CashFlowRE
Sign in Sign up
7344 Oakpark Dr
C- Composite 53.17
Why this score? — see what drove the C- 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 +15.8/30.0
  • ARV discount +13.3/15.0
  • DSCR +4.9/10.0
  • Schools +4.9/10.0
  • Rent growth +4.7/5.0
  • Livability +4.0/5.0
  • 1% rule +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$229,900

7344 Oakpark Dr · Newburgh, IN 47630
3 bd · 2.0 ba · 1,870 sqft · SingleFamily public records · 5 Days on market
Built 1977 10,019 sqft lot Est $264k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity knocks with this spacious, well-built 4-bed, 2-bath bi-level home featuring over 1,840 sq ft of versatile living space! Nestled in a desirable, established neighborhood, this property is competitively priced to account for cosmetic updates, allowing you to invest directly in your own preferred finishes and build equity. This home has wooden 6 panel doors, crown molding in the living room/dining room area. A pre-inspected home report is ready for review, and major structural elements are already taken care of—including a roof and gutter guards, approx. 7 years ago, a newer water heater, and a newer central air unit. The home has a water softener as well. The interior floor

Key facts

  • Bi-level home
  • Floored attic system
  • Roof replaced

Tags

BI-LEVEL HOMEPRE-INSPECTED HOME REPORTROOF REPLACEDOVERSIZED ATTACHED GARAGEFLOORED ATTIC SYSTEMPRIVATE OUTDOOR OASIS

Property features AI

Finance

  • Other: Zoning: R-1 One Family Dwelling

Exterior

  • Parking: Attached garage (1.5 spaces)
  • Utilities: Public water; Public sewer; Cable available and connected
  • Home design: Single-family site-built home; Residential property; Located in the Twin Oaks subdivision; Facing direction: not specified
  • Construction: Aluminum siding, brick, and vinyl siding exterior; Block foundation; Shingle roof; Above-grade finished area: 920; Below-grade finished area: 920
  • Exterior features: Deck; Chain-link fencing; Sloped lot

Interior

  • Kitchen: Laminate counters
  • Bedrooms: Total rooms: 8
  • Bathrooms: 2 full bathrooms; 1 main level bathroom
  • Heating & cooling: Natural gas forced-air heating; Central air conditioning; Ceiling fans
  • Interior features: Ceiling fans; Laminate countertops; Wood-burning fireplace in family room (basement)
  • Laundry & utility: Laundry in 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/2.0-bath single-family listed at $230k.

Deal economics

  • At list price, monthly cash flow is $107 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $186k (19.3% below list).
  • Recommended offer: $186k (19.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 3.9% in Newburgh — 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 80/100 on livability (#21 in IN, #1,922 nationally) — a professional / high-income tenant draw. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Warrick County School Corporation (suburban): math 54% / reading 59% proficiency, ranked #24 of 301 in IN (top 8%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Sharon Elementary School (math 65% / reading 62%, grade B, #95 of 994 statewide, top 10%, 686 students, 45% FRL); Castle South Middle School (math 43% / reading 57%, grade C, #48 of 330 statewide, top 15%, 712 students, 34% FRL); Castle High School (math 56% / reading 80%, grade B, #22 of 369 statewide, top 6%, 1,961 students, 26% FRL).
  • Market conditions: Rents rising fast (+8.7%/yr); 383 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 249 units permitted in Warrick County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Warrick County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $185,617 (19.3% below list)

Questions for the listing agent

  1. Built in 1977 — 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 A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.81%
Cap rate
6.85%
Cash-on-cash
1.99%
DSCR
1.09
GRM
10.3

CMA / ARV

ARV (on-the-fly)
$263,670
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7455 Oakpark Dr 0.10mi 3/2.0 1,820 (-3%) 0mo $282,500 $155 91
5422 Park Dr 0.52mi 3/2.0 1,794 (-4%) 2mo $253,600 $141 67
7017 Barlow Ct 0.69mi 3/2.0 1,877 (+0%) 1mo $349,800 $186 66
6697 Concord Dr 0.69mi 4/2.0 (+1) 1,856 (-1%) 1mo $242,000 $130 60
6986 Ironwood Cir 0.65mi 3/2.0 1,956 (+5%) 3mo $396,900 $203 60
7833 Marywood Dr 0.58mi 3/2.0 1,702 (-9%) 3mo $231,000 $136 56
7711 Woodland Dr 0.64mi 3/2.0 2,035 (+9%) 1mo $287,500 $141 54
6699 Heritage Dr 0.65mi 4/2.0 (+1) 1,972 (+6%) 2mo $210,000 $106 54
7877 Camp Brosend Rd 0.51mi 3/2.0 1,629 (-13%) 3mo $259,900 $160 52
6644 Concord Dr 0.74mi 4/2.0 (+1) 1,984 (+6%) 3mo $230,000 $116 48
4799 Elizabeth Ln 0.65mi 4/2.0 (+1) 1,656 (-11%) 1mo $230,000 $139 45
5497 E Sherwood Dr 0.73mi 4/2.0 (+1) 2,115 (+13%) 1mo $305,000 $144 39

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-8.4%
Equity multiple
0.68×
Total profit
$-20,762
Equity at exit
$34,279
10-year hold
IRR
6.1%
Equity multiple
1.54×
Total profit
$34,860
Equity at exit
$19,878

Cash invested: $64,372 (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 47630

Rents YoY
8.7%
Active inventory
383
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,856 high interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$58 /mo · $699/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$390
Net cashflow
$107

Break-even live

Break-even rent $1,721
Max offer price $229,900
Occupancy floor 89%

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
$57,475
Closing costs
$6,897
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5033 IN-66 Newburgh, IN 3.0 2.5 1487 $2,100 $1.41 21d 1 0.27mi
5200 E Timberwood Dr Newburgh, IN 4.0 3.0 1643 $2,200 $1.34 13d 1 0.42mi
6888 Lexington Dr Newburgh, IN 3.0 2.0 1500 $1,450 $0.97 43d 1 0.47mi
5041 E Sherwood Dr Newburgh, IN 3.0 2.5 2077 $2,350 $1.13 13d 1 0.53mi
8001 Alexandra Ln Newburgh, IN 3.0 1.5 1528 $1,395 $0.91 21d 1 0.66mi
114 Olde Newburgh Dr Newburgh, IN 3.0 2.5 1526 $1,500 $0.98 21d 1 0.94mi
107 Olde Newburgh Dr Newburgh, IN 2.0 2.5 1380 $1,375 $1.00 43d 1 0.96mi
4911 Shenandoah Ave Newburgh, IN 3.0 2.0 1274 $1,695 $1.33 21d 1 1.16mi
4333 Bell Rd Newburgh, IN 2.0–3.0 2.0 1170 $1,549 $1.32 13d 3 1.33mi
8584 Lincoln Ave Newburgh, IN 3.0 2.0 1330 $1,549 $1.16 43d 1 1.33mi

Listing history 6 events

  1. 2026-06-18
    days on market $229,900 Active 5 DOM
  2. 2026-06-17
    days on market $229,900 Active 4 DOM
  3. 2026-06-16
    days on market $229,900 Active 3 DOM
  4. 2026-06-15
    days on market $229,900 Active 2 DOM
  5. 2026-06-14
    remarks 693-char remark
  6. 2026-06-14
    listed $229,900 Active 1 DOM

ⓘ 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
$699 · $58/mo
Projected year-2 tax
$1,327 · $111/mo
Expected delta
+$627/yr (+$52/mo · 89.7%)

ⓘ 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 5/10 Major 7 d/yr ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$22,274
− Mortgage interest
−$12,878
− Property taxes
−$699
− Insurance
−$1,150
− Repairs & maintenance
−$1,782
− Management
−$1,782
− Depreciation
−$6,688
Taxable loss
−$2,704
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$649
After-tax cash flow
$1,929/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
Warrick County School Corporation
NCES district ID
1812390
Math proficiency
54% ▼ -8.00%
Reading proficiency
59% ▼ -6.00%
Median HH income
$62,801
Composite
49.38/100
National rank
#2014
State rank
#24 of 301 in IN

Livability — Newburgh

Score
80/100
State rank
#21
US rank
#1922

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Warrick County · 39,818 people
City population
39,818
Metro
Evansville, IN-KY
Population (ZIP)
39,818
Household income
$94,162
Rent vs Own
19.7% rent · 80.3% own
Severe rent burden
770.0

Population outlook (Warrick County) Hauer SSP2

Today (2025)
66,569 people
By 2030
68,404 · +2.8%
By 2040
71,131 · +6.9%
By 2050
72,743 · +9.3%
By 2075
76,088 · +14.3%
By 2100
72,261 · +8.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Two or more races 5% Black 3% Hispanic / Latino 3% Asian 3%
Common ancestry
Italian 3% Lithuanian 2% Romanian 2%
Foreign-born
5% · Canada, China
Languages at home
96% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Warrick

2024 margin
Solid R (+30.2) · D 34.1% · R 64.3% · Other 1.5%
2008→2024 swing
-17.4pp toward R · 2008: -12.8pp · 2024: -30.2pp
All cycles
2024: R+30.2 2020: R+27.8 2016: R+33.9 2012: R+26.6 2008: R+12.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -187.44%
Current HPI
185.7643
Rent YoY
▲ 8.69%
Metro
Evansville, IN-KY
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-06-13 Listed $229,900 IRMLS

Property tax history

+5.7%/yr

Latest (2024): $699 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…