CashFlowRE
Sign in Sign up
1912 Acorn Ct
D- Composite 39.76
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).

  • ARV discount +10.6/15.0
  • Cash flow +9.9/30.0
  • Schools +4.7/10.0
  • Livability +3.7/5.0
  • Rent growth +3.2/5.0
  • DSCR +2.8/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • Appreciation +0.0/10.0

$324,900

1912 Acorn Ct · Avon, IN 46123
4 bd · 2.5 ba · 2,128 sqft · SingleFamily public records · 2 Days on market
Built 2003 0.27 ac lot $153/sqft · 7% below area Est $349k · 7% under $22/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Well maintained home sits on cul de sac with view of pond. Storage Barn, swing set & garden boxes. New Carpet and paint throughout. Large Eat in kitchen features 2 pantries, tile floors and tile back splash. 9 foot ceilings throughout first floor. Large closets in all rooms. Garage has 2 foot bump out. Centrally located close to schools and shopping. Easy access to US 36 and US 40.

Key facts

  • Pond view
  • Large wood deck
  • Newer roof

Tags

POND VIEWNEWER ROOFNEWER HVACNEW WATER HEATERSWIM SPALARGE WOOD DECK

Property features AI

Finance

  • Other: Property in Village Oaks; Low maintenance lifestyle: no
  • HOA & community: HOA with annual fee (includes insurance, maintenance, management, snow removal and entrance/common maintenance); HOA enforces covenants and restrictions

Exterior

  • Parking: Attached concrete garage; 2-car garage
  • Security: Owned security system; Smoke alarm
  • Utilities: Public water; Municipal sewer connected; Electricity connected; Natural gas connected; Cable available
  • Home design: Single family residence; Two levels; Residential property
  • Construction: Brick and vinyl siding exterior; Slab foundation
  • Exterior features: Deck; Mini barn; Sidewalks; Lot about 0.27 acres (approx. 1/4–1/2 acre)

Interior

  • Kitchen: Electric oven; Dishwasher; Refrigerator; Microhood; Pantry; Breakfast bar; Eat-in kitchen; Disposal
  • Bedrooms: 4 bedrooms on the upper level; Primary bedroom with walk-in closet
  • Bathrooms: 2 full bathrooms; 1 half bathroom; Primary bathroom with garden tub and separate shower
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Attic access; Breakfast bar; High ceilings; Eat-in kitchen; Pantry; Walk-in closets; Painted woodwork; Water purifier; Water softener (owned); Disposal; Gas water heater; Microhood; Smoke alarm
  • Laundry & utility: Washer and dryer included; Laundry on main level

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/2.5-bath single-family listed at $325k.

Deal economics

  • At list price, monthly cash flow is $-204 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $289k (11.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $238k (26.8% below list).
  • Recommended offer: $238k (26.8% below list) — sets the bar for 1% rule.
  • Cap rate 5.5% vs local median 3.8% in Avon — 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 (#75 in IN, #4,686 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: 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 (+3.0%/yr); 380 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,294 units permitted in Hendricks County in 2024 (18 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 $10k 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

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 18y 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.
  • Current owner paid $175k; list at $325k implies a 86% gain — meaningful room to come down on a strong offer.
Recommended offer $237,948 (26.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.73%
Cap rate
5.54%
Cash-on-cash
-2.69%
DSCR
0.88
GRM
11.4

CMA / ARV

ARV (median comp)
$349,183
List price
$324,900
Delta
-6.95%
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
1951 Tawney Ln 0.06mi 3/2.5 (-1) 2,170 (+2%) 8mo $327,900 $151 82
2068 S Avon Ave 0.26mi 4/2.0 2,161 (+2%) 10mo $374,000 $173 75
7440 Oakview Dr 0.25mi 3/2.0 (-1) 1,947 (-8%) 0mo $330,000 $169 67
2233 Burgundy Way 0.40mi 4/2.5 2,304 (+8%) 11mo $349,900 $152 58
6915 Todd Rd 0.55mi 4/2.0 1,984 (-7%) 4mo $277,950 $140 58
6670 Woodcrest Dr 0.59mi 3/2.5 (-1) 2,241 (+5%) 2mo $396,515 $177 57
2434 Burgundy Way 0.58mi 4/2.5 2,299 (+8%) 4mo $360,000 $157 56
2254 Oakmont Dr 0.51mi 4/3.0 1,961 (-8%) 8mo $404,900 $206 54
2234 Burgundy Way 0.42mi 4/2.5 2,342 (+10%) 11mo $340,000 $145 54
7808 Grande Oaks Dr 0.59mi 4/3.0 1,961 (-8%) 9mo $390,000 $199 50
2339 Pine Valley Dr 0.68mi 4/3.0 2,278 (+7%) 10mo $407,000 $179 46
6475 Fieldstream Dr 0.74mi 3/2.0 (-1) 1,846 (-13%) 3mo $380,500 $206 34

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 · 2.98% rent growth · sell at horizon

5-year hold
IRR
-20.8%
Equity multiple
0.28×
Total profit
$-65,744
Equity at exit
$48,444
10-year hold
IRR
-14.2%
Equity multiple
0.18×
Total profit
$-74,423
Equity at exit
$28,091

Cash invested: $90,972 (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 46123

Home prices YoY
-21.3%
Rents YoY
3.0%
Active inventory
380
Price-to-rent
11.4×

Monthly cashflow live

Estimated rent
$2,379 high interval (Pro) →
Mortgage (P&I)
$1,704
Tax from tax record
$222 /mo · $2,670/yr
Insurance
$135
HOA
$22
Vacancy / Maint / Mgmt
$500
Net cashflow
$-204

Break-even live

Break-even rent $2,638
Max offer price $288,885
Occupancy floor

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
$81,225
Closing costs
$9,747
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7147 Governors Row Avon, IN 3.0 3.5 2130 $1,999 $0.94 43d 1 0.53mi
6762 Auburn Ln Plainfield, IN 4.0 2.5 2276 $2,411 $1.06 2d 1 0.62mi
8140 Elsen Rdg Avon, IN 3.0 2.0 1506 $2,049 $1.36 22d 1 1.07mi
8060 Clarks Creek Ct Avon, IN 3.0 2.0 1643 $2,125 $1.29 43d 1 1.14mi
8060 Clarks Creek Ct Avon, IN 3.0 2.0 1643 $2,125 $1.29 44d 1 1.14mi
8325 Bluestem Ln Plainfield, IN 4.0 2.5 2160 $2,495 $1.16 22d 1 1.15mi
8151 Lupine Dr Plainfield, IN 3.0 2.5 2003 $2,450 $1.22 43d 1 1.19mi
6879 Merritt Ridge Way Avon, IN 3.0 2.5 2857 $2,210 $0.77 23d 1 1.31mi

HOA detail

Monthly dues
$22 · $264/yr

Listing history 7 events

  1. 2026-05-10
    status Pending 673-char remark
  2. 2026-05-07
    listed $324,900 Active 673-char remark
  3. 2015-07-24
    soldstatus $175,000 Sold 388-char remark
    Show marketing remark (388 chars)

    Well maintained home sits on cul de sac with view of pond. Storage Barn, swing set & garden boxes. New Carpet and paint throughout. Large Eat in kitchen features 2 pantries, tile floors and tile back splash. 9 foot ceilings throughout first floor. Large closets in all rooms. Garage has 2 foot bump out. Centrally located close to schools and shopping. Easy access to US 36 and US 40.

  4. 2015-06-15
    status Pending 388-char remark
    Show marketing remark (388 chars)

    Well maintained home sits on cul de sac with view of pond. Storage Barn, swing set & garden boxes. New Carpet and paint throughout. Large Eat in kitchen features 2 pantries, tile floors and tile back splash. 9 foot ceilings throughout first floor. Large closets in all rooms. Garage has 2 foot bump out. Centrally located close to schools and shopping. Easy access to US 36 and US 40.

  5. 2015-05-06
    listed $179,900 Active 388-char remark
    Show marketing remark (388 chars)

    Well maintained home sits on cul de sac with view of pond. Storage Barn, swing set & garden boxes. New Carpet and paint throughout. Large Eat in kitchen features 2 pantries, tile floors and tile back splash. 9 foot ceilings throughout first floor. Large closets in all rooms. Garage has 2 foot bump out. Centrally located close to schools and shopping. Easy access to US 36 and US 40.

  6. 2008-08-08
    soldstatus $138,000
    Show marketing remark (306 chars)

    Awesome 4 bedroom home. beautiful decor. Deck for entertaining. Wonderful schools, ideal location. Make this one a must see. Sellers are transferred and hate to leave their neighbors. Great room has fireplace. Kitchen has breakfast bar. Tile in kitchen, entry and laundry. This is a gem and a very EZ show.

  7. 2008-05-01
    listed $151,000
    Show marketing remark (306 chars)

    Awesome 4 bedroom home. beautiful decor. Deck for entertaining. Wonderful schools, ideal location. Make this one a must see. Sellers are transferred and hate to leave their neighbors. Great room has fireplace. Kitchen has breakfast bar. Tile in kitchen, entry and laundry. This is a gem and a very EZ show.

ⓘ 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
$2,670 · $222/mo
Projected year-2 tax
$2,716 · $226/mo
Expected delta
+$46/yr (+$4/mo · 1.7%)

ⓘ 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 100% 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
$28,554
− Mortgage interest
−$18,199
− Property taxes
−$2,670
− Insurance
−$1,624
− Repairs & maintenance
−$2,284
− Management
−$2,284
− HOA
−$264
− Depreciation
−$9,452
Taxable loss
−$8,224
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,974
After-tax cash flow
$-473/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 — Avon

Score
74/100
State rank
#75
US rank
#4686

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Hendricks County · 143,373 people
City population
43,353
Metro
Indianapolis-Carmel-Anderson, IN
Population (ZIP)
43,353
Household income
$103,485
Rent vs Own
19.6% rent · 80.4% own
Severe rent burden
529.0

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 (74%)
Race & ethnicity
White 74% Black 12% Hispanic / Latino 7% Two or more races 6% Asian 4%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Slovak 3% Romanian 2% Italian 1%
Foreign-born
6% · Canada, South Korea
Languages at home
92% English-only · Spanish 4% Other Indo-European 2%

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
▼ -55.05%
Current HPI
203.9226
Rent YoY
▲ 2.98%
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

+115.2% since first listed
7 events — show timeline
  • 2026-05-10 Pending MIBOR as Distributed by MLS Grid
  • 2026-05-07 Listed $324,900 MIBOR as Distributed by MLS Grid
  • 2015-07-24 Sold (MLS) $175,000 MIBOR as Distributed by MLS Grid
  • 2015-06-15 Pending MIBOR as Distributed by MLS Grid
  • 2015-05-06 Listed $179,900 MIBOR as Distributed by MLS Grid
  • 2008-08-08 Sold (MLS) $138,000 MIBOR as Distributed by MLS Grid
  • 2008-05-01 Listed $151,000 MIBOR as Distributed by MLS Grid

Property tax history

+4.5%/yr

Latest (2025): $2,670 · +7.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…