CashFlowRE
Sign in Sign up
1009 Eastcrest Dr
C- Composite 51.35
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.9/30.0
  • 1% rule +4.7/10.0
  • DSCR +4.6/10.0
  • Schools +3.8/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$155,000

1009 Eastcrest Dr · Greentown, IN 46936
3 bd · 1.5 ba · 1,800 sqft · SingleFamily public records · 47 Days on market
Built 1966 0.35 ac lot $86/sqft · 36% below area Est $244k · 36% under

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

Listing remarks MLS

Welcome to 1009 East Crest Drive in the heart of Greentown, Indiana. This spacious 3-bedroom, 2-bath home—including a private master suite—offers 1,800 square feet of living space thoughtfully designed for comfort and flexibility. With central air conditioning, a full basement complete with a fireplace, and a layout built for both relaxation and entertaining, this property is ideal for homeowners seeking a move-in ready space and investors looking for long-term value. Enjoy the large yard that’s perfect for outdoor gatherings, gardening projects, or creating a private retreat. The attached two-car garage adds convenience and extra storage, while the basement’s generous footprint provides room for additional living space, a game room, or even a separate rental opportunity. Whether you're expanding your portfolio or settling into your forever home, this property offers the versatility to match your goals. Opportunities like this don’t come along often. For more information or to schedule a private tour, contact Brian Ingle @ 765-960-0533 or email brian. [email protected].

Key facts

  • Private master suite
  • Large yard
  • Full basement

Tags

PRIVATE MASTER SUITEFULL BASEMENTLARGE YARDATTACHED TWO-CAR GARAGEGENEROUS FOOTPRINT

Property features AI

Exterior

  • Parking: Attached garage with garage door opener; 2-car garage
  • Utilities: Public water; Municipal sewer connected; Solid waste service
  • Home design: Single-family residence; One story
  • Construction: Brick construction; Block foundation
  • Exterior features: Approximately 0.35-acre lot

Interior

  • Kitchen: Kitchen (main level)
  • Bedrooms: 3 bedrooms on the main level
  • Bathrooms: 2 full bathrooms (both on the main level)
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Breakfast bar; 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 $155k.

Deal economics

  • At list price, monthly cash flow is $46 ($555/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 $150k (3.2% below list).
  • Recommended offer: $150k (3.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 67/100 on livability (#243 in IN) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety D-.
  • Eastern Howard School Corporation (town): math 40% / reading 47% proficiency, ranked #100 of 301 in IN (top 33%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Eastern Elementary School (math 50% / reading 39%, grade F, #379 of 994 statewide, top 41%, 770 students, 45% FRL); Eastern Middle School (math 30% / reading 44%, grade F, #152 of 330 statewide, top 47%, 397 students, 48% FRL); Eastern High School (math 42% / reading 82%, grade B-, #41 of 369 statewide, top 12%, 467 students, 42% FRL) — zoned schools average 45% FRL vs 24% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 29 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 194 units permitted in Howard 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.
  • Howard County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 47 days — a 3% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 3y ago; this cycle's ask has dropped $20k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $130k; 19% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $150,000 (3.2% below list)

Questions for the listing agent

  1. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1966 — 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. 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
0.97%
Cap rate
6.65%
Cash-on-cash
1.28%
DSCR
1.06
GRM
8.6

CMA / ARV

ARV (median comp)
$243,979
List price
$155,000
Delta
-36.47%
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
603 S Maple St 0.10mi 3/1.5 1,884 (+5%) 13mo $225,000 $119 77
1508 Sunflower Ct 0.32mi 3/2.5 1,850 (+3%) 8mo $345,000 $186 70
1233 Killdeer Rd 0.30mi 3/2.0 1,878 (+4%) 11mo $269,900 $144 68
605 S Maple St 0.10mi 3/2.0 1,592 (-12%) 8mo $200,000 $126 67
601 S Maple St 0.09mi 4/2.5 (+1) 1,656 (-8%) 8mo $270,000 $163 67
624 E Main St 0.39mi 3/2.0 1,854 (+3%) 12mo $210,000 $113 65
709 E Main St 0.34mi 3/2.0 1,931 (+7%) 7mo $101,000 $52 64
207 Meadows Dr 0.37mi 3/2.0 1,889 (+5%) 11mo $334,000 $177 63
218 N Howard St 0.64mi 3/2.0 1,861 (+3%) 3mo $190,000 $102 60
318 N Howard St 0.69mi 3/1.0 1,740 (-3%) 12mo $187,500 $108 50
210 Meadows Dr 0.39mi 4/2.5 (+1) 2,038 (+13%) 12mo $350,000 $172 41
419 N Indiana St 0.72mi 3/1.0 1,588 (-12%) 13mo $107,000 $67 34

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
-14.2%
Equity multiple
0.49×
Total profit
$-22,107
Equity at exit
$23,111
10-year hold
IRR
-5.4%
Equity multiple
0.65×
Total profit
$-15,197
Equity at exit
$13,402

Cash invested: $43,400 (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 46936

Home prices YoY
-24.1%
Active inventory
29
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,500 medium interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$261 /mo · $3,136/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$315
Net cashflow
$46

Break-even live

Break-even rent $1,441
Max offer price $155,000
Occupancy floor 92%

Sensitivity live

Price -10% $134 -5% $90 +0% $46 +5% $2 +10% $-41
Rent -10% $-72 -5% $-13 +0% $46 +5% $105 +10% $165
Rate -1.0pp $124 -0.5pp $86 base $46 +0.5pp $6 +1.0pp $-35

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
$38,750
Closing costs
$4,650
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
623 W Main St Greentown, IN 3.0 2.0 1656 $1,500 $0.91 45d 1 1.05mi

Listing history 33 events

  1. 2026-06-22
    days on market $155,000 Active 47 DOM
  2. 2026-06-19
    days on market $155,000 Active 45 DOM
  3. 2026-06-18
    days on market $155,000 Active 44 DOM
  4. 2026-06-17
    days on market $155,000 Active 43 DOM
  5. 2026-06-17
    price $155,000 Active 42 DOM
  6. 2026-06-16
    days on market $175,000 Active 42 DOM
    Show marketing remark (1121 chars)

    Welcome to 1009 East Crest Drive in the heart of Greentown, Indiana. This spacious 3-bedroom, 2-bath home—including a private master suite—offers 1,800 square feet of living space thoughtfully designed for comfort and flexibility. With central air conditioning, a full basement complete with a fireplace, and a layout built for both relaxation and entertaining, this property is ideal for homeowners seeking a move-in ready space and investors looking for long-term value. Enjoy the large yard that’s perfect for outdoor gatherings, gardening projects, or creating a private retreat. The attached two-car garage adds convenience and extra storage, while the basement’s generous footprint provides room for additional living space, a game room, or even a separate rental opportunity. Whether you're expanding your portfolio or settling into your forever home, this property offers the versatility to match your goals. Opportunities like this don’t come along often. For more information or to schedule a private tour, contact Brian Ingle @ 765-960-0533 or email brian. [email protected].

  7. 2026-06-15
    days on market $175,000 Active 41 DOM
  8. 2026-06-14
    days on market $175,000 Active 39 DOM
  9. 2026-06-13
    days on market $175,000 Active 38 DOM
  10. 2026-06-10
    days on market $175,000 Active 36 DOM
  11. 2026-06-09
    days on market $175,000 Active 35 DOM
  12. 2026-06-08
    days on market $175,000 Active 34 DOM
  13. 2026-06-07
    days on market $175,000 Active 33 DOM
  14. 2026-06-05
    days on market $175,000 Active 30 DOM
  15. 2026-06-03
    days on market $175,000 Active 29 DOM
  16. 2026-06-02
    days on market $175,000 Active 28 DOM
  17. 2026-06-01
    days on market $175,000 Active 27 DOM
  18. 2026-05-31
    days on market $175,000 Active 26 DOM
  19. 2026-05-30
    days on market $175,000 Active 25 DOM
  20. 2026-05-04
    listed $175,000 Active 964-char remark
  21. 2025-07-01
    listed $175,000 Active 1121-char remark
    Show marketing remark (1121 chars)

    Welcome to 1009 East Crest Drive in the heart of Greentown, Indiana. This spacious 3-bedroom, 2-bath home—including a private master suite—offers 1,800 square feet of living space thoughtfully designed for comfort and flexibility. With central air conditioning, a full basement complete with a fireplace, and a layout built for both relaxation and entertaining, this property is ideal for homeowners seeking a move-in ready space and investors looking for long-term value. Enjoy the large yard that’s perfect for outdoor gatherings, gardening projects, or creating a private retreat. The attached two-car garage adds convenience and extra storage, while the basement’s generous footprint provides room for additional living space, a game room, or even a separate rental opportunity. Whether you're expanding your portfolio or settling into your forever home, this property offers the versatility to match your goals. Opportunities like this don’t come along often. For more information or to schedule a private tour, contact Brian Ingle @ 765-960-0533 or email brian. [email protected].

  22. 2025-02-15
    price $169,000
  23. 2024-11-12
    listed $195,000 Active
  24. 2024-10-18
    historical
  25. 2023-09-08
    price $189,000
  26. 2023-09-08
    price $189,000
  27. 2023-09-08
    price $189,000
  28. 2023-08-31
    status Active
  29. 2023-08-13
    historical
  30. 2023-03-19
    listed $199,000 Active
  31. 2023-03-19
    listed $199,000 Active
  32. 2023-03-19
    listed $199,000 Active
  33. 2023-02-13
    soldstatus $130,000

ⓘ 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
$3,136 · $261/mo
Projected year-2 tax
$3,136 · $261/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 3/10 Moderate 7 d/yr ≥100°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 1 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
$18,000
− Mortgage interest
−$8,682
− Property taxes
−$3,136
− Insurance
−$775
− Repairs & maintenance
−$1,440
− Management
−$1,440
− Depreciation
−$4,509
Taxable loss
−$1,983
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$476
After-tax cash flow
$1,031/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
Eastern Howard School Corporation
NCES district ID
1803150
Math proficiency
40% ▼ -6.00%
Reading proficiency
47% ▼ -2.00%
Median HH income
$58,636
Composite
38.2/100
National rank
#4255
State rank
#100 of 301 in IN

Livability — Greentown

Score
67/100
State rank
#243
US rank
#10353

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greentown, IN
Population (ZIP)
5,956

Population outlook (Howard County) Hauer SSP2

Today (2025)
81,522 people
By 2030
80,104 · -1.7%
By 2040
76,708 · -5.9%
By 2050
72,880 · -10.6%
By 2075
64,016 · -21.5%
By 2100
51,705 · -36.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Hispanic / Latino 4% Two or more races 3% Black 1%
Common ancestry
Italian 3% Portuguese 2% Slovak 1%
Foreign-born
1%

Political lean MEDSL · Howard

2024 margin
Solid R (+35.3) · D 31.4% · R 66.7% · Other 1.8%
2008→2024 swing
-29.1pp toward R · 2008: -6.2pp · 2024: -35.3pp
All cycles
2024: R+35.3 2020: R+32.4 2016: R+33.9 2012: R+14.3 2008: R+6.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -66.91%
Current HPI
211.2334
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

+19.2% since first listed
16 events — show timeline
  • 2026-06-16 Price Changed $155,000 RRELMS
  • 2026-06-16 Price Changed $155,000 MIBOR as Distributed by MLS Grid
  • 2026-05-04 Listed $175,000 MIBOR as Distributed by MLS Grid
  • 2025-07-01 Listed $175,000 RRELMS
  • 2025-02-15 Price Changed $169,000 IRMLS
  • 2024-11-12 Listed $195,000 IRMLS
  • 2024-10-18 Listing Removed MIBOR as Distributed by MLS Grid
  • 2023-09-08 Price Changed $189,000 THAAR
  • 2023-09-08 Price Changed $189,000 IRMLS
  • 2023-09-08 Price Changed $189,000 MIBOR as Distributed by MLS Grid
  • 2023-08-31 Relisted IRMLS
  • 2023-08-13 Delisted IRMLS
  • 2023-03-19 Listed $199,000 IRMLS
  • 2023-03-19 Listed $199,000 MIBOR as Distributed by MLS Grid
  • 2023-03-19 Listed $199,000 THAAR
  • 2023-02-13 Sold (Public Records) $130,000 Public Records

Property tax history

+19.5%/yr

Latest (2024): $3,136 · +8.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…