CashFlowRE
Sign in Sign up
149 S 7th St
C Composite 57.23
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 +25.2/30.0
  • DSCR +8.3/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.6/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$80,000

149 S 7th St · Austin, IN 47102
3 bd · 1.5 ba · 1,656 sqft · SingleFamily public records · 167 Days on market
Built 1962 7,405 sqft lot ↓ 38% since listing

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

Listing remarks

Investment Special!!! Welcome to 149 S 7th Street in Austin, Indiana. This home does need some repairs, but features fresh paint and new ceiling fans. The property includes three bedrooms, one and a half bathrooms, and a carport. The sellers are motivated, so don't hesitate to check this property out!

Key facts

  • 7,405 sq ft lot
  • Built 1962
  • Listed 167 days

Property features AI

Finance

  • Other: Property listed as a fixer

Exterior

  • Parking: Carport
  • Utilities: Public water; Municipal sewer; Electricity connected; Sewer connected; Water connected; Solid waste service available
  • Home design: Single-family residence; One story; East-facing entry
  • Construction: Vinyl siding with stone accents; Crawl space foundation
  • Exterior features: Not in a subdivision

Interior

  • Kitchen: Refrigerator
  • Bedrooms: 3 bedrooms (all on the main level)
  • Bathrooms: 1 full bath; 1 half bath
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Attic access
  • 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 3-bed/1.5-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $178 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($926 rent vs $80k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.0% vs local median 4.2% in Austin — 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 60/100 on livability (#523 in IN) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+; Watch: health & safety D, amenities F, commute F.
  • Scott County School District 1 (town): math 16% / reading 26% proficiency, ranked #274 of 301 in IN (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Austin Elementary School (math 23% / reading 20%, grade F, #803 of 994 statewide, top 81%, 612 students, 64% FRL); Austin Middle School (math 10% / reading 26%, grade F, #279 of 330 statewide, top 86%, 275 students, 56% FRL); Austin High School (math 12% / reading 47%, grade F, #308 of 369 statewide, top 84%, 432 students, 52% FRL).
  • Market conditions: 56 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 73 units permitted in Scott County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $553 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Scott County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 167 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $50k (38%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $70,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 167 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
1.16%
Cap rate
8.97%
Cash-on-cash
9.55%
DSCR
1.43
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$187,128
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
304 S Lawnview Dr 0.47mi 3/1.0 1,638 (-1%) 13mo $179,900 $110 64
377 S Second St 0.36mi 3/2.0 1,475 (-11%) 2mo $160,000 $108 61
180 S 3rd St 0.18mi 3/1.0 1,539 (-7%) 20mo $177,250 $115 61
188 W Cross St 0.30mi 4/2.0 (+1) 1,680 (+1%) 19mo $189,900 $113 60
136 S 5th St 0.09mi 2/1.5 (-1) 1,521 (-8%) 23mo $160,000 $105 58
333 S 1st St 0.40mi 2/1.0 (-1) 1,848 (+12%) 0mo $155,000 $84 55
255 Church St 0.65mi 3/2.0 1,483 (-10%) 5mo $167,000 $113 46
321 Short St 0.30mi 4/2.0 (+1) 1,440 (-13%) 18mo $180,000 $125 43
232 E Main St 0.75mi 3/2.0 1,431 (-14%) 4mo $209,900 $147 37
1102 W York Rd 0.49mi 3/2.0 1,416 (-14%) 24mo $70,000 $49 31

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
-1.9%
Equity multiple
0.93×
Total profit
$-1,591
Equity at exit
$11,928
10-year hold
IRR
7.8%
Equity multiple
1.59×
Total profit
$13,297
Equity at exit
$6,917

Cash invested: $22,400 (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 47102

Home prices YoY
-8.9%
Active inventory
56
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$926 medium interval (Pro) →
Mortgage (P&I)
$420
Tax est. 1.5%
$100 /mo · $1,200/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$194
Net cashflow
$178

Break-even live

Break-even rent $700
Max offer price $80,000
Occupancy floor 76%

Sensitivity live

Price -10% $234 -5% $206 +0% $178 +5% $151 +10% $123
Rent -10% $105 -5% $142 +0% $178 +5% $215 +10% $251
Rate -1.0pp $219 -0.5pp $199 base $178 +0.5pp $158 +1.0pp $137

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
$20,000
Closing costs
$2,400
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
527 W Cherry St Austin, IN 2.0 1.0 1080 $925 $0.86 45d 1 0.12mi
20 Red Oak Way Austin, IN 2.0 2.0 1080 $929 $0.86 45d 1 0.72mi

Listing history 9 events

  1. 2026-05-22
    status Active
  2. 2026-04-22
    status Pending
  3. 2026-03-09
    status Active
  4. 2026-03-09
    price $80,000
  5. 2026-03-04
    status Pending
  6. 2026-01-28
    price $99,000
  7. 2025-12-18
    price $110,000
  8. 2025-12-09
    price $120,000
  9. 2025-11-01
    listed $130,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥105°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$11,107
− Mortgage interest
−$4,481
− Property taxes
−$1,200
− Insurance
−$400
− Repairs & maintenance
−$889
− Management
−$889
− Depreciation
−$2,327
Taxable income
$921
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$221
After-tax cash flow
$1,919/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
Scott County School District 1
NCES district ID
1809990
Math proficiency
16% ▼ -21.00%
Reading proficiency
26% ▼ -10.00%
Median HH income
$36,972
Composite
17.46/100
National rank
#9062
State rank
#274 of 301 in IN

Livability — Austin

Score
60/100
State rank
#523
US rank
#18774

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Austin, IN
City population
6,647
Population (ZIP)
6,647

Population outlook (Scott County) Hauer SSP2

Today (2025)
22,525 people
By 2030
21,609 · -4.1%
By 2040
19,536 · -13.3%
By 2050
17,370 · -22.9%
By 2075
12,862 · -42.9%
By 2100
9,340 · -58.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Hispanic / Latino 2% Two or more races 2%
Common ancestry
Slovak 2% Lithuanian 2% Italian 1%
Foreign-born
1% · Canada

Political lean MEDSL · Scott

2024 margin
Solid R (+51.5) · D 23.4% · R 74.9% · Other 1.6%
2008→2024 swing
-49.5pp toward R · 2008: -2.0pp · 2024: -51.5pp
All cycles
2024: R+51.5 2020: R+45.6 2016: R+37.9 2012: R+6.2 2008: R+2.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -25.77%
Current HPI
263.604
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

-38.5% since first listed
9 events — show timeline
  • 2026-05-22 Relisted MIBOR as Distributed by MLS Grid
  • 2026-04-22 Pending MIBOR as Distributed by MLS Grid
  • 2026-03-09 Relisted MIBOR as Distributed by MLS Grid
  • 2026-03-09 Price Changed $80,000 MIBOR as Distributed by MLS Grid
  • 2026-03-04 Pending MIBOR as Distributed by MLS Grid
  • 2026-01-28 Price Changed $99,000 MIBOR as Distributed by MLS Grid
  • 2025-12-18 Price Changed $110,000 MIBOR as Distributed by MLS Grid
  • 2025-12-09 Price Changed $120,000 MIBOR as Distributed by MLS Grid
  • 2025-11-01 Listed $130,000 MIBOR as Distributed by MLS Grid

Property tax history

-8.1%/yr

Latest (2019): $57 · -33.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…