0out of 100
Fair

12631 White Rabbit Dr, Indianapolis, IN 46235, USA

Score Breakdown
Value40/40
Cash Flow12/35
Location9/25
$
$299,000
%
$59,800 cash at risk up front
61
12631 White Rabbit Dr, Indianapolis, IN 46235, USA
3 bd2 ba

Fair

61/100

This is a solid deal — priced below the local market with healthy equity after repairs. Watch that the rental yield is thin the neighborhood scores low.

Highlights
  • 42% below area price per sqft
  • $280k potential equity (52%)
  • $270/mo positive cash flow
Watch-outs
  • Cap rate only 4.72%
  • Neighborhood scores 58/100

Price vs. Market

Good
Your offer
$145/sqft
Area avg
$249/sqft
42% below market average
Your offer
$299,000
At market rate
$512,691

ARV Assessment

GoodAI Estimate
ARV Low
$498k
Est. ARV
$579k
ARV High
$631k
Total Investment
$299k
Est. ARV
$579k
Rehab Cost
$4k
Potential Equity
$280k
Comparable Reasoning

Based on 6 recent sales within 0.5 miles, comparable townhome homes of similar size traded between $498k and $631k. The subject's 2,059 sqft and 3bd/2ba layout supports a midpoint estimate of $579k.

2 more details
Condition Assessment

Property presents in turnkey condition. Estimated rehab of $4k covers minor refresh and make-ready.

Methodology

Sales-comparison approach weighted by recency, proximity, and price-per-sqft, adjusted for condition and lot. Confidence: moderate.

Moderate confidenceNo photos analyzed
ARV & comps — see the full analysis on Offa

Rental Income

Needs WorkLive · 4 comps
25th pct
$1,090
Median /mo
$1,800
75th pct
$5,500
Monthly Rent
$1,800
Annual Rent
$22k
Rental Yield
7.2%
Cap Rate
4.0%
Market Assessment

Median area rent is $1,800/mo based on 4 comps. Standard deviation $2,091/mo indicates varied pricing in the area.

2 more details
Comparable Reasoning

Based on 4 comparable rentals within 50.0 miles of similar houses, monthly rents range from $1,090 (25th percentile) to $5,500 (75th percentile), with a median of $1,800.

Methodology

Median + 25th/75th percentile of comparable Realtor.com rentals within 50.0 miles. Standard deviation: $2,091.

Based on 4 rental comps within 50.0 mi · σ $2,091
Rental analysis — see the full analysis on Offa

Financing Calculator

Needs WorkLive rate · Freddie Mac
Using the current 6.49% 30-yr fixed national average (as of 2026-07-09). Adjust below to match your quote.
Price
$299,000
Loan
$239,200
$59,800
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$1,510/mo
Estimated Rent$1,800/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return-1.32%
Total Payment
$1,870/mo
Monthly Cash Flow
$-70/mo
Negative cash flow: $70/mo
Monthly expenses exceed rental income. Consider a lower offer, larger down payment, or higher rent.

Neighborhood Profile

Needs WorkLive Data
DTier
Developing Neighborhood36/100
Composite socioeconomic score
Median Income
$56k
Median Home
$169k
Median Rent
$923/mo
Homeownership
52.66%
Vacancy
11.64%
Population
35,897
Score Breakdown
Income & Wealth
33
Housing Market
32
Education
23
Employment
44
Stability
40
Infrastructure
81
Neighborhood data — see the full analysis on Offa

City Population

GoodLive Data
Indianapolis, IN
10-year population trend
+5.6% / decade
City Population
882,043
Density / sq mi
2,443
Area (sq mi)
361
Within 1 Mile
6,913
1-Mile Density
2,201
Trend Years
2014–2023

Get alerts for deals like this in Indianapolis

We'll email you when matching off-market deals hit Offa's marketplace.

Similar Off-Market Deals Nearby