CashFlowRE
Sign in Sign up
901 N Parker Ave 🏷️ Likely Rental
B+ Composite 75.19
Why this score? — see what drove the B+ 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 +29.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.1/10.0
  • Rent growth +4.3/5.0
  • Condition / age +3.8/5.0
  • Livability +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$140,000

901 N Parker Ave · Indianapolis city (balance), IN 46201
5 bd · 1.0 ba · 1,576 sqft · SingleFamily public records · 116 Days on market
Built 1910 Good condition 4,617 sqft lot 2-car garage $89/sqft · at area comps Est $201k · 30% under ↓ 26% since listing

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

Listing remarks

RENTED FOR $1,600/MONTH, this Near Eastside single-family is generating income on day one with a lease in place through June 2026. A well-maintained 3-bed home just minutes from downtown Indianapolis - a straightforward, no-hassle addition to any rental portfolio.

Key facts

  • 4,617 sq ft lot
  • 2 garage spots
  • Built 1910

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $140,000 price doesn't fit this home's estimated sale value (~$201,410) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 5-bed/1.0-bath single-family listed at $140k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $499 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $127k (9.0% below list) — sets the bar for market timing.
  • Cap rate 10.6% vs local median 4.5% in Indianapolis city (balance) — 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: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Indianapolis Public Schools (urban): math 14% / reading 20% proficiency, ranked #286 of 301 in IN (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 77% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Thomas D Gregg School 15 (math 7% / reading 9%, grade F, #945 of 994 statewide, top 95%, 549 students, 85% FRL); H L Harshman Middle School (math 3% / reading 16%, grade F, #316 of 330 statewide, top 96%, 549 students, 84% FRL); Arsenal Technical High School (math 6% / reading 27%, grade F, #353 of 369 statewide, top 96%, 2,366 students, 74% FRL) — zoned schools at 81% FRL track the district average.
  • Market conditions: Rents rising fast (+7.3%/yr); 641 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals lingering (median 37d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,906 units permitted in Marion County in 2024 (621 in 5+ unit buildings).
  • At $1,973/mo this rent would consume 48% of the median local household income ($49k/yr) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $968 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Marion County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 7.3% rent growth), your $39k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 116 days — a 9% lower offer ($127k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y ago; this cycle's ask has dropped $20k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $127,400 (9.0% below list)

Questions for the listing agent

  1. It's been on market 116 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
1.41%
Cap rate
10.57%
Cash-on-cash
15.28%
DSCR
1.68
GRM
5.9

CMA / ARV

ARV (median comp)
$201,410
List price
$140,000
Delta
-30.49%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
844 N Parker Ave 0.04mi 4/2.5 (-1) 1,552 (-2%) 16mo $264,000 $170 72
624 N Rural St 0.24mi 5/2.5 1,779 (+13%) 19mo $149,900 $84 46
2919 E New York St 0.55mi 4/1.0 (-1) 1,444 (-8%) 17mo $95,000 $66 41
1303 N Gale St 0.57mi 4/2.0 (-1) 1,798 (+14%) 2mo $124,900 $69 40
1215 N Ewing St 0.59mi 4/2.5 (-1) 1,642 (+4%) 18mo $260,000 $158 40
416 Eastern Ave 0.48mi 4/2.5 (-1) 1,720 (+9%) 17mo $270,000 $157 37
325 N Tacoma Ave 0.57mi 4/2.5 (-1) 1,720 (+9%) 22mo $290,000 $169 28

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 · 7.31% rent growth · sell at horizon

5-year hold
IRR
11.1%
Equity multiple
1.46×
Total profit
$18,113
Equity at exit
$20,874
10-year hold
IRR
23.5%
Equity multiple
3.48×
Total profit
$97,090
Equity at exit
$12,105

Cash invested: $39,200 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
6 active · 6 under contract
Months of supply
7.2 mo (14%/mo absorbed)
Median asking
$195,900 ($114/sqft)
Median days on market
55 d
This list price
33% of active listings are priced below it
ARV vs active asking
+11.7% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 46201

Home prices YoY
-33.9%
Rents YoY
7.3%
Active inventory
641
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$1,973 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$267 /mo · $3,201/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$414
Net cashflow
$499

Break-even live

Break-even rent $1,341
Max offer price $140,000
Occupancy floor 70%

Sensitivity live

Price -10% $578 -5% $539 +0% $499 +5% $459 +10% $420
Rent -10% $343 -5% $421 +0% $499 +5% $577 +10% $655
Rate -1.0pp $570 -0.5pp $535 base $499 +0.5pp $463 +1.0pp $426

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
$35,000
Closing costs
$4,200
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
849 N Oakland Ave Indianapolis, IN 4.0 3.0 2236 $2,399 $1.07 11d 1 0.09mi
849 N Oakland Ave Indianapolis, IN 4.0 3.0 1638 $2,350 $1.43 61d 1 0.09mi
1036 N Parker Ave Indianapolis, IN 4.0 2.0 1342 $1,745 $1.30 53d 1 0.16mi
1038 N Parker Ave Indianapolis, IN 4.0 2.0 1342 $1,745 $1.30 53d 1 0.17mi
645 N Oxford St Indianapolis, IN 4.0 1.5 1344 $1,500 $1.12 72d 1 0.18mi
721 E Woodruff Pl Dr Indianapolis, IN 4.0 2.0 1830 $1,950 $1.07 17d 1 0.70mi
1643 N Tacoma Ave Indianapolis, IN 4.0 1.5 1792 $1,700 $0.95 9d 1 0.71mi
218 N Tacoma Ave Indianapolis, IN 4.0 1.5 1478 $1,700 $1.15 30d 1 0.73mi
210 N Keystone Ave Indianapolis, IN 4.0 2.0 2024 $2,150 $1.06 36d 1 0.81mi
3710 E Market St Indianapolis, IN 6.0 1.0 1232 $1,450 $1.18 35d 1 0.83mi
909 Woodruff Place West Dr Indianapolis, IN 4.0 2.5 1700 $1,850 $1.09 47d 1 0.84mi
2224 Langley Ave Indianapolis, IN 4.0 2.0 1513 $1,595 $1.05 92d 1 1.00mi
121 N Gladstone Ave Indianapolis, IN 4.0 2.0 1622 $950 $0.59 27d 1 1.12mi
316 S Oakland Ave Indianapolis, IN 4.0 1.0 1286 $1,199 $0.93 22d 1 1.19mi
29 N Walcott St Indianapolis, IN 4.0 3.0 2200 $2,400 $1.09 92d 1 1.19mi
501 N Dequincy St Indianapolis, IN 5.0 2.0 2000 $2,000 $1.00 17d 1 1.47mi

Property features AI

Exterior

Parking
Detached 2-car garage (about 360 sq ft)
Utilities
Public waterMunicipal sewer connection
Home design
Single-family residenceTwo levels
Construction
Vinyl sidingBrick/mortar foundation
Exterior features
Lot smaller than 1/4 acre (approximately 0.11 acre)

Interior

Kitchen
No appliances included
Bedrooms
Three bedrooms on the upper level
Bathrooms
Two full bathrooms (one on main level, one on upper level)
Heating & cooling
Forced air heatingCentral air conditioning
Interior features
Attic accessBasement
Laundry & utility
No specific laundry appliances listed

Listing history 50 events

  1. 2026-08-08
    days on market $140,000 Active 116 DOM
  2. 2026-08-07
    days on market $140,000 Active 115 DOM
  3. 2026-08-06
    days on market $140,000 Active 114 DOM
  4. 2026-08-05
    days on market $140,000 Active 113 DOM
  5. 2026-08-04
    days on market $140,000 Active 112 DOM
  6. 2026-08-03
    days on market $140,000 Active 111 DOM
  7. 2026-07-31
    days on market $140,000 Active 108 DOM
  8. 2026-07-30
    days on market $140,000 Active 107 DOM
  9. 2026-07-30
    days on market $140,000 Active 106 DOM
  10. 2026-07-28
    days on market $140,000 Active 105 DOM
  11. 2026-07-26
    days on market $140,000 Active 103 DOM
  12. 2026-07-24
    days on market $140,000 Active 101 DOM
  13. 2026-07-23
    days on market $140,000 Active 100 DOM
  14. 2026-07-22
    days on market $140,000 Active 99 DOM
  15. 2026-07-21
    days on market $140,000 Active 98 DOM
  16. 2026-07-20
    days on market $140,000 Active 97 DOM
  17. 2026-07-18
    days on market $140,000 Active 95 DOM
  18. 2026-07-18
    days on market $140,000 Active 94 DOM
  19. 2026-07-16
    days on market $140,000 Active 93 DOM
  20. 2026-07-15
    days on market $140,000 Active 92 DOM
  21. 2026-07-14
    days on market $140,000 Active 91 DOM
  22. 2026-07-13
    days on market $140,000 Active 90 DOM
  23. 2026-07-13
    days on market $140,000 Active 89 DOM
  24. 2026-07-11
    days on market $140,000 Active 88 DOM
  25. 2026-07-10
    days on market $140,000 Active 87 DOM
  26. 2026-07-09
    days on market $140,000 Active 86 DOM
  27. 2026-07-07
    days on market $140,000 Active 84 DOM
  28. 2026-07-06
    days on market $140,000 Active 83 DOM
  29. 2026-07-05
    days on market $140,000 Active 82 DOM
  30. 2026-07-03
    days on market $140,000 Active 80 DOM
  31. 2026-07-02
    days on market $140,000 Active 79 DOM
  32. 2026-07-01
    days on market $140,000 Active 78 DOM
  33. 2026-06-30
    days on market $140,000 Active 77 DOM
  34. 2026-06-29
    days on market $140,000 Active 76 DOM
  35. 2026-06-28
    days on market $140,000 Active 75 DOM
  36. 2026-06-27
    days on market $140,000 Active 74 DOM
  37. 2026-06-26
    days on market $140,000 Active 73 DOM
  38. 2026-06-25
    days on market $140,000 Active 71 DOM
  39. 2026-06-22
    pricedays on market $140,000 Active 69 DOM
  40. 2026-06-21
    days on market $150,000 Active 68 DOM
  41. 2026-06-18
    days on market $150,000 Active 65 DOM
  42. 2026-06-17
    days on market $150,000 Active 64 DOM
  43. 2026-06-16
    days on market $150,000 Active 63 DOM
  44. 2026-06-15
    days on market $150,000 Active 62 DOM
  45. 2026-06-13
    days on market $150,000 Active 60 DOM
  46. 2026-06-13
    days on market $150,000 Active 59 DOM
  47. 2026-06-09
    days on market $150,000 Active 56 DOM
  48. 2026-06-08
    days on market $150,000 Active 55 DOM
  49. 2026-06-07
    days on market $150,000 Active 54 DOM
  50. 2026-06-03
    days on market $150,000 Active 50 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
$3,201 · $267/mo
Projected year-2 tax
$3,201 · $267/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 ≥102°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 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
$23,671
− Mortgage interest
−$7,842
− Property taxes
−$3,201
− Insurance
−$700
− Repairs & maintenance
−$1,894
− Management
−$1,894
− Depreciation
−$4,073
Taxable income
$4,068
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$976
After-tax cash flow
$5,013/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.

Condition & rehab AI · 9 photos

Good 75/100 Cosmetic rehab Est. rehab $7,880–$23,640 screening

This well-maintained 3-bedroom home in Indianapolis is ready for immediate occupancy and generates rental income.

Components & finishes AI

Flooring carpet Appliances white

Deferred maintenance Est. $10,000–$30,000 screening

  • Major Roof (roof) — Signs of significant damage or wear on the roof structure.

Value-add opportunities

  • Both paint exterior — enhances curb appeal and resale value
  • Both trim landscaping — improves curb appeal and rental appeal

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 11/100

Zoned Schools

Elementary Francis W Parker School 56 F IN #921/994 Nat'l #39,071/41,679 Middle Arlington Community Middle School F IN #326/330 Nat'l #13,801/14,009 High Arsenal Technical High School F IN #353/369 Nat'l #15,176/17,239

Schools (NCES district)

District
Indianapolis Public Schools
NCES district ID
1804770
Math proficiency
14% ▼ -7.00%
Reading proficiency
20% ▼ -3.00%
Median HH income
$32,034
Composite
13.69/100
National rank
#9499
State rank
#286 of 301 in IN

Livability — Indianapolis city (balance)

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Indianapolis city (balance), IN
County
Marion County · 1,025,572 people
City population
881,119
Metro
Indianapolis-Carmel-Anderson, IN
Population (ZIP)
30,335
Household income
$49,195
Rent vs Own
48.4% rent · 51.6% own
Severe rent burden
9% of renters

Population outlook (Marion County) Hauer SSP2

Today (2025)
1,025,572 people
By 2030
1,065,727 · +3.9%
By 2040
1,141,577 · +11.3%
By 2050
1,208,920 · +17.9%
By 2075
1,367,288 · +33.3%
By 2100
1,438,201 · +40.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 53% Hispanic / Latino 23% Black 18% Two or more races 9%
Hispanic origin (detail)
Mexican 14% Puerto Rican 2%
Common ancestry
Slovak 2% Lithuanian 2% Italian 1%
Foreign-born
9% · Canada
Languages at home
81% English-only · Spanish 17%

Political lean MEDSL · Marion

2024 margin
Strong D (+27.7) · D 63.0% · R 35.3% · Other 1.7%
2008→2024 swing
-0.7pp no change · 2008: 28.4pp · 2024: 27.7pp
All cycles
2024: D+27.7 2020: D+29.1 2016: D+22.8 2012: D+22.2 2008: D+28.4

Not yet ingested

Civics

Price history

-26.3% since first listed
8 events — show timeline
  • 2026-06-22 Price Changed $140,000 MIBOR as Distributed by MLS Grid
  • 2026-05-20 Price Changed $150,000 MIBOR as Distributed by MLS Grid
  • 2026-05-14 Relisted MIBOR as Distributed by MLS Grid
  • 2026-05-01 Pending MIBOR as Distributed by MLS Grid
  • 2026-04-01 Listed $160,000 MIBOR as Distributed by MLS Grid
  • 2023-06-11 Rental Removed RENT.
  • 2022-12-10 Listing Removed MIBOR as Distributed by MLS Grid
  • 2022-10-13 Listed $190,000 MIBOR as Distributed by MLS Grid

Property tax history

+11.2%/yr

Latest (2025): $3,201 · +40.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…