CashFlowRE
Sign in Sign up
808 S 4th St
D- Composite 35.72
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 +7.5/15.0
  • Appreciation +7.1/10.0
  • Cash flow +6.4/30.0
  • Livability +3.8/5.0
  • Rent growth +3.4/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • 1% rule +1.5/10.0
  • DSCR +0.7/10.0

$160,000

808 S 4th St · Terre Haute, IN 47807
3 bd · 1.0 ba · 1,150 sqft · SingleFamily public records · 42 Days on market
Built 1888 3,485 sqft lot $139/sqft · 147% above area ↓ 11% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

MOTIVATED SELLER Welcomes you to the sunny L-porch and lower patio at 808 S 4th Street. Enjoy this peaceful retreat with no back yard mowing. The home has been regularly maintained and updated from the same homeowner for nearly 30 years. The main floor features living room, dining room, and kitchen with high ceilings and butcher block parkay flooring, a ceramic tiled laundry area, 3 bedrooms, 2 with birch wood walls and closets, 1 full bathroom with tub/shower, glass doors and ceramic tile floor. The finished basement has a 4th bedroom and possibly 5th if desired. There’s plenty of clean storage and gas water heater and furnace. The alley gives access to the 1 car garage with automati

Key facts

  • Lower patio
  • Birch wood walls
  • Finished basement

Tags

LOWER PATIOBUTCHER BLOCK PARKAY FLOORINGCERAMIC TILED LAUNDRY AREABIRCH WOOD WALLSFINISHED BASEMENTCLEAN STORAGE

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public sewer
  • Home design: Single-family residence; 1 story
  • Construction: Block, brick, and vinyl siding exterior; Shingle roof; Built with a crawl space/partial basement
  • Exterior features: Covered patio

Interior

  • Flooring: Ceramic tile; Hardwood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating; Ceiling fans; Wall/window air conditioning
  • Interior features: Insulated windows; Crawl space/partial basement

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 $160k.

Deal economics

  • At list price, monthly cash flow is $-280 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $120k (25.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $105k (34.7% below list).
  • Recommended offer: $105k (34.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 75/100 on livability (#63 in IN, #4,186 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, employment F.
  • Vigo County School Corporation (urban): math 32% / reading 37% proficiency, ranked #202 of 301 in IN (top 67%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Farrington Grove Elementary School (math 27% / reading 22%, grade F, #762 of 994 statewide, top 78%, 428 students, 92% FRL); Sarah Scott Middle School (math 8% / reading 18%, grade F, #304 of 330 statewide, top 94%, 397 students, 86% FRL); Terre Haute South Vigo High School (math 37% / reading 72%, grade C-, #79 of 369 statewide, top 26%, 1,610 students, 51% FRL) — zoned schools average 76% FRL vs 47% district-wide (29 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.7%/yr); 78 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 60 units permitted in Vigo County in 2024 (0 in 5+ unit buildings).
  • At $1,046/mo this rent would consume 51% of the median local household income ($25k/yr) (locally 1836% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $8k of equity ($1k loan paydown + $7k appreciation (4.1% local appreciation)).
  • Vigo County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • By year 5, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $20k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1888 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $104,558 (34.7% 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. It's been on market 42 days. Have you received any prior offers? Is the seller open to a 35% concession, seller financing, or rate buy-down credit?
  3. Built in 1888 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 F 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. 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?
  8. 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.
  9. 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.
  10. 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
0.65%
Cap rate
4.20%
Cash-on-cash
-7.49%
DSCR
0.67
GRM
12.8

CMA / ARV

ARV (median comp)
$97,248
List price
$160,000
Delta
64.53%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1012 S 9th St 0.46mi 3/1.0 1,214 (+6%) 7mo $105,000 $86 63
1319 S 9th St 0.55mi 2/1.0 (-1) 1,099 (-4%) 5mo $30,000 $27 58
1425 S 11th St 0.72mi 2/1.0 (-1) 1,120 (-3%) 2mo $82,500 $74 55
1415 S 8th St 0.56mi 3/1.0 1,031 (-10%) 2mo $148,000 $144 55
1211 S 11th St 0.62mi 3/1.0 1,270 (+10%) 8mo $85,000 $67 47
1158 S Cruft St S 0.71mi 2/1.0 (-1) 1,317 (+14%) 22mo $184,150 $140 19

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

Projected returns pro-forma

4.14% appreciation · 3.74% rent growth · sell at horizon

5-year hold
IRR
4.4%
Equity multiple
1.27×
Total profit
$12,142
Equity at exit
$82,456
10-year hold
IRR
7.5%
Equity multiple
2.29×
Total profit
$57,777
Equity at exit
$135,939

Cash invested: $44,800 (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 47807

Home prices YoY
2.8%
Rents YoY
3.7%
Active inventory
78
Price-to-rent
12.8×

Monthly cashflow live

Estimated rent
$1,046 high interval (Pro) →
Mortgage (P&I)
$839
Tax est. 1.5%
$200 /mo · $2,400/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$220
Net cashflow
$-280

Break-even live

Break-even rent $1,400
Max offer price $119,526
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
$40,000
Closing costs
$4,800
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1011 S 4th St Terre Haute, IN 2.0 1.0 1268 $750 $0.59 44d 1 0.13mi
500 College Ave Terre Haute, IN 2.0 1.0 809 $792 $0.98 44d 14 0.14mi
600 S Center St Unit 602 Terre Haute, IN 3.0 1.5 1500 $2,500 $1.67 44d 1 0.27mi
1201 S 7th St Unit 3 Terre Haute, IN 3.0 1.0 880 $925 $1.05 44d 1 0.35mi
1611 S 7th St Apt 4 Terre Haute, IN 2.0 1.0 1022 $795 $0.78 44d 1 0.68mi
1 Sycamore St Terre Haute, IN 2.0 2.0 1311 $1,510 $1.15 44d 1 1.02mi
435 S 18th St Terre Haute, IN 3.0 1.0 1108 $1,050 $0.95 44d 1 1.22mi
1701 Ohio St Unit C Terre Haute, IN 2.0 1.0 880 $950 $1.08 44d 1 1.26mi
501 S 19th St Terre Haute, IN 2.0 1.0 1200 $975 $0.81 44d 1 1.27mi
1320 S 19th St Terre Haute, IN 2.0 1.0 830 $700 $0.84 44d 1 1.32mi
1915 Poplar St Unit A Terre Haute, IN 3.0 1.0 1412 $1,200 $0.85 44d 1 1.33mi
2440 S 11th St Terre Haute, IN 2.0 1.0 800 $1,000 $1.25 44d 1 1.37mi

Listing history 21 events

  1. 2026-06-19
    days on market $160,000 Active 42 DOM
  2. 2026-06-18
    days on market $160,000 Active 41 DOM
  3. 2026-06-17
    days on market $160,000 Active 40 DOM
  4. 2026-06-16
    days on market $160,000 Active 39 DOM
  5. 2026-06-15
    days on market $160,000 Active 38 DOM
  6. 2026-06-14
    days on market $160,000 Active 36 DOM
  7. 2026-06-13
    days on market $160,000 Active 35 DOM
  8. 2026-06-10
    days on market $160,000 Active 33 DOM
  9. 2026-06-09
    days on market $160,000 Active 32 DOM
  10. 2026-06-09
    price $160,000 Active 31 DOM
  11. 2026-06-08
    days on market $163,000 Active 31 DOM
  12. 2026-06-07
    days on market $163,000 Active 30 DOM
  13. 2026-06-05
    days on market $163,000 Active 27 DOM
  14. 2026-06-02
    days on market $163,000 Active 25 DOM
  15. 2026-06-01
    days on market $163,000 Active 24 DOM
  16. 2026-05-31
    days on market $163,000 Active 23 DOM
  17. 2026-05-30
    days on market $163,000 Active 22 DOM
  18. 2026-05-12
    status Active 1598-char remark
  19. 2026-05-08
    status Active 1598-char remark
  20. 2026-05-06
    listed $180,000 Active 1598-char remark
  21. 2026-05-06
    listed $180,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥105°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 3 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
$12,547
− Mortgage interest
−$8,962
− Property taxes
−$2,400
− Insurance
−$800
− Repairs & maintenance
−$1,004
− Management
−$1,004
− Depreciation
−$4,655
Taxable loss
−$6,277
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,507
After-tax cash flow
$-1,850/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
Vigo County School Corporation
NCES district ID
1812090
Math proficiency
32% ▼ -10.00%
Reading proficiency
37% ▼ -8.00%
Median HH income
$40,100
Composite
28.97/100
National rank
#6625
State rank
#202 of 301 in IN

Livability — Terre Haute

Score
75/100
State rank
#63
US rank
#4186

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Terre Haute, IN
County
Vigo County · 91,193 people
City population
91,193
Metro
Terre Haute, IN
Population (ZIP)
13,140
Household income
$24,706
Rent vs Own
73.5% rent · 26.5% own
Severe rent burden
1836.0

Population outlook (Vigo County) Hauer SSP2

Today (2025)
106,366 people
By 2030
105,674 · -0.7%
By 2040
103,731 · -2.5%
By 2050
101,200 · -4.9%
By 2075
95,674 · -10.1%
By 2100
85,910 · -19.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Black 14% Two or more races 8% Hispanic / Latino 4%
Common ancestry
Slovak 4% Romanian 2% Lithuanian 1%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 4% Arabic 1%

Political lean MEDSL · Vigo

2024 margin
R (+18.1) · D 40.0% · R 58.1% · Other 2.0%
2008→2024 swing
-33.9pp toward R · 2008: 15.8pp · 2024: -18.1pp
All cycles
2024: R+18.1 2020: R+14.7 2016: R+15.2 2012: D+0.8 2008: D+15.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.14%
Current HPI
152.8073
Rent YoY
▲ 3.74%
Metro
Terre Haute, IN
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

-11.1% since first listed
10 events — show timeline
  • 2026-06-08 Price Changed $160,000 MIBOR as Distributed by MLS Grid
  • 2026-06-08 Price Changed $160,000 THAAR
  • 2026-05-28 Price Changed $163,000 THAAR
  • 2026-05-27 Price Changed $163,000 MIBOR as Distributed by MLS Grid
  • 2026-05-20 Price Changed $168,000 MIBOR as Distributed by MLS Grid
  • 2026-05-19 Price Changed $168,000 THAAR
  • 2026-05-12 Relisted THAAR
  • 2026-05-08 Relisted THAAR
  • 2026-05-06 Listed $180,000 THAAR
  • 2026-05-06 Listed $180,000 MIBOR as Distributed by MLS Grid

Property tax history

-4.7%/yr

Latest (2024): $318 · +27.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…