1 bd · 1.0 ba ·
800 sqft ·
Built 1895
· SingleFamily
· Active
· 120 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$720/mo
Mortgage (P&I)
−$315
Tax + insurance
−$100
HOA
−$0
Vac / Maint / Mgmt
−$151
Net cashflow
$154/mo
Annual
$1,849/yr
Cap rate
9.38%
Cash-on-cash
11.01%
DSCR
1.49
1% rule
1.20%
Cash to close
$16,800
Investor read
This is a 1-bed/1.0-bath single-family listed at $60k. Condition is rated fair.
At list price, monthly cash flow is $154 ($2k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($720 rent vs $60k).
It's been on market 120 days — a 9% lower offer ($55k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $55k (9.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $415 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
Location reads 65/100 on livability (#313 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, crime D+, schools D-.
Fayette County School Corporation (town): math 29% / reading 40% proficiency, ranked #206 of 301 in IN (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Watch-outs: built in 1895 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 171 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 20 units permitted in Fayette County in 2024 (0 in 5+ unit buildings).
Fayette County population projected at -26% 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 $17k cash investment doubles in ~10 years — after that, you're playing with house money.
Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Cap rate 9.4% vs local median 4.9% in Connersville — 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.
Questions for listing agent
It's been on market 120 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Built in 1895 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
Crime grade is D 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?
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.
Repairs flagged (vision-AI assessment)
Major: exterior siding
— Severe peeling
Major: exterior paint
— Peeling paint
CashFlowRE · CFR-59QB9Q7F2CBRAX
· Data 2 days agocashflowre.app · 2026-05-29