CashFlowRE
Sign in Sign up
9940 Chatteris Rd
D Composite 42.03
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 +7.5/15.0
  • DSCR +4.6/10.0
  • 1% rule +3.5/10.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$235,000

9940 Chatteris Rd · Evansville, IN 47725
3 bd · 2.0 ba · 1,256 sqft · SingleFamily public records · 6 Days on market
Built 2003 7,200 sqft lot Est $235k · at est. $14/mo HOA · 1% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this move in ready three-bedroom, two-bathroom home with a 2.5 car attached garage that is situated on Evansville's north side. Upon entering you will find a foyer leading to the great room featuring a vaulted ceiling, ceiling fan and attached flat screen television mounting bracket. Adjacent to the living room is the eat-in kitchen featuring plenty of cabinets and counter-tops space and includes all appliances. The primary suite has carpet, ceiling fan, a private bath with a walk-in closet. The two additional bedrooms are generous in size offering plenty of closet space and share a hall bath. The concrete patio and fully fenced yard is conveniently accessed from the kitchen. An AHS Limited Home Warranty is in place at a cost of $675.00.

Key facts

  • All new appliances
  • Large great room
  • 7,200 sq ft lot

Tags

SPLIT BEDROOM FLOOR PLANOPEN CONCEPT EAT-IN KITCHENLARGE GREAT ROOMPATIO OVERLOOKING BACKYARDFULLY FENCED BACKYARDALL NEW APPLIANCES

Property features AI

Finance

  • Other: Directions: Highway 57 to Kansas Road to right on Seib Rd. Take next left onto Clippinger Road followed by a right turn onto Chatteris.
  • HOA & community: Homeowners association with an annual fee of $170 (about $14.17/month); Subdivision: Stone Creek / Stonecreek

Exterior

  • Parking: Attached garage; Approximately 2.5 garage spaces; Garage with concrete driveway and garage door opener; Off-street parking
  • Security: Smoke detectors; Carbon monoxide detectors
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence (site-built); One-story
  • Construction: Vinyl siding; Slab foundation
  • Exterior features: Patio; Storm door(s); Privacy wood fencing; Level, landscaped lot; Lot dimensions approximately 60 x 120

Interior

  • Kitchen: Disposal; Dishwasher; Microwave; Refrigerator; Electric oven; Electric range
  • Bedrooms: Bedrooms on main level
  • Flooring: Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Vaulted ceilings; Walk-in closet(s); Entrance foyer; Open floorplan; Primary suite on main level; Window treatments
  • Laundry & utility: Washer hookup on main level; Electric dryer hookup on main level; Gas water heater

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 $235k.

Deal economics

  • At list price, monthly cash flow is $73 ($872/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 $200k (15.1% below list).
  • Recommended offer: $200k (15.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% 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: Mccutchanville Elementary School (math 74% / reading 73%, grade A, #23 of 994 statewide, top 3%, 938 students, 20% 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 average 32% FRL vs 50% district-wide (18 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 63% at this address vs 40% district-wide (+24 pts) — the actual schools serving this property are materially stronger than the Evansville Vanderburgh School Corporation average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 423 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 3y 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.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $199,500 (15.1% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  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
0.85%
Cap rate
6.66%
Cash-on-cash
1.33%
DSCR
1.06
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$234,872
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9901 Chatteris Rd 0.06mi 3/2.0 1,184 (-6%) 1mo $245,000 $207 87
3001 Galleon Dr 0.09mi 3/2.0 1,357 (+8%) 2mo $206,500 $152 81
3006 Galleon Dr 0.10mi 3/2.0 1,357 (+8%) 2mo $205,000 $151 80
10120 Clippinger Rd 0.18mi 3/2.0 1,202 (-4%) 10mo $243,000 $202 76
9629 Cayes Dr 0.26mi 3/2.0 1,319 (+5%) 5mo $185,000 $140 75
10311 Anchor Way 0.23mi 3/2.0 1,164 (-7%) 4mo $224,000 $192 74
3021 Mooring Rd 0.27mi 3/2.0 1,366 (+9%) 6mo $247,500 $181 68
10235 Admiral Dr 0.18mi 3/2.0 1,430 (+14%) 7mo $245,000 $171 63
9209 Cayes Dr 0.50mi 3/2.0 1,360 (+8%) 9mo $239,900 $176 55
9828 Massey Dr 0.46mi 3/2.0 1,408 (+12%) 6mo $284,900 $202 53
2441 Belize Dr 0.49mi 3/2.0 1,415 (+13%) 10mo $279,900 $198 48
2330 Verona Ct 0.53mi 3/2.0 1,431 (+14%) 6mo $267,500 $187 47

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
-14.2%
Equity multiple
0.49×
Total profit
$-33,495
Equity at exit
$35,039
10-year hold
IRR
-5.5%
Equity multiple
0.64×
Total profit
$-23,385
Equity at exit
$20,319

Cash invested: $65,800 (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 47725

Home prices YoY
-28.3%
Active inventory
423
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,995 medium interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$159 /mo · $1,909/yr
Insurance
$98
HOA
$14
Vacancy / Maint / Mgmt
$419
Net cashflow
$73

Break-even live

Break-even rent $1,903
Max offer price $235,000
Occupancy floor 91%

Sensitivity live

Price -10% $206 -5% $139 +0% $73 +5% $6 +10% $-60
Rent -10% $-85 -5% $-6 +0% $73 +5% $151 +10% $230
Rate -1.0pp $191 -0.5pp $132 base $73 +0.5pp $12 +1.0pp $-50

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
$58,750
Closing costs
$7,050
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
2331 Jamaica Ct Evansville, IN 3.0 2.0 1388 $1,995 $1.44 15d 1 0.51mi

HOA detail

Monthly dues
$14 · $168/yr

Listing history 5 events

  1. 2026-05-22
    status Pending
  2. 2026-05-15
    listed $235,000 Active
  3. 2023-03-21
    soldstatus $209,660 Closed 758-char remark
    Show marketing remark (758 chars)

    Welcome to this move in ready three-bedroom, two-bathroom home with a 2.5 car attached garage that is situated on Evansville's north side. Upon entering you will find a foyer leading to the great room featuring a vaulted ceiling, ceiling fan and attached flat screen television mounting bracket. Adjacent to the living room is the eat-in kitchen featuring plenty of cabinets and counter-tops space and includes all appliances. The primary suite has carpet, ceiling fan, a private bath with a walk-in closet. The two additional bedrooms are generous in size offering plenty of closet space and share a hall bath. The concrete patio and fully fenced yard is conveniently accessed from the kitchen. An AHS Limited Home Warranty is in place at a cost of $675.00.

  4. 2023-02-23
    status Pending 758-char remark
    Show marketing remark (758 chars)

    Welcome to this move in ready three-bedroom, two-bathroom home with a 2.5 car attached garage that is situated on Evansville's north side. Upon entering you will find a foyer leading to the great room featuring a vaulted ceiling, ceiling fan and attached flat screen television mounting bracket. Adjacent to the living room is the eat-in kitchen featuring plenty of cabinets and counter-tops space and includes all appliances. The primary suite has carpet, ceiling fan, a private bath with a walk-in closet. The two additional bedrooms are generous in size offering plenty of closet space and share a hall bath. The concrete patio and fully fenced yard is conveniently accessed from the kitchen. An AHS Limited Home Warranty is in place at a cost of $675.00.

  5. 2023-02-21
    listed $199,500 Active 758-char remark
    Show marketing remark (758 chars)

    Welcome to this move in ready three-bedroom, two-bathroom home with a 2.5 car attached garage that is situated on Evansville's north side. Upon entering you will find a foyer leading to the great room featuring a vaulted ceiling, ceiling fan and attached flat screen television mounting bracket. Adjacent to the living room is the eat-in kitchen featuring plenty of cabinets and counter-tops space and includes all appliances. The primary suite has carpet, ceiling fan, a private bath with a walk-in closet. The two additional bedrooms are generous in size offering plenty of closet space and share a hall bath. The concrete patio and fully fenced yard is conveniently accessed from the kitchen. An AHS Limited Home Warranty is in place at a cost of $675.00.

ⓘ 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
$1,909 · $159/mo
Projected year-2 tax
$1,953 · $163/mo
Expected delta
+$44/yr (+$4/mo · 2.3%)

ⓘ 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 · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$23,940
− Mortgage interest
−$13,164
− Property taxes
−$1,909
− Insurance
−$1,175
− Repairs & maintenance
−$1,915
− Management
−$1,915
− HOA
−$168
− Depreciation
−$6,836
Taxable loss
−$3,142
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$754
After-tax cash flow
$1,626/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

City population
146,793
Population (ZIP)
19,436

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 (92%)
Race & ethnicity
White 92% Hispanic / Latino 3% Two or more races 3% Asian 2%
Common ancestry
Romanian 2% Lithuanian 2% Slovak 1%
Foreign-born
2% · China
Languages at home
97% English-only · Other Asian/Pacific 1% Spanish 1% Tagalog/Filipino 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
▼ -70.73%
Current HPI
179.2534
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

+17.8% since first listed
5 events — show timeline
  • 2026-05-22 Pending IRMLS
  • 2026-05-15 Listed $235,000 IRMLS
  • 2023-03-21 Sold (MLS) $209,660 IRMLS
  • 2023-02-23 Pending IRMLS
  • 2023-02-21 Listed $199,500 IRMLS

Property tax history

+6.6%/yr

Latest (2024): $1,909 · -0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…