CashFlowRE
Sign in Sign up
613 W Spencer Ave Fourplex
D+ Composite 47.86
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).

  • Cash flow +15.0/30.0
  • ARV discount +12.9/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$68,999

613 W Spencer Ave · Marion, IN 46952
3 bd · 3.0 ba · 2,636 sqft · MultiFamily public records · 74 Days on market
Built 1900 6,970 sqft lot $26/sqft · 12% below area Est $78k · 12% under ↓ 8% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 4 units. confirmed

Listing remarks MLS

Major fixer-upper opportunity! This fourplex features three spacious 3-bedroom units and one 1-bedroom unit, each with it's own kitchen and bathroom. The property has 3 electric meters, plus 1 shared gas meter and 1 water meter. Original natural hardwood floors throughout add classic character. Currently vacant & ready for renovation, this building offers huge potential for income or resale once restored to it's full charm.

Key facts

  • 6,970 sq ft lot
  • 3 parking spots
  • Built 1900

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 3×3bd/1.0ba + 1×2bd/1.0ba units multifamily listed at $69k.

Deal economics

  • At list price, monthly cash flow is $2k ($30k/yr) — positive. Per door: $617/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $69k).
  • Recommended offer: $65k (6.0% below list) — sets the bar for market timing.
  • Cap rate 49.2% vs local median 8.7% in Marion — 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 65/100 on livability (#337 in IN) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Marion Community Schools (town): math 18% / reading 24% proficiency, ranked #277 of 301 in IN (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 124 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 52 units permitted in Grant County in 2024 (8 in 5+ unit buildings).
  • At $3,763/mo this rent would consume 85% of the median local household income ($53k/yr) (locally 662% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $477 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Grant County population projected at -18% 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 $19k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 74 days — a 6% lower offer ($65k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 9y ago 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.
  • Current owner paid $58k; 19% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $64,859 (6.0% below list)

Questions for the listing agent

  1. It's been on market 74 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  8. 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
5.45%
Cap rate
49.21%
Cash-on-cash
153.28%
DSCR
7.82
GRM
1.5

CMA / ARV

ARV (median comp)
$78,394
List price
$68,999
Delta
-11.98%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
823 W 6th St 0.49mi 4/3.0 (+1) 2,616 (-1%) 1mo $85,000 $32 70
715 W 6th St 0.47mi 4/4.0 (+1) 2,652 (+1%) 14mo $155,000 $58 57
441 N Washington St 0.43mi 3/3.0 2,302 (-13%) 23mo $66,000 $29 40

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
Equity multiple
8.56×
Total profit
$146,072
Equity at exit
$10,288
10-year hold
IRR
Equity multiple
18.08×
Total profit
$329,890
Equity at exit
$5,966

Cash invested: $19,320 (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 46952

Home prices YoY
-29.9%
Active inventory
124
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$3,763 medium interval (Pro) →
Mortgage (P&I)
$362
Tax from tax record
$114 /mo · $1,372/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$790
Net cashflow
$2,468

Break-even live

Break-even rent $639
Max offer price $68,999
Occupancy floor 29%

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 2 1 $761
Total (4 units) $3,763

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
$17,250
Closing costs
$2,070
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
511 W Buckingham Dr Marion, IN 3.0 2.0 1942 $2,000 $1.03 43d 1 0.58mi

Listing history 23 events

  1. 2026-06-19
    days on market $68,999 Active 74 DOM
  2. 2026-06-18
    days on market $68,999 Active 73 DOM
  3. 2026-06-17
    days on market $68,999 Active 72 DOM
  4. 2026-06-16
    days on market $68,999 Active 71 DOM
  5. 2026-06-15
    days on market $68,999 Active 70 DOM
  6. 2026-06-14
    days on market $68,999 Active 68 DOM
  7. 2026-06-12
    days on market $68,999 Active 67 DOM
  8. 2026-06-09
    days on market $68,999 Active 64 DOM
  9. 2026-06-08
    days on market $68,999 Active 63 DOM
  10. 2026-06-07
    days on market $68,999 Active 62 DOM
  11. 2026-06-02
    days on market $68,999 Active 57 DOM
  12. 2026-06-01
    days on market $68,999 Active 56 DOM
  13. 2026-05-31
    days on market $68,999 Active 55 DOM
  14. 2026-05-30
    days on market $68,999 Active 54 DOM
  15. 2026-04-06
    listed $68,999 Active 434-char remark
    Show marketing remark (434 chars)

    Major fixer-upper opportunity! This fourplex features three spacious 3-bedroom units and one 1-bedroom unit, each with it's own kitchen and bathroom. The property has 3 electric meters, plus 1 shared gas meter and 1 water meter. Original natural hardwood floors throughout add classic character. Currently vacant & ready for renovation, this building offers huge potential for income or resale once restored to it's full charm.

  16. 2025-08-06
    listed $69,900 Active
  17. 2024-05-14
    soldstatus $57,900 Closed
  18. 2024-03-14
    status Pending
  19. 2024-02-12
    historical Active Under Contract
  20. 2024-01-26
    listed $59,900 Active
  21. 2018-11-02
    listed $74,900
  22. 2018-11-02
    listed $74,900
  23. 2017-02-09
    listed $74,900

ⓘ 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
$1,372 · $114/mo
Projected year-2 tax
$1,372 · $114/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
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$45,156
− Mortgage interest
−$3,865
− Property taxes
−$1,372
− Insurance
−$345
− Repairs & maintenance
−$3,612
− Management
−$3,612
− Depreciation
−$2,007
Taxable income
$30,342
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$7,282
After-tax cash flow
$22,332/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
Marion Community Schools
NCES district ID
1806390
Math proficiency
18% ▼ -9.00%
Reading proficiency
24% ▼ -6.00%
Median HH income
$33,415
Composite
17.13/100
National rank
#9115
State rank
#277 of 301 in IN

Livability — Marion

Score
65/100
State rank
#337
US rank
#13006

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Marion, IN
County
Grant County · 41,561 people
City population
41,561
Metro
Marion, IN
Population (ZIP)
18,189
Household income
$52,880
Rent vs Own
31.5% rent · 68.5% own
Severe rent burden
662.0

Population outlook (Grant County) Hauer SSP2

Today (2025)
64,394 people
By 2030
62,145 · -3.5%
By 2040
57,252 · -11.1%
By 2050
52,968 · -17.7%
By 2075
45,986 · -28.6%
By 2100
39,400 · -38.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Two or more races 7% Hispanic / Latino 5% Black 4% Asian 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Italian 3% Romanian 1% Iranian 1%
Foreign-born
4% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Grant

2024 margin
Solid R (+41.8) · D 28.2% · R 70.0% · Other 1.9%
2008→2024 swing
-28.7pp toward R · 2008: -13.1pp · 2024: -41.8pp
All cycles
2024: R+41.8 2020: R+38.8 2016: R+39.5 2012: R+22.0 2008: R+13.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -76.69%
Current HPI
180.1174
Rent YoY
Metro
Marion, IN
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

-7.9% since first listed
9 events — show timeline
  • 2026-04-06 Listed $68,999 IRMLS
  • 2025-08-06 Listed $69,900 IRMLS
  • 2024-05-14 Sold (MLS) $57,900 IRMLS
  • 2024-03-14 Pending IRMLS
  • 2024-02-12 Contingent IRMLS
  • 2024-01-26 Listed $59,900 IRMLS
  • 2018-11-02 Listed $74,900 IRMLS
  • 2018-11-02 Listed $74,900 IRMLS
  • 2017-02-09 Listed $74,900 IRMLS

Property tax history

-2.6%/yr

Latest (2025): $1,372 · +111.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…