🏷️ Likely Rental
901 N Parker Ave · Indianapolis city (balance), IN
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $717 – $1,331
Heat risk 3/10 · Minor
- Hot days now (above 102°F)
- 7 days/yr
- Hot days in 30 yrs
- 19 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 1.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 5 days/yr
- Unhealthy air days in 30 yrs
- 7 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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.
Questions for the listing agent
- 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?
- Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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.
- 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.
- 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
- IRR
- 11.1%
- Equity multiple
- 1.46×
- Total profit
- $18,113
- Equity at exit
- $20,874
- 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
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
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$414
- Net cashflow
- $499
Break-even live
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
- Club membership (one-time)
- —
- 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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-08-08days on market $140,000 Active 116 DOM
-
2026-08-07days on market $140,000 Active 115 DOM
-
2026-08-06days on market $140,000 Active 114 DOM
-
2026-08-05days on market $140,000 Active 113 DOM
-
2026-08-04days on market $140,000 Active 112 DOM
-
2026-08-03days on market $140,000 Active 111 DOM
-
2026-07-31days on market $140,000 Active 108 DOM
-
2026-07-30days on market $140,000 Active 107 DOM
-
2026-07-30days on market $140,000 Active 106 DOM
-
2026-07-28days on market $140,000 Active 105 DOM
-
2026-07-26days on market $140,000 Active 103 DOM
-
2026-07-24days on market $140,000 Active 101 DOM
-
2026-07-23days on market $140,000 Active 100 DOM
-
2026-07-22days on market $140,000 Active 99 DOM
-
2026-07-21days on market $140,000 Active 98 DOM
-
2026-07-20days on market $140,000 Active 97 DOM
-
2026-07-18days on market $140,000 Active 95 DOM
-
2026-07-18days on market $140,000 Active 94 DOM
-
2026-07-16days on market $140,000 Active 93 DOM
-
2026-07-15days on market $140,000 Active 92 DOM
-
2026-07-14days on market $140,000 Active 91 DOM
-
2026-07-13days on market $140,000 Active 90 DOM
-
2026-07-13days on market $140,000 Active 89 DOM
-
2026-07-11days on market $140,000 Active 88 DOM
-
2026-07-10days on market $140,000 Active 87 DOM
-
2026-07-09days on market $140,000 Active 86 DOM
-
2026-07-07days on market $140,000 Active 84 DOM
-
2026-07-06days on market $140,000 Active 83 DOM
-
2026-07-05days on market $140,000 Active 82 DOM
-
2026-07-03days on market $140,000 Active 80 DOM
-
2026-07-02days on market $140,000 Active 79 DOM
-
2026-07-01days on market $140,000 Active 78 DOM
-
2026-06-30days on market $140,000 Active 77 DOM
-
2026-06-29days on market $140,000 Active 76 DOM
-
2026-06-28days on market $140,000 Active 75 DOM
-
2026-06-27days on market $140,000 Active 74 DOM
-
2026-06-26days on market $140,000 Active 73 DOM
-
2026-06-25days on market $140,000 Active 71 DOM
-
2026-06-22pricedays on market $140,000 Active 69 DOM
-
2026-06-21days on market $150,000 Active 68 DOM
-
2026-06-18days on market $150,000 Active 65 DOM
-
2026-06-17days on market $150,000 Active 64 DOM
-
2026-06-16days on market $150,000 Active 63 DOM
-
2026-06-15days on market $150,000 Active 62 DOM
-
2026-06-13days on market $150,000 Active 60 DOM
-
2026-06-13days on market $150,000 Active 59 DOM
-
2026-06-09days on market $150,000 Active 56 DOM
-
2026-06-08days on market $150,000 Active 55 DOM
-
2026-06-07days on market $150,000 Active 54 DOM
-
2026-06-03days 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
- 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
This well-maintained 3-bedroom home in Indianapolis is ready for immediate occupancy and generates rental income.
Components & finishes AI
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.
Zoned Schools
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
- 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
- —
Market trends
- HPI YoY
- ▼ -192.51%
- Current HPI
- 375.0969
- Rent YoY
- ▲ 7.31%
- 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 |
|---|---|---|
| Industrial Machinery | 2 | $37B |
|
||
| Healthcare | 1 | $177B |
|
||
| Pharmaceuticals | 1 | $45B |
|
||
| Metals / Steel | 1 | $18B |
|
||
| Agriculture | 1 | $17B |
|
||
| Packaging | 1 | $12B |
|
||
Price history
-26.3% since first listed8 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%/yrLatest (2025): $3,201 · +40.7% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…