Roots Deal Sheet

Your End-of-Year Investor Advantage Starts Now

Killer Investor Deals PLUS a Holiday Bonus at the Bottom

November 21, 2025Property Update
Your End-of-Year Investor Advantage Starts Now cover, Roots Deal Sheet

Happy Friday,

Where did the warmth go??? And why are Christmas lights already going up? Anyone else feeling that this week? ๐Ÿ˜‚

As we head into the end of the year, I always like to remind you: our market slows WAY down. Sellers pull listings, motivations shift, and people start questioning if they even want to move anymore.

But this year feels different.
The only people selling right now are the ones who have to sell โ€” which means those homes sitting on the market for 30, 40, 50, 60+ days often have highly motivated sellers behind them.

Weโ€™ve been trained to think high DOM = bad house.
Not true right now.
Itโ€™s almost always a pricing issue, and trust meโ€ฆ Iโ€™ve learned that the hard way on a few of my own listings this year.

Itโ€™s funny how the moment I price a home correctly, I end up with multiple offers. I literally had a listing go to highest & best last week โ€” two weeks after a price drop.

Itโ€™s just a weird, unpredictable moment in the marketโ€ฆ but if youโ€™re someone whoโ€™s been waiting and โ€œtiming the market,โ€ congratulations โ€” your moment is HERE.

Go write 15 offers a day and go get yourself a deal.

Nowโ€ฆ letโ€™s talk about the 50-year mortgage noise because itโ€™s louder than anything right now โ€” even current rates. Hereโ€™s my take ๐Ÿ‘‡

Important Note Before the Deals:
If you want to network with people who are thinking just like you, building wealth, and playing this game intentionallyโ€ฆ Come to our LAST event of the year โฌ‡๏ธ

Alright โ€” now for the deals - (READ UNTIL THE END FOR A HOLIDAY BONUSโ€ฆ)

Alright โ€” now for the deals - (READ UNTIL THE END FOR A HOLIDAY BONUSโ€ฆ)

Image from Roots Deal Sheet: Your End-of-Year Investor Advantage Starts Now

If even slightly interested in one of these deals hit reply! I would love to have a conversation, even if itโ€™s just out of curiosity.

Property #1: STR Jackpot in Old Northside

213โ€“215 E 15th St, Indianapolis, IN 46202 Check It Out Here | STR Duplex | Old Northside Asking Price: $750,000

213โ€“215 E 15th St, Indianapolis, IN 46202
Check It Out Here | STR Duplex | Old Northside
Asking Price: $750,000

๐Ÿ’ก Why I Like This Deal

You are buying two high-performing STR townhomes in one of Indyโ€™s most premium neighborhoods.
Old Northside is an STR hot zone with strong walkability and consistent travel demand.

What stands out:
โ€ข Proven STR revenue โ€” not pro forma
โ€ข Renovated, modern interiors with Victorian detail
โ€ข 6 beds, 7 baths across two units (rare configuration)
โ€ข Perfect for STR, MTR, or furnished executive rentals
โ€ข Minimal rehab required โ†’ immediate income
โ€ข Strong neighborhood appreciation + rental upside

๐Ÿ“Š Market Rents (ACTUAL Performance)

Using ONLY historic STR income for 213 & 215 (no Double unit):

Historic Airbnb Revenue

Unit

Historic Revenue

Notes

215 E 15th

$81,890

~24-month period

213 E 15th

$54,516

~18โ€“22 months active

Combined Proven Revenue

$136,406 Total

Average $5,600โ€“$6,200/mo blended

This aligns closely with the performance range of STR units in Old Northside of similar size.

Conservative Underwriting Range:

$5,500 โ€“ $6,500/mo combined.

Aggressive (with optimization):

$7,000 โ€“ $8,000/mo combined (based on peak months shown in pivot data).

Property #2: Your Next Stress-Free Long Term Rental

1453 N Denny St, Indianapolis, IN 46201 Check It Out Here | 3B/2B Full Renovated | Near Eastside Asking Price: $189,900

1453 N Denny St, Indianapolis, IN 46201
Check It Out Here | 3B/2B Full Renovated | Near Eastside
Asking Price: $189,900

๐Ÿ’ก Why I Like This Deal

This is a simple, low-maintenance long-term rental.
You negotiate the price + buy down the rate, but even as-is with 20% down, the deal works.

Youโ€™re buying this because:
โœ” fully renovated = low CapEx
โœ” tenant-paid utilities
โœ” 3/2 layout rents at the top of this submarket
โœ” low taxes
โœ” strong appreciation pocket near Brookside / Kan-Kan / Ameliaโ€™s

๐Ÿ“Š FULL Financial Breakdown

๐Ÿ“Š FULL Financial Breakdown, from Roots Deal Sheet: Your End-of-Year Investor Advantage Starts Now

1. Realistic rent target: $1,600/mo

This is the number the deal is built on.

2. Purchase Price (target): $189,900

20% Down: $37,980
Loan Amount: $151,920

3. Expenses at a 6.75% rate (very realistic with a small buy-down):

P&I: $986/mo
Taxes: $38/mo
Insurance: $70/mo
Maintenance/CapEx: $150/mo
PM (optional): $160/mo
Total Expenses: ~$1,404/mo (with PM)
Total Expenses: ~$1,244/mo (self-manage)

4. Cash Flow if Renting for $1,600/mo:

Self-manage:
$1,600 โ€“ $1,244 = +$356/mo

With Property Management:
$1,600 โ€“ $1,404 = +$196/mo

This is EXACTLY what you want from a newly renovated rental:
โœ” positive cash flow
โœ” low maintenance
โœ” stable area improvement
โœ” hedge against CapEx disasters (because everything is new

Property #3: Butler-Tarkington Cash Flow

3942 Cornelius Ave, Indianapolis, IN 46208 Check It Out Here | 6B/3B Duplex | Butler Tarkington Asking Price: $249,900

3942 Cornelius Ave, Indianapolis, IN 46208
Check It Out Here | 6B/3B Duplex | Butler Tarkington
Asking Price: $249,900

๐Ÿ’ก Why I Like This Deal

  • Path to a True 1% Duplex: With one side rented at $1,200 and the vacant unit positioned to lease higher, this property has a realistic path to hitting the 1% rule once stabilized.

  • Strong Butler-Tarkington Demand: Located in a steady, rental-friendly pocket near Butler University and just south of Meridian Kessler, offering long-term stability, consistent tenant pools, and upside over time.

  • Rent-Ready on Day One: Minimal immediate repairs needed. Itโ€™s older (normal reinvestment at turnover), but nothing that blocks day-one income.

  • Flexible, Functional Layouts: Two different floor plans strengthen leasing flexibility, with the larger unitโ€™s open main level typically renting faster and retaining tenants longer.

  • Rare Two-Car Garage: A shared garage is uncommon in this submarket and boosts tenant appeal, retention, and overall rental performance.

๐Ÿ“Š The Numbers

๐Ÿ“Š The Numbers, from Roots Deal Sheet: Your End-of-Year Investor Advantage Starts Now
๐Ÿ“Š The Numbers, from Roots Deal Sheet: Your End-of-Year Investor Advantage Starts Now

Property #4: Butler Againโ€ฆ This Time a QUAD

4044 Boulevard Pl, Indianapolis, IN 46208 Check It Out Here | 4B/4B Quadplex | Butler Tarkington Asking Price: $394,000

4044 Boulevard Pl, Indianapolis, IN 46208
Check It Out Here | 4B/4B Quadplex | Butler Tarkington
Asking Price: $394,000

๐Ÿ’ก Why I Like This Deal

A rare quad in Butler-Tarkington with major CapEx already done โ€” newer roof, windows, and three newer water heaters. Three of the four units are currently rent-ready/occupied, and the fourth is your light value-add opportunity.

โœ” 3 units rented or rent-ready
โœ” 1 unit needs minor turn
โœ” Recent rents: $900โ€“$975/mo
โœ” $3,600/mo rent potential day one
โœ” Even more upside with MTR/STR positioning
โœ” Lender offering $8,000 credit to buy down your rate

๐Ÿ“Š The Numbers

โ€ข Rent potential: $3,600/mo
โ€ข Market upside: $4,000+
โ€ข PITI w/ 25% down + buy-down: โ‰ˆ $2,800/mo
โ€ข Cash flows immediately, even before value-add

Holiday BONUS: Duplex Package ๐ŸŽ

Holiday BONUS: Duplex Package ๐ŸŽ, from Roots Deal Sheet: Your End-of-Year Investor Advantage Starts Now

๐Ÿ”ฅ Why This Package Wins

This is the kind of package investors chase:
Two stabilized, cash-flowing duplexes right next to each other in a rapidly improving pocket of the Near Eastside. You get instant scale, easy management, and real upside without renovation risk.

โœ” 4 total units
โœ” 3 units leased with real rent rolls
โœ” 1 unit vacant โ†’ immediate value-add (fill at market)
โœ” Tenants pay all utilities
โœ” Surrounded by renovated homes + new construction
โœ” Perfect buy-and-hold with appreciation tailwinds

๐Ÿ’ฐ Rent Roll (Actual Numbers)

๐Ÿ“ 228 N Tacoma Ave

โ€ข Unit A โ€” Vacant (market rent $1,000/mo)
โ€ข Unit B โ€” Leased at $700/mo

Total: $700 actual | $1,700 pro forma

๐Ÿ“ 224 N Tacoma Ave

โ€ข Unit A โ€” Leased at $1,000/mo
โ€ข Unit B โ€” Leased at $850/mo

Total: $1,850 actual

๐Ÿ“Š Combined Package Performance

Current Income: $2,550/mo
ย Pro Forma Income (once 228A is filled): $3,550/mo

At $359,800 for both, this hits:
๐Ÿ‘‰ 1% rule on pro forma
๐Ÿ‘‰ Stabilized cash flow day one
๐Ÿ‘‰ All four units 1-bed/1-bath = low turnover, easy leasing, affordable rents

๐Ÿ“ˆ The Investor Angle

Youโ€™re buying four units for the price of two renovated houses.
With one vacant unit, you set your own rent day one.
Tenant-paid utilities means clean operating expenses and predictable cash flow.

This is a rare chance to buy side-by-side cashflowing assets in an appreciating corridor โ€” not something that hits the market often.

๐Ÿ“ Summary

4 doors
$359,800 package price
$2,550/mo current | $3,550/mo stabilized
Tenant-paid utilities
Low CapEx, growing neighborhood, extremely clean numbers

Perfect for:
โ€ข New investors wanting scale
โ€ข Seasoned BRRRR/portfolio buyers
โ€ข 20% down long-term hold buyers
โ€ข Anyone chasing cash flow + low maintenance

You have to dig into the mud to find the gold, which starts by simply taking ACTION. To get started hereโ€™s our Indy Investor Resources (guides, podcasts, courses, events coming soon, you name it).

Need an Agent? Talk about your Strategy / Goals? โ€”>ย Roots Realty Co. Website

Follow along with us โ€”> ย Connect with us on Instagramย 

Follow along with us โ€”> Connect with us on LinkedIn

Roots Realty Co. is the investment-minded, education-first brokerage team in Indianapolis. We offer buying, selling, investing services, as well as one-of-a-kind educational content and networking opportunities. Get plugged in, just go to our website and book a chat!

PS - Iโ€™d love your feedback. How can we better set up this deal sheet? What would you like to see more of? - Max & Trace (Roots Deal SheetTeam)

All issues

More issues

See all issues
Newsletter

Get the next one before it is an archive.

Market notes, deal math, and Indy events, twice a month. One signup, both sends.

Read by Indianapolis investors and homebuyers ยท Unsubscribe anytime
  • Property + Investment1st of every month
  • Roots Update15th of every month