN CLOSET, 3 CAR GARAGE, & FENCED YARD. ALL THIS ON A TREE LINED CUL-DE-SAC LOT OVERLOOKING THE STOCKED POND. A GREAT HOUSE, ON A GREAT LOT, IN A GREAT LOCATION.

  7. 2019-05-17
    status Pending 437-char remark
    Show marketing remark (437 chars)

    THIS ONE HAS IT ALL! OPEN CONCEPT BOASTING FIVE BEDROOMS, OFFICE/GUEST ROOM ON MAIN, HUGE GREAT ROOM, RAISED CEILINGS, SUPER KITCHEN WITH STAINLESS APPLIANCES, ISLAND AND BREAKFAST BAR...ALL DESIGNED TO ENTERTAIN. MASTER SUITE WITH CATHEDRAL CEILING, GARDEN TUB AND WALK-IN CLOSET, 3 CAR GARAGE, & FENCED YARD. ALL THIS ON A TREE LINED CUL-DE-SAC LOT OVERLOOKING THE STOCKED POND. A GREAT HOUSE, ON A GREAT LOT, IN A GREAT LOCATION.

  8. 2019-05-06
    listed $244,900 Active 437-char remark
    Show marketing remark (437 chars)

    THIS ONE HAS IT ALL! OPEN CONCEPT BOASTING FIVE BEDROOMS, OFFICE/GUEST ROOM ON MAIN, HUGE GREAT ROOM, RAISED CEILINGS, SUPER KITCHEN WITH STAINLESS APPLIANCES, ISLAND AND BREAKFAST BAR...ALL DESIGNED TO ENTERTAIN. MASTER SUITE WITH CATHEDRAL CEILING, GARDEN TUB AND WALK-IN CLOSET, 3 CAR GARAGE, & FENCED YARD. ALL THIS ON A TREE LINED CUL-DE-SAC LOT OVERLOOKING THE STOCKED POND. A GREAT HOUSE, ON A GREAT LOT, IN A GREAT LOCATION.

  9. 2017-09-28
    soldstatus $220,000 Sold 498-char remark
    Show marketing remark (498 chars)

    You will love this move-in ready, 5 BR home with 3-car garage! This home sits at the end of a cul-de-sac, so NO TRAFFIC to be concerned with. You will love the fenced-in rear yard, complete with a mini-barn, a great view of the pond (stocked with fish) and mature trees. Large master BR with cathedral ceilings, garden tub and his/her walk-in closet. Large kitchen, dining room and family room. Office/bonus room and laundry room conveniently located downstairs. This is a rare find in Avon!!

  10. 2017-09-15
    status Pending 498-char remark
    Show marketing remark (498 chars)

    You will love this move-in ready, 5 BR home with 3-car garage! This home sits at the end of a cul-de-sac, so NO TRAFFIC to be concerned with. You will love the fenced-in rear yard, complete with a mini-barn, a great view of the pond (stocked with fish) and mature trees. Large master BR with cathedral ceilings, garden tub and his/her walk-in closet. Large kitchen, dining room and family room. Office/bonus room and laundry room conveniently located downstairs. This is a rare find in Avon!!

  11. 2017-08-23
    historical Active with Contingency 498-char remark
    Show marketing remark (498 chars)

    You will love this move-in ready, 5 BR home with 3-car garage! This home sits at the end of a cul-de-sac, so NO TRAFFIC to be concerned with. You will love the fenced-in rear yard, complete with a mini-barn, a great view of the pond (stocked with fish) and mature trees. Large master BR with cathedral ceilings, garden tub and his/her walk-in closet. Large kitchen, dining room and family room. Office/bonus room and laundry room conveniently located downstairs. This is a rare find in Avon!!

  12. 2017-08-21
    listed $220,000 Active 498-char remark
    Show marketing remark (498 chars)

    You will love this move-in ready, 5 BR home with 3-car garage! This home sits at the end of a cul-de-sac, so NO TRAFFIC to be concerned with. You will love the fenced-in rear yard, complete with a mini-barn, a great view of the pond (stocked with fish) and mature trees. Large master BR with cathedral ceilings, garden tub and his/her walk-in closet. Large kitchen, dining room and family room. Office/bonus room and laundry room conveniently located downstairs. This is a rare find in Avon!!

  13. 2011-05-23
    historical
  14. 2011-05-20
    soldstatus $166,300
  15. 2010-10-15
    listed $169,900
  16. 2006-05-12
    soldstatus $115,000
  17. 2006-02-03
    listed $120,000

ⓘ 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
$2,793 · $233/mo
Projected year-2 tax
$2,903 · $242/mo
Expected delta
+$110/yr (+$9/mo · 3.9%)

ⓘ 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 ≥101°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
$27,017
− Mortgage interest
−$19,858
− Property taxes
−$2,793
− Insurance
−$1,772
− Repairs & maintenance
−$2,161
− Management
−$2,161
− HOA
−$264
− Depreciation
−$10,313
Taxable loss
−$12,306
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,953
After-tax cash flow
$-2,841/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
Avon Community School Corporation
NCES district ID
1800270
Math proficiency
51% ▼ -8.00%
Reading proficiency
53% ▼ -8.00%
Median HH income
$75,987
Composite
46.93/100
National rank
#2362
State rank
#32 of 301 in IN

Livability — Avon

Score
74/100
State rank
#75
US rank
#4686

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Hendricks County · 143,373 people
City population
43,353
Metro
Indianapolis-Carmel-Anderson, IN
Population (ZIP)
43,353
Household income
$103,485
Rent vs Own
19.6% rent · 80.4% own
Severe rent burden
529.0

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 (74%)
Race & ethnicity
White 74% Black 12% Hispanic / Latino 7% Two or more races 6% Asian 4%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Slovak 3% Romanian 2% Italian 1%
Foreign-born
6% · Canada, South Korea
Languages at home
92% English-only · Spanish 4% Other Indo-European 2%

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
▼ -55.05%
Current HPI
203.9226
Rent YoY
▲ 2.98%
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

+195.4% since first listed
13 events — show timeline
  • 2026-05-29 Listed $354,500 MIBOR as Distributed by MLS Grid
  • 2019-06-21 Sold (MLS) $243,000 MIBOR as Distributed by MLS Grid
  • 2019-05-17 Pending MIBOR as Distributed by MLS Grid
  • 2019-05-06 Listed $244,900 MIBOR as Distributed by MLS Grid
  • 2017-09-28 Sold (MLS) $220,000 MIBOR as Distributed by MLS Grid
  • 2017-09-15 Pending MIBOR as Distributed by MLS Grid
  • 2017-08-23 Contingent MIBOR as Distributed by MLS Grid
  • 2017-08-21 Listed $220,000 MIBOR as Distributed by MLS Grid
  • 2011-05-23 Listing Removed MIBOR as Distributed by MLS Grid
  • 2011-05-20 Sold (MLS) $166,300 MIBOR as Distributed by MLS Grid
  • 2010-10-15 Listed $169,900 MIBOR as Distributed by MLS Grid
  • 2006-05-12 Sold (MLS) $115,000 MIBOR as Distributed by MLS Grid
  • 2006-02-03 Listed $120,000 MIBOR as Distributed by MLS Grid

Property tax history

+5.2%/yr

Latest (2025): $2,793 · +6.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…