CashFlowRE
Sign in Sign up
2200 Shadowbrook Dr
D+ Composite 48.96
Why this score? — see what drove the D+ 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 +17.2/30.0
  • ARV discount +8.0/15.0
  • DSCR +5.4/10.0
  • Schools +4.7/10.0
  • 1% rule +4.0/10.0
  • Livability +3.7/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$274,900

2200 Shadowbrook Dr · Plainfield, IN 46168
4 bd · 2.0 ba · 1,723 sqft · SingleFamily public records · 25 Days on market
Built 2002 5,227 sqft lot $160/sqft · at area comps Est $278k · at est. $30/mo HOA · 1% of rent

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

Listing remarks MLS

Welcome to 2200 Shadowbrook Drive. A beautifully refreshed 4br/2ba home in an unbeatable, convenient location! Situated just minutes from The Shops at Perry Crossing, Plainfield Recreation & Aquatic Center, and with quick access to Interstate 70, this home offers easy commuting to Indianapolis, the Indianapolis International Airport, dining, shopping, and top-rated Plainfield Community School Corporation schools. Step inside to find fresh paint and brand-new carpet throughout, creating a clean, move-in ready feel. The spacious living room offers plenty of room to relax or entertain, while the dining room flows seamlessly into a large kitchen featuring a breakfast bar, electric range, microwave, disposal, pantry, and a bright eat-in nook. This home offers a versatile layout with four bedrooms, including a generously sized primary suite complete with a full bath and a huge walk-in closet. You'll also appreciate the convenience of a laundry room with washer and dryer included and extra storage in the garage. Don't miss this opportunity!

Key facts

  • Fresh paint
  • Large kitchen
  • Convenient location

Tags

CONVENIENT LOCATIONQUICK ACCESS TO INTERSTATE 70FRESH PAINTBRAND-NEW CARPETLARGE KITCHENBREAKFAST BAR

Property features AI

Finance

  • Other: Ownership interest: Mandatory fee
  • HOA & community: HOA with an annual fee of $355

Exterior

  • Parking: Attached 2-car garage (approximately 356 sq ft)
  • Utilities: Public water; Municipal sewer connected
  • Home design: Single family residence; One level
  • Construction: Vinyl siding; Slab foundation
  • Exterior features: Lot under 1/4 acre (0.12 acre)

Interior

  • Kitchen: Microwave; Water heater
  • Bedrooms: 4 bedrooms on the main level; Primary bedroom with walk-in closet
  • Bathrooms: 2 full bathrooms; Primary bathroom is a suite
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Kitchen island; Living room (19 x 18); Dining room (15 x 10)
  • Laundry & utility: Main-level laundry room; Washer; Dryer

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 4-bed/2.0-bath single-family listed at $275k.

Deal economics

  • At list price, monthly cash flow is $198 ($2k/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 $248k (9.8% below list).
  • Recommended offer: $248k (9.8% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% vs local median 3.7% in Plainfield — 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 74/100 on livability (#69 in IN, #4,418 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, 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.
  • Zoned schools: Avon High School (math 44% / reading 76%, grade C+, #46 of 369 statewide, top 13%, 3,348 students, 38% FRL) — zoned schools average 38% FRL vs 20% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.6%/yr); 290 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,294 units permitted in Hendricks County in 2024 (18 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($90k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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

  • It's been on market 25 days — a 2% lower offer ($271k) is reasonable based on typical stale-listing flexibility.
  • 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.
Recommended offer $248,090 (9.8% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
0.90%
Cap rate
7.16%
Cash-on-cash
3.08%
DSCR
1.14
GRM
9.2

CMA / ARV

ARV (median comp)
$278,123
List price
$274,900
Delta
-1.16%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2200 Shadowbrook Dr 0.00mi 4/2.0 1,723 (0%) 0mo $250,000 $145 100
2253 Summerfield Dr 0.14mi 3/2.0 (-1) 1,505 (-13%) 3mo $266,000 $177 65
9136 Anthem Ave 0.50mi 3/2.5 (-1) 1,722 (-0%) 8mo $347,500 $202 63
2297 Shadowbrook Dr 0.13mi 3/2.5 (-1) 1,962 (+14%) 2mo $295,000 $150 62
2271 Hampton Ct 0.19mi 3/2.0 (-1) 1,505 (-13%) 3mo $270,000 $179 62
9210 Anthem Ave 0.49mi 3/2.5 (-1) 1,722 (-0%) 12mo $364,999 $212 60
2421 Amberleigh Dr 0.24mi 3/2.5 (-1) 1,980 (+15%) 8mo $260,000 $131 51
9198 Anthem Ave 0.48mi 3/2.5 (-1) 1,865 (+8%) 9mo $379,999 $204 49
9112 Anthem Ave 0.50mi 3/2.5 (-1) 1,956 (+14%) 7mo $389,999 $199 41
9345 Anthem Ave 0.49mi 3/2.5 (-1) 1,952 (+13%) 12mo $385,000 $197 38
2473 Windsor Pl 0.38mi 3/2.5 (-1) 1,971 (+14%) 17mo $290,000 $147 37
2672 Bo St W 0.75mi 3/2.5 (-1) 1,965 (+14%) 11mo $430,000 $219 26

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 · 3.65% rent growth · sell at horizon

5-year hold
IRR
-10.8%
Equity multiple
0.61×
Total profit
$-30,357
Equity at exit
$40,988
10-year hold
IRR
-0.7%
Equity multiple
0.95×
Total profit
$-3,608
Equity at exit
$23,768

Cash invested: $76,972 (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 46168

Rents YoY
3.6%
Active inventory
290
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$2,481 high interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$176 /mo · $2,111/yr
Insurance
$115
HOA
$30
Vacancy / Maint / Mgmt
$521
Net cashflow
$198

Break-even live

Break-even rent $2,230
Max offer price $274,900
Occupancy floor 87%

Sensitivity live

Price -10% $353 -5% $276 +0% $198 +5% $120 +10% $42
Rent -10% $2 -5% $100 +0% $198 +5% $296 +10% $394
Rate -1.0pp $336 -0.5pp $268 base $198 +0.5pp $127 +1.0pp $54

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
$68,725
Closing costs
$8,247
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2155 Shadowbrook Dr Unit 1228635P Plainfield, IN 3.0 2.0 1560 $2,856 $1.83 8d 1 0.07mi
2145 Shadowbrook Dr Plainfield, IN 3.0 2.0 1408 $2,100 $1.49 3d 1 0.08mi
9074 Anthem Ave Plainfield, IN 3.0 2.5 1722 $2,450 $1.42 2d 1 0.50mi
2870 Pearson Pkwy Plainfield, IN 3.0 1.0–2.0 918 $2,199 $2.40 18d 18 0.67mi
2514 Grand Central BLVD Cartersburg, IN 1.0–3.0 1.0–2.5 1324 $3,499 $2.64 2d 283 0.77mi
10408 Bradbury Dr Indianapolis, IN 4.0 2.0 1712 $1,691 $0.99 13d 1 0.99mi
8325 Bluestem Ln Plainfield, IN 4.0 2.5 2160 $2,495 $1.16 23d 1 1.01mi
8151 Lupine Dr Plainfield, IN 3.0 2.5 2003 $2,450 $1.22 44d 1 1.20mi
311 Harpers Xing Plainfield, IN 1.0–3.0 1.0–1.5 882 $1,350 $1.53 12d 8 1.30mi
8140 Elsen Rdg Avon, IN 3.0 2.0 1506 $2,049 $1.36 23d 1 1.44mi

HOA detail

Monthly dues
$30 · $360/yr
Likely covers
electric

Listing history 9 events

  1. 2026-05-18
    status Pending 1055-char remark
    Show marketing remark (1055 chars)

    Welcome to 2200 Shadowbrook Drive. A beautifully refreshed 4br/2ba home in an unbeatable, convenient location! Situated just minutes from The Shops at Perry Crossing, Plainfield Recreation & Aquatic Center, and with quick access to Interstate 70, this home offers easy commuting to Indianapolis, the Indianapolis International Airport, dining, shopping, and top-rated Plainfield Community School Corporation schools. Step inside to find fresh paint and brand-new carpet throughout, creating a clean, move-in ready feel. The spacious living room offers plenty of room to relax or entertain, while the dining room flows seamlessly into a large kitchen featuring a breakfast bar, electric range, microwave, disposal, pantry, and a bright eat-in nook. This home offers a versatile layout with four bedrooms, including a generously sized primary suite complete with a full bath and a huge walk-in closet. You'll also appreciate the convenience of a laundry room with washer and dryer included and extra storage in the garage. Don't miss this opportunity!

  2. 2026-05-16
    status Active 1055-char remark
    Show marketing remark (1055 chars)

    Welcome to 2200 Shadowbrook Drive. A beautifully refreshed 4br/2ba home in an unbeatable, convenient location! Situated just minutes from The Shops at Perry Crossing, Plainfield Recreation & Aquatic Center, and with quick access to Interstate 70, this home offers easy commuting to Indianapolis, the Indianapolis International Airport, dining, shopping, and top-rated Plainfield Community School Corporation schools. Step inside to find fresh paint and brand-new carpet throughout, creating a clean, move-in ready feel. The spacious living room offers plenty of room to relax or entertain, while the dining room flows seamlessly into a large kitchen featuring a breakfast bar, electric range, microwave, disposal, pantry, and a bright eat-in nook. This home offers a versatile layout with four bedrooms, including a generously sized primary suite complete with a full bath and a huge walk-in closet. You'll also appreciate the convenience of a laundry room with washer and dryer included and extra storage in the garage. Don't miss this opportunity!

  3. 2026-05-16
    status Active 1051-char remark
    Show marketing remark (1055 chars)

    Welcome to 2200 Shadowbrook Drive. A beautifully refreshed 4br/2ba home in an unbeatable, convenient location! Situated just minutes from The Shops at Perry Crossing, Plainfield Recreation & Aquatic Center, and with quick access to Interstate 70, this home offers easy commuting to Indianapolis, the Indianapolis International Airport, dining, shopping, and top-rated Plainfield Community School Corporation schools. Step inside to find fresh paint and brand-new carpet throughout, creating a clean, move-in ready feel. The spacious living room offers plenty of room to relax or entertain, while the dining room flows seamlessly into a large kitchen featuring a breakfast bar, electric range, microwave, disposal, pantry, and a bright eat-in nook. This home offers a versatile layout with four bedrooms, including a generously sized primary suite complete with a full bath and a huge walk-in closet. You'll also appreciate the convenience of a laundry room with washer and dryer included and extra storage in the garage. Don't miss this opportunity!

  4. 2026-05-15
    status Pending 1051-char remark
  5. 2026-05-13
    status Pending 1055-char remark
    Show marketing remark (1055 chars)

    Welcome to 2200 Shadowbrook Drive. A beautifully refreshed 4br/2ba home in an unbeatable, convenient location! Situated just minutes from The Shops at Perry Crossing, Plainfield Recreation & Aquatic Center, and with quick access to Interstate 70, this home offers easy commuting to Indianapolis, the Indianapolis International Airport, dining, shopping, and top-rated Plainfield Community School Corporation schools. Step inside to find fresh paint and brand-new carpet throughout, creating a clean, move-in ready feel. The spacious living room offers plenty of room to relax or entertain, while the dining room flows seamlessly into a large kitchen featuring a breakfast bar, electric range, microwave, disposal, pantry, and a bright eat-in nook. This home offers a versatile layout with four bedrooms, including a generously sized primary suite complete with a full bath and a huge walk-in closet. You'll also appreciate the convenience of a laundry room with washer and dryer included and extra storage in the garage. Don't miss this opportunity!

  6. 2026-04-30
    listed $274,900 Active 1051-char remark
  7. 2026-04-29
    listed $274,900 Active 1055-char remark
    Show marketing remark (1055 chars)

    Welcome to 2200 Shadowbrook Drive. A beautifully refreshed 4br/2ba home in an unbeatable, convenient location! Situated just minutes from The Shops at Perry Crossing, Plainfield Recreation & Aquatic Center, and with quick access to Interstate 70, this home offers easy commuting to Indianapolis, the Indianapolis International Airport, dining, shopping, and top-rated Plainfield Community School Corporation schools. Step inside to find fresh paint and brand-new carpet throughout, creating a clean, move-in ready feel. The spacious living room offers plenty of room to relax or entertain, while the dining room flows seamlessly into a large kitchen featuring a breakfast bar, electric range, microwave, disposal, pantry, and a bright eat-in nook. This home offers a versatile layout with four bedrooms, including a generously sized primary suite complete with a full bath and a huge walk-in closet. You'll also appreciate the convenience of a laundry room with washer and dryer included and extra storage in the garage. Don't miss this opportunity!

  8. 2007-05-15
    soldstatus $97,000
    Show marketing remark (304 chars)

    Great 4 bedroom ranch features spacious living area, split bedroom floorplan. Large kitchen with breakfast nook and island. Finished and insulated 2 car garage with storage area above. Avon Schools and conveniently loca ted between Metropolis Mall and Avon shopping areas and restaurants. Great Location.

  9. 2006-12-08
    listed $100,000
    Show marketing remark (304 chars)

    Great 4 bedroom ranch features spacious living area, split bedroom floorplan. Large kitchen with breakfast nook and island. Finished and insulated 2 car garage with storage area above. Avon Schools and conveniently loca ted between Metropolis Mall and Avon shopping areas and restaurants. Great Location.

ⓘ 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
$2,111 · $176/mo
Projected year-2 tax
$2,224 · $185/mo
Expected delta
+$113/yr (+$9/mo · 5.4%)

ⓘ 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 4/10 Moderate 7 d/yr ≥101°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% 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
$29,771
− Mortgage interest
−$15,399
− Property taxes
−$2,111
− Insurance
−$1,374
− Repairs & maintenance
−$2,382
− Management
−$2,382
− HOA
−$360
− Depreciation
−$7,997
Taxable loss
−$2,233
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$536
After-tax cash flow
$2,911/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 — Plainfield

Score
74/100
State rank
#69
US rank
#4418

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Plainfield, IN
County
Hendricks County · 143,373 people
City population
38,826
Metro
Indianapolis-Carmel-Anderson, IN
Population (ZIP)
38,826
Household income
$90,000
Rent vs Own
33.4% rent · 66.6% own
Severe rent burden
1029.0

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 (76%)
Race & ethnicity
White 76% Black 9% Two or more races 8% Hispanic / Latino 6% Asian 4%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Italian 2% Lithuanian 1% Romanian 1%
Foreign-born
7% · Canada, China
Languages at home
90% English-only · Spanish 4% Other Indo-European 3% French/Haitian/Cajun 1%

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
▼ -136.23%
Current HPI
205.5963
Rent YoY
▲ 3.65%
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

+160.0% since first listed
12 events — show timeline
  • 2026-06-15 Sold (MLS) $260,000 IRMLS
  • 2026-06-15 Sold (MLS) $250,000 MIBOR as Distributed by MLS Grid
  • 2026-05-27 Pending MIBOR as Distributed by MLS Grid
  • 2026-05-18 Pending IRMLS
  • 2026-05-16 Relisted IRMLS
  • 2026-05-16 Relisted MIBOR as Distributed by MLS Grid
  • 2026-05-15 Pending MIBOR as Distributed by MLS Grid
  • 2026-05-13 Pending IRMLS
  • 2026-04-30 Listed $274,900 MIBOR as Distributed by MLS Grid
  • 2026-04-29 Listed $274,900 IRMLS
  • 2007-05-15 Sold (MLS) $97,000 MIBOR as Distributed by MLS Grid
  • 2006-12-08 Listed $100,000 MIBOR as Distributed by MLS Grid

Property tax history

+5.5%/yr

Latest (2025): $2,111 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…