CashFlowRE
Sign in Sign up
2339 E Tulip Rd
C- Composite 53.09
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 +19.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.2/10.0
  • 1% rule +4.3/10.0
  • Livability +3.7/5.0
  • Appreciation +3.6/10.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$179,900

2339 E Tulip Rd · Bloomfield, IN 47424
3 bd · 1.0 ba · 1,536 sqft · SingleFamily public records · 10 Days on market
Built 1900 0.75 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Looking for a home in the country with all the hard work already completed? Only a few finishing weekend projects remain. Over 1500 sq. ft. and situated on almost an acre, this three bdrm/2 bath home offers the perfect opportunity to add your personal finishing touches. The sellers have completed most of the major renovations including a beautiful fully finished kitchen w/ custom cabinets. New slate gray SS appliances including gas stove w/ 5 burners. Oversized island w/ deep SS sink & commercial pull-down SS faucet. Kitchen & dining room have rich wood flooring. Two stylish updated bathrooms one on each level. Primary bedroom has large closet. HUGE covered deck (16x32) w/ Trek

Key facts

  • Custom cabinets
  • Deep ss sink
  • Gas stove

Tags

FULLY FINISHED KITCHENCUSTOM CABINETSNEW SLATE GRAY SS APPLIANCESGAS STOVEOVERSIZED ISLANDDEEP SS SINK

Property features AI

Exterior

  • Parking: Detached garage with 1 garage space
  • Utilities: Public water; Septic tank sewer
  • Home design: Single-family, site-built home; One story
  • Construction: Cement siding; Metal roof; Slab foundation; Built as a site-built home
  • Exterior features: Corner lot

Interior

  • Kitchen: Dishwasher; Refrigerator; Gas range
  • Bathrooms: Two full bathrooms; One bathroom on the main level
  • Heating & cooling: Natural gas heating; No central air conditioning
  • Interior features: Dishwasher; Refrigerator; Gas range; Crawl space basement; Six total rooms
  • Laundry & utility: Washer included; Laundry on the main level

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/1.0-bath single-family listed at $180k.

Deal economics

  • At list price, monthly cash flow is $210 ($3k/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 $167k (7.2% below list).
  • Recommended offer: $167k (7.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 73/100 on livability (#96 in IN) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Bloomfield School District (town): math 33% / reading 41% proficiency, ranked #169 of 301 in IN (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Bloomfield Elementary School (math 30% / reading 34%, grade F, #652 of 994 statewide, top 68%, 457 students, 51% FRL); Bloomfield Middle School (168 students, 51% FRL); Bloomfield High School (math 37% / reading 52%, grade F, #169 of 369 statewide, top 51%, 233 students, 40% FRL) — zoned schools average 47% FRL vs 32% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 53 active listings in the ZIP.

Forward outlook

  • Local home prices are declining (-2.8%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Greene County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $166,870 (7.2% below list)

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
0.93%
Cap rate
7.69%
Cash-on-cash
4.99%
DSCR
1.22
GRM
9.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-2.84% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-7.8%
Equity multiple
0.71×
Total profit
$-14,654
Equity at exit
$28,110
10-year hold
IRR
1.4%
Equity multiple
1.10×
Total profit
$5,224
Equity at exit
$17,773

Cash invested: $50,372 (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 47424

Home prices YoY
-1.3%
Active inventory
53
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,669 medium interval (Pro) →
Mortgage (P&I)
$943
Tax from tax record
$90 /mo · $1,084/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$350
Net cashflow
$210

Break-even live

Break-even rent $1,403
Max offer price $179,900
Occupancy floor 82%

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
$44,975
Closing costs
$5,397
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.

Listing history 8 events

  1. 2026-06-18
    days on market $179,900 Active 10 DOM
  2. 2026-06-17
    days on market $179,900 Active 9 DOM
  3. 2026-06-16
    days on market $179,900 Active 8 DOM
  4. 2026-06-15
    days on market $179,900 Active 7 DOM
  5. 2026-06-13
    days on market $179,900 Active 5 DOM
  6. 2026-06-12
    days on market $179,900 Active 4 DOM
  7. 2026-06-09
    remarks 691-char remark
  8. 2026-06-09
    listed $179,900 Active 1 DOM

ⓘ 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
$1,084 · $90/mo
Projected year-2 tax
$1,307 · $109/mo
Expected delta
+$222/yr (+$19/mo · 20.5%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥104°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 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
$20,024
− Mortgage interest
−$10,077
− Property taxes
−$1,084
− Insurance
−$900
− Repairs & maintenance
−$1,602
− Management
−$1,602
− Depreciation
−$5,233
Taxable loss
−$474
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$114
After-tax cash flow
$2,628/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
Bloomfield School District
NCES district ID
1800600
Math proficiency
33% ▼ -11.00%
Reading proficiency
41% ▼ -4.00%
Median HH income
$50,351
Composite
32.01/100
National rank
#5828
State rank
#169 of 301 in IN

Livability — Bloomfield

Score
73/100
State rank
#96
US rank
#5394

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
8,620

Population outlook (Greene County) Hauer SSP2

Today (2025)
30,724 people
By 2030
29,506 · -4.0%
By 2040
26,744 · -13.0%
By 2050
23,879 · -22.3%
By 2075
18,341 · -40.3%
By 2100
13,976 · -54.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 2%
Common ancestry
Italian 2% Iranian 2% Slovak 2%
Foreign-born
0%

Political lean MEDSL · Greene

2024 margin
Solid R (+53.7) · D 22.4% · R 76.1% · Other 1.6%
2008→2024 swing
-39.2pp toward R · 2008: -14.5pp · 2024: -53.7pp
All cycles
2024: R+53.7 2020: R+52.2 2016: R+53.4 2012: R+31.4 2008: R+14.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -2.84%
Current HPI
208.554
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

1 event — show timeline
  • 2026-06-08 Listed $179,900 IRMLS

Property tax history

-4.1%/yr

Latest (2025): $1,084 · -0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…