CashFlowRE
Sign in Sign up
590 English Ave
B- Composite 67.25
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$49,900

590 English Ave · Austin, IN 47102
3 bd · 1.0 ba · 960 sqft · SingleFamily public records · 28 Days on market
Built 1970 8,712 sqft lot $52/sqft · 70% below area ↓ 17% since listing

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

Listing remarks

This single family home in Austin, Indiana offers 960 square feet of living space on a 0.2-acre lot. Built in 1970, this one-story property features 3 bedrooms and 1 bathroom.

Key facts

  • 8,712 sq ft lot
  • Built 1970
  • Listed 27 days

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Site-built home; One story
  • Construction: Metal siding and vinyl siding; Built as site-built construction
  • Exterior features: Level lot; Lot dimensions approximately 70 x 140

Interior

  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Baseboard heating; Window air conditioning units
  • Interior features: 6 total rooms; Main-level laundry; Crawl space basement
  • Laundry & utility: Laundry on the main level

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/1.0-bath single-family listed at $50k.

Deal economics

  • At list price, monthly cash flow is $378 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($927 rent vs $50k).
  • Recommended offer: $49k (1.5% below list) — sets the bar for market timing.
  • Cap rate 15.4% 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, schools F, amenities 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.
  • Market conditions: 54 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 $345 of loan paydown is wiped out by about $1k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($49k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • 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 $49,151 (1.5% below list)

Questions for the listing agent

  1. Built in 1970 — 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 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?
  4. 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.
  5. 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.
  6. 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
1.86%
Cap rate
15.39%
Cash-on-cash
32.50%
DSCR
2.45
GRM
4.5

CMA / ARV

ARV (median comp)
$167,737
List price
$49,900
Delta
-70.25%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
230 S 4th St 0.39mi 3/1.0 1,092 (+14%) 4mo $173,000 $158 56
630 W Cross St 0.32mi 3/2.0 1,069 (+11%) 9mo $179,900 $168 55
379 S High St 0.60mi 3/1.0 1,008 (+5%) 11mo $135,000 $134 55
871 N 4th St 0.64mi 2/2.0 (-1) 952 (-1%) 7mo $102,000 $107 54
1207 W State Road Rds 0.65mi 3/1.0 988 (+3%) 15mo $52,500 $53 53
267 S Second St 0.46mi 2/1.0 (-1) 900 (-6%) 16mo $89,900 $100 50
188 Morning Dr 0.59mi 3/1.0 1,059 (+10%) 13mo $168,000 $159 45
314 S 1st St 0.51mi 2/1.0 (-1) 1,080 (+12%) 9mo $176,900 $164 42
339 S Oak St 0.46mi 3/2.0 1,100 (+15%) 11mo $159,900 $145 41
351 S Oak St 0.47mi 3/2.0 1,100 (+15%) 12mo $159,900 $145 40
346 Hollan Dr 0.51mi 2/2.0 (-1) 1,056 (+10%) 14mo $127,500 $121 39
238 E Main St 0.65mi 3/1.5 1,080 (+12%) 14mo $175,000 $162 36

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
27.6%
Equity multiple
2.15×
Total profit
$16,036
Equity at exit
$7,440
10-year hold
IRR
35.1%
Equity multiple
4.23×
Total profit
$45,079
Equity at exit
$4,314

Cash invested: $13,972 (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
54
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$927 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$71 /mo · $853/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$195
Net cashflow
$378

Break-even live

Break-even rent $448
Max offer price $49,900
Occupancy floor 54%

Sensitivity live

Price -10% $407 -5% $393 +0% $378 +5% $364 +10% $350
Rent -10% $305 -5% $342 +0% $378 +5% $415 +10% $452
Rate -1.0pp $404 -0.5pp $391 base $378 +0.5pp $366 +1.0pp $352

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
$12,475
Closing costs
$1,497
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 44d 1 0.25mi
20 Red Oak Way Austin, IN 2.0 2.0 1080 $929 $0.86 44d 1 0.40mi

Listing history 10 events

  1. 2026-06-09
    days on market $49,900 Active 28 DOM
  2. 2026-06-08
    days on market $49,900 Active 27 DOM
  3. 2026-06-07
    pricedays on market $49,900 Active 26 DOM
  4. 2026-06-05
    days on market $54,900 Active 24 DOM
  5. 2026-06-04
    days on market $54,900 Active 22 DOM
  6. 2026-06-02
    days on market $54,900 Active 21 DOM
  7. 2026-06-01
    days on market $54,900 Active 20 DOM
  8. 2026-05-31
    days on market $54,900 Active 19 DOM
  9. 2026-05-31
    days on market $54,900 Active 18 DOM
  10. 2026-05-12
    listed $59,900 Active 175-char remark

ⓘ 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
$853 · $71/mo
Projected year-2 tax
$853 · $71/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 ≥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
$11,118
− Mortgage interest
−$2,795
− Property taxes
−$853
− Insurance
−$250
− Repairs & maintenance
−$889
− Management
−$889
− Depreciation
−$1,452
Taxable income
$3,991
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$958
After-tax cash flow
$3,584/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

-16.7% since first listed
3 events — show timeline
  • 2026-06-05 Price Changed $49,900 IRMLS
  • 2026-05-22 Price Changed $54,900 IRMLS
  • 2026-05-12 Listed $59,900 IRMLS

Property tax history

+9.8%/yr

Latest (2024): $853 · -9.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…