CashFlowRE
Sign in Sign up
1108 E Gum St
B Composite 74.17
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 +28.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.5/10.0
  • Rent growth +4.5/5.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$84,000

1108 E Gum St · Evansville, IN 47714
2 bd · 1.0 ba · 988 sqft · SingleFamily public records · 17 Days on market
Built 1943 5,140 sqft lot Est $137k · 39% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

HUD case # 151-767668 Property is offered as-is. This 988 SQ FT 2 bedroom home features an open floor plan and fenced rear yard. This property is eligible for 203k financing. Status "IE" insurability.

Key facts

  • 5,140 sq ft lot
  • Built 1943
  • Listed 17 days

Property features AI

Finance

  • Other: Lot dimensions approximately 40 x 129

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer
  • Home design: Single-family, site-built home; One story
  • Construction: Aluminum and vinyl siding
  • Exterior features: Covered porch; Partial fencing; Level lot

Interior

  • Kitchen: Refrigerator; Electric range
  • Bedrooms: Bedrooms: total rooms indicate 4 rooms (specific bedroom count not provided)
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Central air conditioning; Natural gas forced-air heating
  • Interior features: Living room fireplace (1 fireplace); Full unfinished basement
  • Laundry & utility: Laundry located 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 2-bed/1.0-bath single-family listed at $84k.

Deal economics

  • At list price, monthly cash flow is $266 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $84k).
  • Recommended offer: $83k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.1% vs local median 4.6% in Evansville — 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 63/100 on livability (#416 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, commute F, employment D-.
  • Evansville Vanderburgh School Corporation (urban): math 36% / reading 43% proficiency, ranked #153 of 301 in IN (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Evans School (math 9% / reading 7%, grade F, #945 of 994 statewide, top 95%, 499 students, 85% FRL); North Junior High School (math 44% / reading 57%, grade C, #43 of 330 statewide, top 14%, 929 students, 42% FRL); North High School (math 57% / reading 74%, grade B, #29 of 369 statewide, top 8%, 1,674 students, 35% FRL) — zoned schools at 54% FRL track the district average.
  • Market conditions: Rents rising fast (+7.9%/yr); 188 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 508 units permitted in Vanderburgh County in 2024 (32 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $581 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 7.9% rent growth), your $24k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($83k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 12y 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 $14k; list at $84k implies a 522% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1943 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $82,740 (1.5% below list)

Questions for the listing agent

  1. Built in 1943 — 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. 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?
  5. 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.
  6. 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.
  7. 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
1.25%
Cap rate
10.09%
Cash-on-cash
13.58%
DSCR
1.60
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$137,332
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1451 Bellemeade Ave 0.37mi 2/1.0 1,016 (+3%) 2mo $215,000 $212 77
1409 E Walnut St 0.53mi 2/2.0 1,022 (+3%) 2mo $155,000 $152 64
713 S Runnymeade Ave 0.53mi 2/1.0 1,056 (+7%) 1mo $153,500 $145 63
1401 Lodge Ave 0.73mi 3/1.0 (+1) 990 (+0%) 0mo $145,000 $146 61
1423 John St 0.71mi 2/1.0 972 (-2%) 5mo $99,900 $103 60
416 S Garvin St 0.73mi 2/1.0 1,024 (+4%) 3mo $38,750 $38 57
1107 S Evans Ave 0.58mi 2/1.0 1,096 (+11%) 0mo $100,000 $91 54
830 Madison Ave 0.58mi 2/1.0 896 (-9%) 4mo $27,000 $30 54
201 S Willow Rd 0.61mi 3/1.0 (+1) 1,064 (+8%) 3mo $67,000 $63 51
1801 E Powell Ave 0.74mi 2/1.0 880 (-11%) 1mo $168,500 $191 46
1203 Lodge Ave 0.61mi 3/1.0 (+1) 864 (-13%) 4mo $60,000 $69 42
1114 S Englewood Ave 0.69mi 3/1.0 (+1) 1,108 (+12%) 1mo $154,000 $139 41

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 · 7.86% rent growth · sell at horizon

5-year hold
IRR
9.0%
Equity multiple
1.37×
Total profit
$8,741
Equity at exit
$12,525
10-year hold
IRR
21.9%
Equity multiple
3.29×
Total profit
$53,958
Equity at exit
$7,263

Cash invested: $23,520 (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 47714

Rents YoY
7.9%
Active inventory
188
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,052 high interval (Pro) →
Mortgage (P&I)
$441
Tax from tax record
$90 /mo · $1,077/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$221
Net cashflow
$266

Break-even live

Break-even rent $715
Max offer price $84,000
Occupancy floor 70%

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
$21,000
Closing costs
$2,520
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 34 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1133 Bayard Park Dr Unit B Evansville, IN 2.0 1.0 990 $800 $0.81 21d 1 0.14mi
734 Bayard Park Dr Evansville, IN 3.0 2.0 1000 $1,425 $1.43 21d 1 0.46mi
304 S Grand Ave Evansville, IN 2.0 1.0 967 $955 $0.99 21d 1 0.49mi
507 S Evans Ave Evansville, IN 2.0 1.0 750 $795 $1.06 21d 1 0.49mi
1021 Jefferson Ave Evansville, IN 1.0 1.0 798 $795 $1.00 13d 1 0.49mi
1303 E Indiana St Evansville, IN 2.0 1.0 975 $1,195 $1.23 13d 1 0.73mi
1321 E Indiana St Evansville, IN 2.0 1.0 964 $1,050 $1.09 13d 1 0.74mi
1500 S Harlan Ave Evansville, IN 2.0 1.0 712 $900 $1.26 13d 1 0.76mi
1440 E Division St Evansville, IN 2.0 1.0 689 $1,250 $1.81 13d 1 0.77mi
1415 E Indiana St Evansville, IN 2.0 1.0 814 $795 $0.98 13d 1 0.79mi
1505 Jackson Ave Evansville, IN 2.0 1.0 780 $995 $1.28 21d 1 0.82mi
605 Madison Ave Evansville, IN 2.0 1.0 1069 $1,375 $1.29 21d 1 0.83mi
827 Judson St Evansville, IN 3.0 1.0 1008 $1,295 $1.28 13d 1 0.94mi
210 S Weinbach Ave Evansville, IN 3.0 1.0 1080 $1,450 $1.34 21d 1 0.99mi
924 SE 6th St Unit A Evansville, IN 1.0 1.0 800 $875 $1.09 21d 1 1.06mi
1909 Taylor Ave Evansville, IN 2.0 1.0 700 $1,200 $1.71 13d 1 1.06mi
1680 E Franklin St #1682 Evansville, IN 2.0 1.0 675 $855 $1.27 21d 7 1.06mi
715 E Riverside Dr Evansville, IN 2.0 1.0 806 $895 $1.11 21d 1 1.11mi
1231 Culver Dr Unit C Evansville, IN 1.0 1.0 575 $625 $1.09 21d 1 1.14mi
8 E Blackford Ave Evansville, IN 1.0 1.0 750 $825 $1.10 21d 1 1.15mi
17 Washington Ave Evansville, IN 2.0 1.0 882 $1,455 $1.65 21d 1 1.17mi
1421 SE 2nd St Unit A Evansville, IN 1.0 1.0 800 $695 $0.87 13d 1 1.23mi
615 SE 3rd St Unit D Evansville, IN 1.0 1.0 1122 $895 $0.80 21d 1 1.26mi
41 W Division St Unit 101 Evansville, IN 1.0 1.0 634 $1,100 $1.74 21d 1 1.32mi
41 W Division St Apt 200 Evansville, IN 2.0 2.0 1083 $1,500 $1.39 21d 1 1.32mi
200 N Main St Evansville, IN 2.0 1.0–2.0 857 $1,599 $1.86 13d 7 1.35mi
24 NW 6th St Apt 103 Evansville, IN 1.0 1.0 706 $1,300 $1.84 21d 1 1.40mi
329 Main St Evansville, IN 1.0–2.0 1.0–2.0 717 $1,505 $2.10 13d 1 1.44mi
322 SE 1st St Evansville, IN 1.0–2.0 1.0 1100 $1,700 $1.55 21d 6 1.45mi
706 Court St Evansville, IN 2.0 1.5 1100 $850 $0.77 21d 1 1.46mi
610 N Main St Evansville, IN 2.0 1.0 751 $675 $0.90 21d 1 1.48mi
1762 Spring Ct Evansville, IN 2.0 1.0 975 $1,450 $1.49 21d 1 1.49mi
1909 Plantation Ct Evansville, IN 2.0 1.0 780 $700 $0.90 21d 2 1.49mi
300 Main St Unit 1 D3 Evansville, IN 1.0 1.0 800 $2,000 $2.50 21d 1 1.50mi

Listing history 12 events

  1. 2026-06-18
    days on market $84,000 Active 17 DOM
  2. 2026-06-17
    days on market $84,000 Active 16 DOM
  3. 2026-06-16
    days on market $84,000 Active 15 DOM
  4. 2026-06-15
    days on market $84,000 Active 14 DOM
  5. 2026-06-14
    days on market $84,000 Active 12 DOM
  6. 2026-06-13
    days on market $84,000 Active 11 DOM
  7. 2026-06-10
    days on market $84,000 Active 9 DOM
  8. 2026-06-09
    days on market $84,000 Active 8 DOM
  9. 2026-06-08
    days on market $84,000 Active 7 DOM
  10. 2026-06-07
    days on market $84,000 Active 6 DOM
  11. 2026-06-02
    remarks 511-char remark
  12. 2026-06-02
    listed $84,000 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
$1,077 · $90/mo
Projected year-2 tax
$1,077 · $90/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 5/10 Major 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% 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
$12,628
− Mortgage interest
−$4,705
− Property taxes
−$1,077
− Insurance
−$420
− Repairs & maintenance
−$1,010
− Management
−$1,010
− Depreciation
−$2,444
Taxable income
$1,962
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$471
After-tax cash flow
$2,722/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
Evansville Vanderburgh School Corporation
NCES district ID
1803450
Math proficiency
36% ▼ -7.00%
Reading proficiency
43% ▼ -3.00%
Median HH income
$43,270
Composite
33.41/100
National rank
#5471
State rank
#153 of 301 in IN

Livability — Evansville

Score
63/100
State rank
#416
US rank
#15047

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Evansville, IN
County
Vanderburgh County · 146,793 people
City population
146,793
Metro
Evansville, IN-KY
Population (ZIP)
32,132
Household income
$55,910
Rent vs Own
39.8% rent · 60.2% own
Severe rent burden
1394.0

Population outlook (Vanderburgh County) Hauer SSP2

Today (2025)
187,038 people
By 2030
188,907 · +1.0%
By 2040
190,272 · +1.7%
By 2050
188,871 · +1.0%
By 2075
180,751 · -3.4%
By 2100
163,015 · -12.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Black 17% Two or more races 6% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Italian 3% Lithuanian 2% Slovak 1%
Foreign-born
6% · Canada, China
Languages at home
92% English-only · Spanish 4% Other Asian/Pacific 1% French/Haitian/Cajun 1%

Political lean MEDSL · Vanderburgh

2024 margin
R (+12.7) · D 43.0% · R 55.6% · Other 1.4%
2008→2024 swing
-15.1pp toward R · 2008: 2.5pp · 2024: -12.7pp
All cycles
2024: R+12.7 2020: R+9.6 2016: R+16.9 2012: R+10.8 2008: D+2.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -124.80%
Current HPI
211.1755
Rent YoY
▲ 7.86%
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

+546.2% since first listed
6 events — show timeline
  • 2026-06-01 Listed $84,000 IRMLS
  • 2025-10-27 Listed $84,000 IRMLS
  • 2014-11-12 Sold (MLS) $13,500 MIBOR as Distributed by MLS Grid
  • 2014-11-12 Sold (MLS) $13,500 IRMLS
  • 2014-09-24 Listed $13,000 MIBOR as Distributed by MLS Grid
  • 2014-09-24 Listed $13,000 IRMLS

Property tax history

-4.0%/yr

Latest (2024): $1,077 · +36.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…