CashFlowRE
Sign in Sign up
713 E Short St
A Composite 86.26
Why this score? — see what drove the A 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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • Livability +3.4/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$49,900

713 E Short St · Winchester, IN 47394
2 bd · 1.0 ba · 1,092 sqft · SingleFamily public records · 9 Days on market
Built 1900 7,405 sqft lot Est $81k · 38% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This 3BR/1BA home features plenty of opportunity with one bedroom on the main floor, two upstairs, a front living room, a dining room flowing into the kitchen overlooking the backyard, and a detached garage. Perfect for investors or buyers ready to make it their own.

Key facts

  • Dining room
  • Front living room
  • Detached garage

Tags

FRONT LIVING ROOMDINING ROOMOVERLOOKING THE BACKYARDDETACHED GARAGE

Property features AI

Finance

  • Financial info: Annual taxes listed (amount provided in original data)

Exterior

  • Parking: Detached gravel garage with space for 1 vehicle
  • Utilities: Public water; Public sewer
  • Home design: Single-family site-built home; Single-story
  • Construction: Vinyl siding; Slab foundation; Built as site-built construction
  • Exterior features: Metal roof; Lot roughly 50 x 150 (approximately 0.17 acres)

Interior

  • Bedrooms: Total of 7 rooms (bedroom count not specified)
  • Flooring: Concrete; Tile; Vinyl
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: No cooling system
  • Interior features: Concrete, tile, and vinyl flooring; One fireplace; Crawl space basement
  • Laundry & utility: Laundry located on the 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 2-bed/1.0-bath single-family listed at $50k.

Deal economics

  • At list price, monthly cash flow is $439 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).
  • Cap rate 16.9% vs local median 5.1% in Winchester — 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 67/100 on livability (#240 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: health & safety D, amenities F, commute F.
  • Randolph Central School Corporation (town): math 32% / reading 37% proficiency, ranked #201 of 301 in IN (top 67%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Lee L Driver Middle School (math 27% / reading 33%, grade F, #208 of 330 statewide, top 64%, 291 students, 56% FRL); Winchester Community High School (math 17% / reading 47%, grade F, #295 of 369 statewide, top 82%, 414 students, 47% FRL).
  • Market conditions: 52 active listings in the ZIP; 19 units permitted in Randolph County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($345 loan paydown + $5k appreciation (10.0% local appreciation)).
  • Randolph County population projected at -26% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $49,900

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
2.01%
Cap rate
16.85%
Cash-on-cash
37.72%
DSCR
2.68
GRM
4.1

CMA / ARV

ARV (on-the-fly)
$80,808
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
709 E Short St 0.01mi 2/1.0 1,088 (-0%) 14mo $80,900 $74 87
516 N Union St 0.26mi 2/1.0 1,049 (-4%) 6mo $78,000 $74 76
524 N Oak St 0.17mi 3/1.0 (+1) 1,056 (-3%) 8mo $84,900 $80 75
424 E South St 0.43mi 2/1.0 1,120 (+3%) 6mo $125,000 $112 71
501 Maple St 0.21mi 3/2.0 (+1) 1,200 (+10%) 1mo $195,000 $163 64
230 W South St 0.74mi 2/1.0 1,076 (-2%) 3mo $63,500 $59 60
447 Elm St 0.59mi 2/1.0 1,089 (-0%) 16mo $109,900 $101 59
719 N West St 0.74mi 2/1.0 1,116 (+2%) 9mo $73,000 $65 54
134 E Carl St 0.69mi 3/1.0 (+1) 1,085 (-1%) 12mo $14,900 $14 52
958 E Short St 0.52mi 3/1.0 (+1) 1,200 (+10%) 3mo $35,000 $29 52
942 E Short St 0.43mi 2/1.0 1,006 (-8%) 18mo $106,000 $105 52
524 N Meridian St 0.58mi 3/2.0 (+1) 1,135 (+4%) 21mo $60,000 $53 40

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
53.3%
Equity multiple
4.95×
Total profit
$55,167
Equity at exit
$44,954
10-year hold
IRR
46.9%
Equity multiple
11.06×
Total profit
$140,505
Equity at exit
$96,945

Cash invested: $13,972 (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 47394

Home prices YoY
6.8%
Active inventory
52
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$1,004 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$72 /mo · $860/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$211
Net cashflow
$439

Break-even live

Break-even rent $448
Max offer price $49,900
Occupancy floor 51%

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
$12,475
Closing costs
$1,497
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 8 events

  1. 2026-06-18
    days on market $49,900 Active 9 DOM
  2. 2026-06-17
    days on market $49,900 Active 8 DOM
  3. 2026-06-16
    days on market $49,900 Active 7 DOM
  4. 2026-06-15
    days on market $49,900 Active 6 DOM
  5. 2026-06-13
    days on market $49,900 Active 4 DOM
  6. 2026-06-12
    days on market $49,900 Active 3 DOM
  7. 2026-06-09
    remarks 267-char remark
    Show marketing remark (267 chars)

    This 3BR/1BA home features plenty of opportunity with one bedroom on the main floor, two upstairs, a front living room, a dining room flowing into the kitchen overlooking the backyard, and a detached garage. Perfect for investors or buyers ready to make it their own.

  8. 2026-06-09
    listed $49,900 Active 1 DOM
    Show marketing remark (267 chars)

    This 3BR/1BA home features plenty of opportunity with one bedroom on the main floor, two upstairs, a front living room, a dining room flowing into the kitchen overlooking the backyard, and a detached garage. Perfect for investors or buyers ready to make it their own.

ⓘ 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
$860 · $72/mo
Projected year-2 tax
$860 · $72/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥100°F today · 18 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 · 4 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
$12,049
− Mortgage interest
−$2,795
− Property taxes
−$860
− Insurance
−$250
− Repairs & maintenance
−$964
− Management
−$964
− Depreciation
−$1,452
Taxable income
$4,766
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,144
After-tax cash flow
$4,126/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
Randolph Central School Corporation
NCES district ID
1801770
Math proficiency
32% ▼ -7.00%
Reading proficiency
37% ▼ -4.00%
Median HH income
$41,627
Composite
29.12/100
National rank
#6589
State rank
#201 of 301 in IN

Livability — Winchester

Score
67/100
State rank
#240
US rank
#10313

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Winchester, IN
City population
8,137
Population (ZIP)
8,137

Population outlook (Randolph County) Hauer SSP2

Today (2025)
22,998 people
By 2030
21,815 · -5.1%
By 2040
19,360 · -15.8%
By 2050
17,010 · -26.0%
By 2075
12,491 · -45.7%
By 2100
8,986 · -60.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 2% Hispanic / Latino 1%
Common ancestry
Lithuanian 2% Italian 2% Slovak 2%
Foreign-born
1%
Languages at home
99% English-only · Spanish 1% Other Asian/Pacific 1%

Political lean MEDSL · Randolph

2024 margin
Solid R (+53.7) · D 22.3% · R 75.9% · Other 1.8%
2008→2024 swing
-44.9pp toward R · 2008: -8.8pp · 2024: -53.7pp
All cycles
2024: R+53.7 2020: R+52.4 2016: R+48.5 2012: R+24.1 2008: R+8.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 14.76%
Current HPI
233.216
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

+0.0% since first listed
2 events — show timeline
  • 2026-06-09 Listed $49,900 RRELMS
  • 2026-06-09 Listed $49,900 IRMLS

Property tax history

+2.5%/yr

Latest (2024): $860 · +8.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…