CashFlowRE
Sign in Sign up
308 W Dunn St
B+ Composite 79.67
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.0/10.0
  • Appreciation +5.0/10.0
  • Livability +3.1/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$79,000

308 W Dunn St · Fulton, IN 46931
3 bd · 1.0 ba · 1,416 sqft · SingleFamily public records · 186 Days on market
Built 1900 0.48 ac lot $56/sqft · 44% below area Est $141k · 44% under ↓ 1% since listing

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

Listing remarks MLS

* Seller financing available * Welcome to 308 W Dunn St in the heart of Fulton, Indiana. This property offers a great opportunity for investors or buyers looking to add value with updates and improvements. The home provides small-town charm with convenient access to local amenities, schools, and major routes. The layout offers a functional living space with plenty of potential to customize to your vision. Whether you’re considering a fix-and-flip, rental property, or an affordable primary residence, this home presents a solid foundation to build equity. Please see agent remarks.

Key facts

  • Convenient access
  • Solid foundation
  • 0.48 acre lot

Tags

CONVENIENT ACCESSFUNCTIONAL LIVING SPACESOLID FOUNDATION

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/1.0-bath single-family listed at $79k.

Deal economics

  • At list price, monthly cash flow is $390 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $79k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 61/100 on livability (#501 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: schools D+, crime D, employment D.
  • Caston School Corporation (rural): math 27% / reading 33% proficiency, ranked #238 of 301 in IN (top 79%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 2 active listings in the ZIP; 23 units permitted in Fulton County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($546 loan paydown + $2k appreciation (3.0% local appreciation)).
  • Fulton County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 186 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts; this cycle's ask has dropped $6k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $69,520 (12.0% below list)

Questions for the listing agent

  1. It's been on market 186 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. 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.
  8. 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.
  9. 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
1.40%
Cap rate
12.21%
Cash-on-cash
21.14%
DSCR
1.94
GRM
5.9

CMA / ARV

ARV (median comp)
$140,605
List price
$79,000
Delta
-43.81%
Verdict
UNDERPRICED
Comps
14 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
507 N Wright St 0.27mi 4/1.0 (+1) 1,462 (+3%) 1mo $100,000 $68 77
7359 Liberty Ave 0.20mi 3/1.0 1,542 (+9%) 14mo $113,000 $73 64
707 N Wright St 0.29mi 3/1.0 1,592 (+12%) 5mo $109,500 $69 62
7761 S State Road 25 0.45mi 3/1.0 1,360 (-4%) 14mo $153,000 $113 60
7092 State Rd. 25 Rd 0.36mi 2/1.0 (-1) 1,292 (-9%) 21mo $145,000 $112 46

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
27.4%
Equity multiple
2.55×
Total profit
$34,318
Equity at exit
$35,522
10-year hold
IRR
28.0%
Equity multiple
4.95×
Total profit
$87,367
Equity at exit
$54,743

Cash invested: $22,120 (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 46931

Active inventory
2
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$1,109 medium interval (Pro) →
Mortgage (P&I)
$414
Tax from tax record
$39 /mo · $468/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$233
Net cashflow
$390

Break-even live

Break-even rent $615
Max offer price $79,000
Occupancy floor 60%

Sensitivity live

Price -10% $434 -5% $412 +0% $390 +5% $367 +10% $345
Rent -10% $302 -5% $346 +0% $390 +5% $434 +10% $477
Rate -1.0pp $429 -0.5pp $410 base $390 +0.5pp $369 +1.0pp $348

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
$19,750
Closing costs
$2,370
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.

Listing history 24 events

  1. 2026-06-21
    days on market $79,000 Active 186 DOM
  2. 2026-06-19
    days on market $79,000 Active 184 DOM
  3. 2026-06-18
    days on market $79,000 Active 183 DOM
  4. 2026-06-17
    days on market $79,000 Active 182 DOM
  5. 2026-06-16
    days on market $79,000 Active 181 DOM
  6. 2026-06-15
    days on market $79,000 Active 180 DOM
  7. 2026-06-14
    days on market $79,000 Active 178 DOM
  8. 2026-06-12
    days on market $79,000 Active 177 DOM
  9. 2026-06-09
    days on market $79,000 Active 174 DOM
  10. 2026-06-08
    days on market $79,000 Active 173 DOM
  11. 2026-06-07
    days on market $79,000 Active 172 DOM
  12. 2026-06-07
    days on market $79,000 Active 171 DOM
  13. 2026-06-03
    days on market $79,000 Active 168 DOM
  14. 2026-06-02
    days on market $79,000 Active 167 DOM
  15. 2026-06-01
    days on market $79,000 Active 166 DOM
  16. 2026-05-31
    days on market $79,000 Active 165 DOM
  17. 2026-05-31
    days on market $79,000 Active 164 DOM
  18. 2026-05-17
    status Active 592-char remark
    Show marketing remark (592 chars)

    * Seller financing available * Welcome to 308 W Dunn St in the heart of Fulton, Indiana. This property offers a great opportunity for investors or buyers looking to add value with updates and improvements. The home provides small-town charm with convenient access to local amenities, schools, and major routes. The layout offers a functional living space with plenty of potential to customize to your vision. Whether you’re considering a fix-and-flip, rental property, or an affordable primary residence, this home presents a solid foundation to build equity. Please see agent remarks.

  19. 2026-05-07
    status Active 592-char remark
    Show marketing remark (592 chars)

    * Seller financing available * Welcome to 308 W Dunn St in the heart of Fulton, Indiana. This property offers a great opportunity for investors or buyers looking to add value with updates and improvements. The home provides small-town charm with convenient access to local amenities, schools, and major routes. The layout offers a functional living space with plenty of potential to customize to your vision. Whether you’re considering a fix-and-flip, rental property, or an affordable primary residence, this home presents a solid foundation to build equity. Please see agent remarks.

  20. 2026-05-07
    historical 592-char remark
    Show marketing remark (592 chars)

    * Seller financing available * Welcome to 308 W Dunn St in the heart of Fulton, Indiana. This property offers a great opportunity for investors or buyers looking to add value with updates and improvements. The home provides small-town charm with convenient access to local amenities, schools, and major routes. The layout offers a functional living space with plenty of potential to customize to your vision. Whether you’re considering a fix-and-flip, rental property, or an affordable primary residence, this home presents a solid foundation to build equity. Please see agent remarks.

  21. 2026-04-15
    status Active 592-char remark
    Show marketing remark (592 chars)

    * Seller financing available * Welcome to 308 W Dunn St in the heart of Fulton, Indiana. This property offers a great opportunity for investors or buyers looking to add value with updates and improvements. The home provides small-town charm with convenient access to local amenities, schools, and major routes. The layout offers a functional living space with plenty of potential to customize to your vision. Whether you’re considering a fix-and-flip, rental property, or an affordable primary residence, this home presents a solid foundation to build equity. Please see agent remarks.

  22. 2026-03-17
    status Active 592-char remark
    Show marketing remark (592 chars)

    * Seller financing available * Welcome to 308 W Dunn St in the heart of Fulton, Indiana. This property offers a great opportunity for investors or buyers looking to add value with updates and improvements. The home provides small-town charm with convenient access to local amenities, schools, and major routes. The layout offers a functional living space with plenty of potential to customize to your vision. Whether you’re considering a fix-and-flip, rental property, or an affordable primary residence, this home presents a solid foundation to build equity. Please see agent remarks.

  23. 2026-02-21
    price $84,000 592-char remark
    Show marketing remark (592 chars)

    * Seller financing available * Welcome to 308 W Dunn St in the heart of Fulton, Indiana. This property offers a great opportunity for investors or buyers looking to add value with updates and improvements. The home provides small-town charm with convenient access to local amenities, schools, and major routes. The layout offers a functional living space with plenty of potential to customize to your vision. Whether you’re considering a fix-and-flip, rental property, or an affordable primary residence, this home presents a solid foundation to build equity. Please see agent remarks.

  24. 2025-12-16
    listed $85,000 Active 592-char remark
    Show marketing remark (592 chars)

    * Seller financing available * Welcome to 308 W Dunn St in the heart of Fulton, Indiana. This property offers a great opportunity for investors or buyers looking to add value with updates and improvements. The home provides small-town charm with convenient access to local amenities, schools, and major routes. The layout offers a functional living space with plenty of potential to customize to your vision. Whether you’re considering a fix-and-flip, rental property, or an affordable primary residence, this home presents a solid foundation to build equity. Please see agent remarks.

ⓘ 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
$468 · $39/mo
Projected year-2 tax
$570 · $47/mo
Expected delta
+$102/yr (+$8/mo · 21.7%)

ⓘ 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 3/10 Moderate 7 d/yr ≥101°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$13,305
− Mortgage interest
−$4,425
− Property taxes
−$468
− Insurance
−$395
− Repairs & maintenance
−$1,064
− Management
−$1,064
− Depreciation
−$2,298
Taxable income
$3,590
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$862
After-tax cash flow
$3,815/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
Caston School Corporation
NCES district ID
1801410
Math proficiency
27% ▼ -9.00%
Reading proficiency
33% ▼ -12.00%
Median HH income
$46,737
Composite
25.87/100
National rank
#7346
State rank
#238 of 301 in IN

Livability — Fulton

Score
61/100
State rank
#501
US rank
#17829

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fulton, IN
City population
290
Population (ZIP)
290

Population outlook (Fulton County) Hauer SSP2

Today (2025)
19,537 people
By 2030
19,013 · -2.7%
By 2040
17,959 · -8.1%
By 2050
17,038 · -12.8%
By 2075
15,117 · -22.6%
By 2100
13,179 · -32.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Hispanic / Latino 8% Two or more races 4%
Hispanic origin (detail)
Mexican 7% Puerto Rican 1%
Common ancestry
Italian 7% Polish 2% Serbian 1%
Foreign-born
5% · Canada
Languages at home
92% English-only · Spanish 8%

Political lean MEDSL · Fulton

2024 margin
Solid R (+51.2) · D 23.7% · R 74.9% · Other 1.4%
2008→2024 swing
-35.2pp toward R · 2008: -16.0pp · 2024: -51.2pp
All cycles
2024: R+51.2 2020: R+48.2 2016: R+48.4 2012: R+33.2 2008: R+16.0

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

-1.2% since first listed
7 events — show timeline
  • 2026-05-17 Relisted IRMLS
  • 2026-05-07 Relisted IRMLS
  • 2026-05-07 Delisted IRMLS
  • 2026-04-15 Relisted IRMLS
  • 2026-03-17 Relisted IRMLS
  • 2026-02-21 Price Changed $84,000 IRMLS
  • 2025-12-16 Listed $85,000 IRMLS

Property tax history

+11.3%/yr

Latest (2024): $468 · -34.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…