CashFlowRE
Sign in Sign up
2336 Buildable Plan
B- Composite 69.0
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
  • DSCR +10.0/10.0
  • 1% rule +8.6/10.0
  • ARV discount +8.2/15.0
  • Schools +3.8/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$293,900

2336 Buildable Plan · Greensburg, IN 47240
3 bd · 2.5 ba · 2,336 sqft · SingleFamily · 498 Days on market
$126/sqft · at area comps Est $298k · at est. $8/mo HOA

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

Listing remarks MLS

This beautiful two-story home is where everyday living meets effortless style. The main floor offers a seamless flow between the dining room, breakfast nook, and kitchen-perfect for morning coffee or hosting dinner parties. The living room invites relaxation, while the mudroom and half bath add convenience for busy days. Upstairs, discover 3 or 4 bedrooms depending on your need. Each bedroom has its own walk-in closet, giving everyone plenty of space to unwind. Two full baths and a laundry room make daily routines simple and stress-free. Want a home that feels like you? Pick from a range of exterior styles to boost its charm and select upgrades that match your lifestyle and priorities. * Elevation options vary in each community *

Key facts

  • 2 parking spots
  • Listed 497 days

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/2.5-bath single-family listed at $294k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $294k).
  • Recommended offer: $259k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.9% vs local median 5.9% in Greensburg — 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 69/100 on livability (#200 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: employment C-, schools D+, amenities F.
  • Greensburg Community Schools (town): math 38% / reading 51% proficiency, ranked #102 of 301 in IN (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 157 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 66 units permitted in Decatur County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Decatur County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $82k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 498 days — a 12% lower offer ($259k) is reasonable based on typical stale-listing flexibility.
Recommended offer $258,632 (12.0% below list)

Questions for the listing agent

  1. It's been on market 498 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  6. 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.
  7. 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.
  8. 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
1.36%
Cap rate
10.85%
Cash-on-cash
16.29%
DSCR
1.72
GRM
6.1

CMA / ARV

ARV (median comp)
$298,253
List price
$293,900
Delta
-1.46%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1721 N Kaleigh Ln 0.21mi 4/2.5 (+1) 2,442 (+4%) 10mo $315,000 $129 70
1664 W Kole Dr 0.14mi 4/2.0 (+1) 2,096 (-10%) 2mo $300,000 $143 67
1657 W Meyer Ln 0.14mi 4/2.5 (+1) 2,424 (+4%) 21mo $297,000 $123 65
1650 W Kole Dr 0.12mi 4/2.5 (+1) 2,064 (-12%) 23mo $250,000 $121 51

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
7.3%
Equity multiple
1.29×
Total profit
$23,581
Equity at exit
$43,821
10-year hold
IRR
16.6%
Equity multiple
2.37×
Total profit
$112,404
Equity at exit
$25,411

Cash invested: $82,292 (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 47240

Home prices YoY
-25.0%
Active inventory
157
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$3,995 medium interval (Pro) →
Mortgage (P&I)
$1,541
Tax est. 1.5%
$367 /mo · $4,408/yr
Insurance
$122
HOA
$8
Vacancy / Maint / Mgmt
$839
Net cashflow
$1,117

Break-even live

Break-even rent $2,581
Max offer price $293,900
Occupancy floor 67%

Sensitivity live

Price -10% $1,320 -5% $1,219 +0% $1,117 +5% $1,015 +10% $914
Rent -10% $801 -5% $959 +0% $1,117 +5% $1,275 +10% $1,433
Rate -1.0pp $1,265 -0.5pp $1,192 base $1,117 +0.5pp $1,041 +1.0pp $963

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
$73,475
Closing costs
$8,817
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1011 N Anderson St Greensburg, IN 3.0 2.5 1620 $3,995 $2.47 12d 1 1.03mi

HOA detail

Monthly dues
$8 · $96/yr

Listing history 20 events

  1. 2026-06-21
    days on market $293,900 Active 498 DOM
  2. 2026-06-18
    days on market $293,900 Active 496 DOM
  3. 2026-06-17
    days on market $293,900 Active 495 DOM
  4. 2026-06-16
    days on market $293,900 Active 494 DOM
  5. 2026-06-15
    days on market $293,900 Active 493 DOM
  6. 2026-06-13
    days on market $293,900 Active 491 DOM
  7. 2026-06-12
    days on market $293,900 Active 490 DOM
  8. 2026-06-09
    days on market $293,900 Active 487 DOM
  9. 2026-06-08
    days on market $293,900 Active 486 DOM
  10. 2026-06-07
    days on market $293,900 Active 485 DOM
  11. 2026-06-05
    days on market $293,900 Active 483 DOM
  12. 2026-06-04
    days on market $293,900 Active 481 DOM
  13. 2026-06-02
    days on market $293,900 Active 480 DOM
  14. 2026-06-01
    days on market $293,900 Active 479 DOM
  15. 2026-05-31
    days on market $293,900 Active 478 DOM
  16. 2026-05-31
    days on market $293,900 Active 477 DOM
  17. 2026-01-03
    price $293,900 739-char remark
    Show marketing remark (739 chars)

    This beautiful two-story home is where everyday living meets effortless style. The main floor offers a seamless flow between the dining room, breakfast nook, and kitchen-perfect for morning coffee or hosting dinner parties. The living room invites relaxation, while the mudroom and half bath add convenience for busy days. Upstairs, discover 3 or 4 bedrooms depending on your need. Each bedroom has its own walk-in closet, giving everyone plenty of space to unwind. Two full baths and a laundry room make daily routines simple and stress-free. Want a home that feels like you? Pick from a range of exterior styles to boost its charm and select upgrades that match your lifestyle and priorities. * Elevation options vary in each community *

  18. 2025-08-31
    price $291,900 739-char remark
    Show marketing remark (739 chars)

    This beautiful two-story home is where everyday living meets effortless style. The main floor offers a seamless flow between the dining room, breakfast nook, and kitchen-perfect for morning coffee or hosting dinner parties. The living room invites relaxation, while the mudroom and half bath add convenience for busy days. Upstairs, discover 3 or 4 bedrooms depending on your need. Each bedroom has its own walk-in closet, giving everyone plenty of space to unwind. Two full baths and a laundry room make daily routines simple and stress-free. Want a home that feels like you? Pick from a range of exterior styles to boost its charm and select upgrades that match your lifestyle and priorities. * Elevation options vary in each community *

  19. 2025-07-01
    price $288,400 739-char remark
    Show marketing remark (739 chars)

    This beautiful two-story home is where everyday living meets effortless style. The main floor offers a seamless flow between the dining room, breakfast nook, and kitchen-perfect for morning coffee or hosting dinner parties. The living room invites relaxation, while the mudroom and half bath add convenience for busy days. Upstairs, discover 3 or 4 bedrooms depending on your need. Each bedroom has its own walk-in closet, giving everyone plenty of space to unwind. Two full baths and a laundry room make daily routines simple and stress-free. Want a home that feels like you? Pick from a range of exterior styles to boost its charm and select upgrades that match your lifestyle and priorities. * Elevation options vary in each community *

  20. 2025-02-08
    listed $285,900 Active 739-char remark
    Show marketing remark (739 chars)

    This beautiful two-story home is where everyday living meets effortless style. The main floor offers a seamless flow between the dining room, breakfast nook, and kitchen-perfect for morning coffee or hosting dinner parties. The living room invites relaxation, while the mudroom and half bath add convenience for busy days. Upstairs, discover 3 or 4 bedrooms depending on your need. Each bedroom has its own walk-in closet, giving everyone plenty of space to unwind. Two full baths and a laundry room make daily routines simple and stress-free. Want a home that feels like you? Pick from a range of exterior styles to boost its charm and select upgrades that match your lifestyle and priorities. * Elevation options vary in each community *

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$47,940
− Mortgage interest
−$16,463
− Property taxes
−$4,408
− Insurance
−$1,470
− Repairs & maintenance
−$3,835
− Management
−$3,835
− HOA
−$96
− Depreciation
−$8,550
Taxable income
$9,283
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,228
After-tax cash flow
$11,176/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
Greensburg Community Schools
NCES district ID
1804080
Math proficiency
38% ▼ -7.00%
Reading proficiency
51% ▼ -2.00%
Median HH income
$47,723
Composite
37.96/100
National rank
#4301
State rank
#102 of 301 in IN

Livability — Greensburg

Score
69/100
State rank
#200
US rank
#8922

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greensburg, IN
Population (ZIP)
21,514

Population outlook (Decatur County) Hauer SSP2

Today (2025)
27,709 people
By 2030
28,278 · +2.1%
By 2040
29,195 · +5.4%
By 2050
29,512 · +6.5%
By 2075
29,835 · +7.7%
By 2100
27,192 · -1.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Slovak 2% Serbian 1% Romanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Decatur

2024 margin
Solid R (+58.5) · D 19.9% · R 78.4% · Other 1.8%
2008→2024 swing
-34.1pp toward R · 2008: -24.4pp · 2024: -58.5pp
All cycles
2024: R+58.5 2020: R+58.1 2016: R+57.4 2012: R+40.5 2008: R+24.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -70.13%
Current HPI
210.3591
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

+2.8% since first listed
4 events — show timeline
  • 2026-01-03 Price Changed $293,900 Zillow
  • 2025-08-31 Price Changed $291,900 Zillow
  • 2025-07-01 Price Changed $288,400 Zillow
  • 2025-02-08 Listed $285,900 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…