CashFlowRE
Sign in Sign up
708 N Main St
C+ Composite 64.73
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 +19.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.2/10.0
  • 1% rule +5.9/10.0
  • Appreciation +5.7/10.0
  • Schools +4.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$89,900

708 N Main St · Linden, IN 47955
2 bd · 1.0 ba · 1,062 sqft · SingleFamily public records · 39 Days on market
Built 1900 0.25 ac lot Est $153k · 41% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

One story home with side atrium doors opening into the enclosed front porch. Nicely carpeted LR & 2nd bedroom with new drywall in each room. Large eat-in KT. New windows, furnace and electric box in 2014. Home has been mostly rewired per owner. New roof and vinyl siding on house in 2016. Immediate possession at closing for this home that needs some finishing work.

Key facts

  • New furnace
  • Atrium doors
  • Eat-in kt

Tags

ATRIUM DOORSENCLOSED FRONT PORCHEAT-IN KTNEW WINDOWSNEW FURNACENEW ELECTRIC BOX

Property features AI

Exterior

  • Parking: Detached 2-car garage (900 sq ft)
  • Utilities: Public water; Municipal sewer connected; No solid waste service listed
  • Home design: Single-family residence; One story
  • Construction: Vinyl siding; Brick/mortar foundation with crawl space
  • Exterior features: Approximately 0.25 acre lot

Interior

  • Kitchen: Eat-in kitchen
  • Bedrooms: 2 bedrooms (both on main level)
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Forced air heating (natural gas); No central air
  • Interior features: Eat-in kitchen; Bonus room (15 x 5, main level); Living room (15 x 13, main level); Kitchen (20 x 11, main level); Bedroom 2 (14 x 7, main level); Laundry room (9 x 9, main level); Basement present; Total of 6 rooms on main level
  • Laundry & utility: Main-level laundry room

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 $90k.

Deal economics

  • At list price, monthly cash flow is $101 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($980 rent vs $90k).
  • Recommended offer: $87k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 65/100 on livability (#361 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: crime D+, amenities F, commute F.
  • North Montgomery Community School Corporation (rural): math 47% / reading 53% proficiency, ranked #50 of 301 in IN (top 17%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: North Montgomery High School (math 32% / reading 62%, grade D-, #143 of 369 statewide, top 44%, 516 students, 34% FRL) — zoned schools at 34% FRL track the district average.
  • Market conditions: 6 active listings in the ZIP; 52 units permitted in Montgomery County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($622 loan paydown + $1k appreciation (1.3% local appreciation)).
  • Montgomery County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (1.3% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 39 days — a 3% lower offer ($87k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $87,203 (3.0% below list)

Questions for the listing agent

  1. It's been on market 39 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.09%
Cap rate
7.65%
Cash-on-cash
4.84%
DSCR
1.22
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$152,928
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
120 N High St 0.42mi 3/1.5 (+1) 1,104 (+4%) 0mo $203,000 $184 66
114 S Harding St 0.51mi 2/2.0 1,120 (+6%) 1mo $190,000 $170 62
114 S West St 0.49mi 1/1.5 (-1) 1,014 (-4%) 5mo $55,000 $54 58
819 North Ln 0.18mi 3/2.0 (+1) 1,190 (+12%) 9mo $215,000 $181 55
515 E Water St 0.64mi 3/1.0 (+1) 1,092 (+3%) 8mo $157,500 $144 54
121 Water St 0.53mi 3/1.0 (+1) 1,124 (+6%) 8mo $96,000 $85 54
421 E Water St 0.61mi 1/1.5 (-1) 988 (-7%) 5mo $78,500 $79 49
108 N Harvey St 0.52mi 3/2.0 (+1) 1,190 (+12%) 0mo $170,000 $143 46
402 E Water St 0.55mi 2/1.0 960 (-10%) 14mo $169,900 $177 46

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

Projected returns pro-forma

1.31% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
7.3%
Equity multiple
1.38×
Total profit
$9,544
Equity at exit
$32,131
10-year hold
IRR
11.2%
Equity multiple
2.41×
Total profit
$35,391
Equity at exit
$43,837

Cash invested: $25,172 (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 47955

Home prices YoY
0.6%
Active inventory
6
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$980 medium interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$163 /mo · $1,962/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$206
Net cashflow
$101

Break-even live

Break-even rent $851
Max offer price $89,900
Occupancy floor 85%

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
$22,475
Closing costs
$2,697
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.

Listing history 18 events

  1. 2026-06-19
    days on market $89,900 Active 39 DOM
  2. 2026-06-18
    days on market $89,900 Active 38 DOM
  3. 2026-06-17
    days on market $89,900 Active 37 DOM
  4. 2026-06-16
    days on market $89,900 Active 36 DOM
  5. 2026-06-15
    days on market $89,900 Active 35 DOM
  6. 2026-06-14
    days on market $89,900 Active 33 DOM
  7. 2026-06-13
    days on market $89,900 Active 32 DOM
  8. 2026-06-10
    days on market $89,900 Active 30 DOM
  9. 2026-06-09
    days on market $89,900 Active 29 DOM
  10. 2026-06-08
    days on market $89,900 Active 28 DOM
  11. 2026-06-07
    days on market $89,900 Active 27 DOM
  12. 2026-06-05
    days on market $89,900 Active 24 DOM
  13. 2026-06-02
    days on market $89,900 Active 22 DOM
  14. 2026-06-01
    days on market $89,900 Active 21 DOM
  15. 2026-05-31
    days on market $89,900 Active 20 DOM
  16. 2026-05-30
    days on market $89,900 Active 19 DOM
  17. 2026-05-09
    listed $89,900 Active
    Show marketing remark (372 chars)

    One story home with side atrium doors opening into the enclosed front porch. Nicely carpeted LR & 2nd bedroom with new drywall in each room. Large eat-in KT. New windows, furnace and electric box in 2014. Home has been mostly rewired per owner. New roof and vinyl siding on house in 2016. Immediate possession at closing for this home that needs some finishing work.

  18. 2026-05-09
    listed $89,900 Active 372-char remark
    Show marketing remark (372 chars)

    One story home with side atrium doors opening into the enclosed front porch. Nicely carpeted LR & 2nd bedroom with new drywall in each room. Large eat-in KT. New windows, furnace and electric box in 2014. Home has been mostly rewired per owner. New roof and vinyl siding on house in 2016. Immediate possession at closing for this home that needs some finishing work.

ⓘ 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
$1,962 · $163/mo
Projected year-2 tax
$1,962 · $163/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 ≥102°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$11,755
− Mortgage interest
−$5,036
− Property taxes
−$1,962
− Insurance
−$450
− Repairs & maintenance
−$940
− Management
−$940
− Depreciation
−$2,615
Taxable loss
−$188
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$45
After-tax cash flow
$1,263/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
North Montgomery Community School Corporation
NCES district ID
1807900
Math proficiency
47% ▼ -1.00%
Reading proficiency
53% ▲ 3.00%
Median HH income
$53,844
Composite
43.14/100
National rank
#3076
State rank
#50 of 301 in IN

Livability — Linden

Score
65/100
State rank
#361
US rank
#13607

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Linden, IN
Population (ZIP)
824

Population outlook (Montgomery County) Hauer SSP2

Today (2025)
37,893 people
By 2030
37,539 · -0.9%
By 2040
36,536 · -3.6%
By 2050
34,454 · -9.1%
By 2075
28,852 · -23.9%
By 2100
21,145 · -44.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Hispanic / Latino 2% Two or more races 2% Black 2%
Common ancestry
Italian 2% Slovak 2% Iranian 1%
Foreign-born
2% · Canada, South Korea
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Montgomery

2024 margin
Solid R (+48.2) · D 24.9% · R 73.2% · Other 1.9%
2008→2024 swing
-28.3pp toward R · 2008: -19.9pp · 2024: -48.2pp
All cycles
2024: R+48.2 2020: R+49.1 2016: R+50.9 2012: R+38.5 2008: R+19.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.31%
Current HPI
217.1557
Rent YoY
Metro
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

+0.0% since first listed
2 events — show timeline
  • 2026-05-09 Listed $89,900 IRMLS
  • 2026-05-09 Listed $89,900 MIBOR as Distributed by MLS Grid

Property tax history

+33.2%/yr

Latest (2025): $1,962 · +16.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…