CashFlowRE
Sign in Sign up
1513 Finley Ave
B- Composite 67.09
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +3.2/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$70,000

1513 Finley Ave · Indianapolis city (balance), IN 46203
2 bd · 2.0 ba · 1,240 sqft · SingleFamily public records · 7 Days on market
Built 1900 6,011 sqft lot $56/sqft · 47% below area ↓ 22% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Garfield Park Neighborhood's most affordable and move-in ready 3 bed 2 full bath home just hit the market! Freshly painted throughout with a spacious living room area, high ceilings and sizeable bedrooms, this home is everything you will want and need! Enjoy a cool evening breeze on your large, covered front porch. Or, hang out in a large private backyard that's fully-fenced and pet-friendly. Convenient parking and storage is offered in a 2 car detached garage! Seller is offering a $5,000 closing credit with a strong and qualified offer!

Key facts

  • 6,011 sq ft lot
  • 2 garage spots
  • Built 1900

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Municipal sewer
  • Home design: Single-family residence; Two levels
  • Construction: Cement siding; Block foundation
  • Exterior features: Fenced yard; Less than 1/4 acre lot

Interior

  • Kitchen: Kitchen (main level)
  • Bedrooms: Three bedrooms (one on the main level, two on the upper level)
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Finished basement; 5 total rooms
  • Laundry & utility: No listed laundry appliances

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 2-bed/2.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $457 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Cap rate 14.1% vs local median 4.4% 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.
  • Market conditions: Rents rising (+2.9%/yr); 493 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 1,906 units permitted in Marion County in 2024 (621 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $484 of loan paydown is wiped out by about $2k 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 + 2.9% rent growth), your $20k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 15y 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.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $70,000

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
1.81%
Cap rate
14.13%
Cash-on-cash
28.00%
DSCR
2.25
GRM
4.6

CMA / ARV

ARV (median comp)
$162,950
List price
$70,000
Delta
-57.04%
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
1127 E Kelly St 0.32mi 2/2.0 1,280 (+3%) 2mo $185,000 $145 78
1426 E Bradbury Ave 0.11mi 3/2.0 (+1) 1,320 (+6%) 1mo $208,000 $158 78
1639 Comer Ave 0.20mi 3/2.0 (+1) 1,327 (+7%) 1mo $100,000 $75 73
1518 E Legrande Ave 0.42mi 2/2.0 1,296 (+4%) 3mo $177,000 $137 70
1532 E Tabor St 0.28mi 2/1.0 1,305 (+5%) 7mo $92,000 $70 68
1411 E Bradbury Ave 0.11mi 3/2.0 (+1) 1,120 (-10%) 7mo $147,500 $132 68
2845 Tindall St 0.57mi 3/1.0 (+1) 1,200 (-3%) 3mo $180,000 $150 56
1850 E Legrande Ave 0.59mi 2/1.0 1,344 (+8%) 1mo $145,000 $108 54
2916 Dietz St 0.67mi 3/1.0 (+1) 1,200 (-3%) 4mo $160,000 $133 52
2020 Mac Ct 0.58mi 3/1.0 (+1) 1,314 (+6%) 4mo $185,000 $141 50
2905 Dietz St 0.65mi 3/1.0 (+1) 1,144 (-8%) 4mo $150,000 $131 44
2415 Finley Ave 0.74mi 3/1.0 (+1) 1,148 (-7%) 3mo $178,500 $155 41

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 · 2.88% rent growth · sell at horizon

5-year hold
IRR
22.1%
Equity multiple
1.90×
Total profit
$17,689
Equity at exit
$10,437
10-year hold
IRR
30.1%
Equity multiple
3.68×
Total profit
$52,517
Equity at exit
$6,052

Cash invested: $19,600 (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 46203

Home prices YoY
-26.7%
Rents YoY
2.9%
Active inventory
493
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,270 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$150 /mo · $1,799/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$267
Net cashflow
$457

Break-even live

Break-even rent $691
Max offer price $70,000
Occupancy floor 59%

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
$17,500
Closing costs
$2,100
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1637 Hoefgen St Indianapolis, IN 2.0 1.0 780 $1,000 $1.28 43d 1 0.17mi
1604 E Kelly St Indianapolis, IN 2.0 1.0 800 $1,025 $1.28 10d 1 0.24mi
1604 E Kelly St Indianapolis, IN 2.0 1.0 750 $1,025 $1.37 17d 1 0.24mi
1549 Nelson Ave Indianapolis, IN 3.0 1.0 950 $1,380 $1.45 43d 1 0.33mi
2555 Shelby St Unit 2559 Indianapolis, IN 1.0 1.0 717 $1,250 $1.74 43d 1 0.34mi
2469 Dawson St Indianapolis, IN 2.0 1.0 700 $949 $1.36 3d 4 0.34mi
1706 E Tabor St Unit 1708 Indianapolis, IN 3.0 1.0 1000 $1,300 $1.30 7d 1 0.35mi
2020 Boyd Ave Indianapolis, IN 3.0 1.5 1160 $1,450 $1.25 23d 1 0.47mi
2018 Boyd Ave Indianapolis, IN 3.0 1.5 1160 $1,350 $1.16 43d 1 0.47mi
1144 McDougal St Indianapolis, IN 3.0 1.0 876 $1,500 $1.71 21d 1 0.50mi
1011 E Raymond St Indianapolis, IN 2.0 2.0 1100 $1,350 $1.23 23d 1 0.50mi
2633 S Randolph St Indianapolis, IN 2.0 1.0 900 $995 $1.11 10d 1 0.52mi
2633 S Randolph St Unit b Indianapolis, IN 2.0 1.0 900 $995 $1.11 23d 1 0.52mi
2103 Ringgold Ave Indianapolis, IN 1.0 1.0 1090 $775 $0.71 13d 1 0.61mi
2036 Calhoun St Indianapolis, IN 2.0 1.0 880 $1,200 $1.36 7d 1 0.70mi
1861 Barth Ave Unit 1861 Indianapolis, IN 2.0 1.0 1300 $1,600 $1.23 23d 1 0.74mi
2948 Shelby St Unit D Indianapolis, IN 2.0 1.0 750 $1,025 $1.37 43d 1 0.74mi
1742 Thaddeus St Unit 1742-A Indianapolis, IN 3.0 2.0 1350 $1,600 $1.19 13d 1 0.76mi
1815 Dawson St Unit 1815 Indianapolis, IN 2.0 1.0 1019 $999 $0.98 14d 1 0.77mi
1729 Thaddeus St Unit 1729-B Indianapolis, IN 3.0 2.0 1350 $1,600 $1.19 13d 1 0.78mi
2430 E Kelly St Indianapolis, IN 2.0 1.0 965 $949 $0.98 43d 1 0.79mi
2109 Singleton St Indianapolis, IN 3.0 2.0 1340 $2,100 $1.57 7d 1 0.85mi
1637 S State Ave Indianapolis, IN 2.0 1.5 816 $900 $1.10 17d 1 0.88mi
1640 Asbury St Indianapolis, IN 1.0 1.0 700 $850 $1.21 43d 1 0.89mi
1602 Quill St Unit B Indianapolis, IN 3.0 2.0 1250 $1,650 $1.32 14d 1 0.91mi
1602 Quill St Unit B Indianapolis, IN 3.0 2.0 1250 $1,750 $1.40 43d 1 0.91mi
3146 Asbury St Indianapolis, IN 2.0 1.0 728 $850 $1.17 7d 1 0.93mi
1620 E Palmer St Indianapolis, IN 2.0 1.0 824 $1,200 $1.46 23d 1 0.93mi
1543 S State Ave Indianapolis, IN 2.0 1.0 1086 $1,100 $1.01 7d 1 0.94mi
823 Iowa St Indianapolis, IN 2.0 1.0 812 $1,100 $1.35 43d 1 0.94mi
620 E Beecher St Indianapolis, IN 3.0 2.0 1072 $1,639 $1.53 19d 1 0.94mi
2770 South East St Unit 302 Indianapolis, IN 3.0 2.0 1158 $1,015 $0.88 2d 1 0.95mi
2770 S East St Apt 103 Indianapolis, IN 3.0 2.0 1190 $1,045 $0.88 14d 1 0.95mi
2760 S East St Indianapolis, IN 2.0–3.0 2.0 1072 $895 $0.83 3d 3 0.96mi
944 E Minnesota St Indianapolis, IN 2.0 2.0 944 $1,299 $1.38 43d 1 0.96mi
1833 Orleans St Unit 1 Indianapolis, IN 3.0 1.0 1260 $1,350 $1.07 43d 1 0.97mi
2209 Ransdell St Indianapolis, IN 2.0 1.0 710 $900 $1.27 43d 1 0.97mi
1534 Dawson St Indianapolis, IN 3.0 1.0 1040 $1,499 $1.44 23d 1 0.99mi
265 E Southern Ave Indianapolis, IN 1.0–2.0 1.0 800 $1,150 $1.44 2d 2 0.99mi
2236 Ransdell St Indianapolis, IN 2.0 1.0 850 $1,150 $1.35 43d 1 1.00mi

Listing history 12 events

  1. 2026-05-11
    status Pending 516-char remark
  2. 2026-05-04
    listed $70,000 Active 516-char remark
  3. 2024-03-20
    soldstatus $142,000 Closed 543-char remark
    Show marketing remark (543 chars)

    Garfield Park Neighborhood's most affordable and move-in ready 3 bed 2 full bath home just hit the market! Freshly painted throughout with a spacious living room area, high ceilings and sizeable bedrooms, this home is everything you will want and need! Enjoy a cool evening breeze on your large, covered front porch. Or, hang out in a large private backyard that's fully-fenced and pet-friendly. Convenient parking and storage is offered in a 2 car detached garage! Seller is offering a $5,000 closing credit with a strong and qualified offer!

  4. 2024-02-19
    status Pending 543-char remark
    Show marketing remark (543 chars)

    Garfield Park Neighborhood's most affordable and move-in ready 3 bed 2 full bath home just hit the market! Freshly painted throughout with a spacious living room area, high ceilings and sizeable bedrooms, this home is everything you will want and need! Enjoy a cool evening breeze on your large, covered front porch. Or, hang out in a large private backyard that's fully-fenced and pet-friendly. Convenient parking and storage is offered in a 2 car detached garage! Seller is offering a $5,000 closing credit with a strong and qualified offer!

  5. 2024-02-15
    listed $148,000 Active 543-char remark
    Show marketing remark (543 chars)

    Garfield Park Neighborhood's most affordable and move-in ready 3 bed 2 full bath home just hit the market! Freshly painted throughout with a spacious living room area, high ceilings and sizeable bedrooms, this home is everything you will want and need! Enjoy a cool evening breeze on your large, covered front porch. Or, hang out in a large private backyard that's fully-fenced and pet-friendly. Convenient parking and storage is offered in a 2 car detached garage! Seller is offering a $5,000 closing credit with a strong and qualified offer!

  6. 2015-03-11
    status Pending
  7. 2015-02-27
    price $56,300
  8. 2015-02-14
    listed $46,300 Active
  9. 2012-02-20
    historical
  10. 2012-02-17
    soldstatus $17,200
  11. 2011-12-27
    listed $13,900
  12. 2002-02-08
    soldstatus $85,120

ⓘ 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
$1,799 · $150/mo
Projected year-2 tax
$1,799 · $150/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 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
$15,243
− Mortgage interest
−$3,921
− Property taxes
−$1,799
− Insurance
−$350
− Repairs & maintenance
−$1,219
− Management
−$1,219
− Depreciation
−$2,036
Taxable income
$4,698
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,127
After-tax cash flow
$4,361/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
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 · 998,460 people
City population
881,119
Metro
Indianapolis-Carmel-Anderson, IN
Population (ZIP)
37,758
Household income
$57,393
Rent vs Own
42.2% rent · 57.8% own
Severe rent burden
1499.0

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
Predominantly White (69%)
Race & ethnicity
White 69% Hispanic / Latino 14% Black 12% Two or more races 8% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 12% Puerto Rican 1%
Common ancestry
Slovak 2% Lithuanian 2% Italian 1%
Foreign-born
8% · Canada
Languages at home
88% English-only · Spanish 10% Other Indo-European 1%

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
▼ -127.37%
Current HPI
349.579
Rent YoY
▲ 2.88%
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

-22.5% since first listed
13 events — show timeline
  • 2026-05-26 Sold (MLS) $66,000 MIBOR as Distributed by MLS Grid
  • 2026-05-11 Pending MIBOR as Distributed by MLS Grid
  • 2026-05-04 Listed $70,000 MIBOR as Distributed by MLS Grid
  • 2024-03-20 Sold (MLS) $142,000 MIBOR as Distributed by MLS Grid
  • 2024-02-19 Pending MIBOR as Distributed by MLS Grid
  • 2024-02-15 Listed $148,000 MIBOR as Distributed by MLS Grid
  • 2015-03-11 Pending MIBOR as Distributed by MLS Grid
  • 2015-02-27 Price Changed $56,300 MIBOR as Distributed by MLS Grid
  • 2015-02-14 Listed $46,300 MIBOR as Distributed by MLS Grid
  • 2012-02-20 Listing Removed MIBOR as Distributed by MLS Grid
  • 2012-02-17 Sold (MLS) $17,200 MIBOR as Distributed by MLS Grid
  • 2011-12-27 Listed $13,900 MIBOR as Distributed by MLS Grid
  • 2002-02-08 Sold (Public Records) $85,120 Public Records

Property tax history

+9.8%/yr

Latest (2025): $1,799 · +84.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…