CashFlowRE
Sign in Sign up
719 W 2nd St
D Composite 40.15
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 +15.8/30.0
  • ARV discount +5.9/15.0
  • DSCR +4.9/10.0
  • 1% rule +3.6/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$134,900

719 W 2nd St · Marion, IN 46952
3 bd · 1.5 ba · 1,400 sqft · SingleFamily public records · 21 Days on market
Built 1900 5,401 sqft lot Est $130k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

NEWLY RENOVATED AND MUST SEE! This one is a charmer! Step into the large foyer area that leads into the large living space on the main level adorned with high ceilings, all new paint and flooring. The main level also features the completely renovated kitchen featuring all new cabinetry, countertops and brand-new appliances that will remain. A laundry room and half bath have been added as well. The upper-level features 4 bedrooms and a brand-new full bathroom. All new carpet, ceramic tile, LVP and refinished natural hardwood floors throughout. The water heater, furnace, central air and electrical panel are all new. New wood privacy fence encases the back yard. The garage is a one car detache

Key facts

  • Large foyer area
  • Brand new appliances
  • Large living space

Tags

LARGE FOYER AREALARGE LIVING SPACECOMPLETELY RENOVATED KITCHENNEW CABINETRYNEW COUNTERTOPSBRAND NEW APPLIANCES

Property features AI

Finance

  • HOA & community: No association amenities

Exterior

  • Parking: Detached garage (1 car); Shared driveway
  • Utilities: Public water; Public sewer; Cable available; Electric service
  • Home design: Single-family residence, site-built; 2 stories
  • Construction: Aluminum siding; Asphalt shingle roof; Built above grade (finished area listed)
  • Exterior features: Covered porch; Patio; Fenced yard with full privacy wood fence; Level lot; Asphalt road access (public maintained)

Interior

  • Kitchen: Dishwasher; Microwave; Refrigerator; Electric range
  • Flooring: Carpet; Vinyl; Ceramic tile
  • Bathrooms: 1 full bathroom; 1 half bathroom; One main-level bathroom
  • Heating & cooling: Natural gas forced-air heating; Central air conditioning
  • Interior features: Entrance foyer; Laminate counters; Partial basement with crawl space and sump pump; One fireplace
  • Laundry & utility: Washer hookup on main level; Electric dryer hookup on main level; Electric 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/1.5-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $63 ($754/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 $116k (14.2% below list).
  • Recommended offer: $116k (14.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% vs local median 8.7% in Marion — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 65/100 on livability (#337 in IN) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Marion Community Schools (town): math 18% / reading 24% proficiency, ranked #277 of 301 in IN (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Riverview Elementary School (math 42% / reading 27%, grade F, #597 of 994 statewide, top 63%, 396 students, 72% FRL); John L Mcculloch Junior High Sch (math 11% / reading 22%, grade F, #287 of 330 statewide, top 88%, 524 students, 74% FRL); Marion High School (math 12% / reading 47%, grade F, #308 of 369 statewide, top 84%, 1,050 students, 66% FRL) — zoned schools at 71% FRL track the district average.
  • Market conditions: 124 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 52 units permitted in Grant County in 2024 (8 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Grant County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($133k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $115,796 (14.2% below list)

Questions for the listing agent

  1. Built in 1900 — 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. 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?
  5. 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.
  6. 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.
  7. 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
0.86%
Cap rate
6.85%
Cash-on-cash
2.00%
DSCR
1.09
GRM
9.7

CMA / ARV

ARV (on-the-fly)
$130,200
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
205 N F St 0.27mi 3/2.0 1,412 (+1%) 1mo $164,900 $117 83
716 W 7th St 0.29mi 2/1.0 (-1) 1,409 (+1%) 3mo $65,000 $46 75
1015 W 3rd St 0.20mi 2/1.5 (-1) 1,298 (-7%) 7mo $76,900 $59 67
221 N D St 0.21mi 3/2.0 1,221 (-13%) 2mo $144,500 $118 65
1515 W 4th St 0.57mi 3/1.0 1,361 (-3%) 3mo $161,500 $119 64
614 W 5th St 0.19mi 4/2.0 (+1) 1,574 (+12%) 0mo $99,000 $63 63
229 W Spencer Ave 0.28mi 2/1.5 (-1) 1,214 (-13%) 1mo $115,000 $95 59
636 W 1st St 0.10mi 2/1.0 (-1) 1,218 (-13%) 11mo $113,200 $93 58
215 N G St 0.34mi 3/1.0 1,242 (-11%) 12mo $25,000 $20 54
820 N Oxford Dr 0.69mi 3/1.0 1,492 (+7%) 2mo $155,000 $104 53
617 Berkley Dr 0.47mi 2/1.5 (-1) 1,564 (+12%) 3mo $145,000 $93 51
1323 W Jeffras Ave 0.53mi 3/1.0 1,193 (-15%) 12mo $79,000 $66 38

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
-13.2%
Equity multiple
0.53×
Total profit
$-17,891
Equity at exit
$20,114
10-year hold
IRR
-4.2%
Equity multiple
0.72×
Total profit
$-10,557
Equity at exit
$11,664

Cash invested: $37,772 (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 46952

Home prices YoY
-29.9%
Active inventory
124
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,158 medium interval (Pro) →
Mortgage (P&I)
$707
Tax from tax record
$88 /mo · $1,060/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$243
Net cashflow
$63

Break-even live

Break-even rent $1,078
Max offer price $134,900
Occupancy floor 90%

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
$33,725
Closing costs
$4,047
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
715 E Sherman St Marion, IN 2.0 1.0 1085 $1,050 $0.97 43d 1 1.12mi
2116 W 2nd St Marion, IN 1.0–2.0 1.0 764 $945 $1.24 43d 1 1.14mi
2145 W 2nd St Marion, IN 3.0 1.5 1377 $1,650 $1.20 43d 1 1.25mi
2111 W Frederick Dr Marion, IN 1.0–2.0 1.0–1.5 965 $937 $0.97 43d 4 1.43mi

Listing history 14 events

  1. 2026-06-19
    days on market $134,900 Active 21 DOM
  2. 2026-06-18
    days on market $134,900 Active 20 DOM
  3. 2026-06-17
    days on market $134,900 Active 19 DOM
  4. 2026-06-16
    days on market $134,900 Active 18 DOM
  5. 2026-06-15
    days on market $134,900 Active 17 DOM
  6. 2026-06-14
    days on market $134,900 Active 15 DOM
  7. 2026-06-12
    pricedays on market $134,900 Active 14 DOM
  8. 2026-06-09
    days on market $139,900 Active 11 DOM
  9. 2026-06-08
    days on market $139,900 Active 10 DOM
  10. 2026-06-07
    days on market $139,900 Active 9 DOM
  11. 2026-06-02
    days on market $139,900 Active 4 DOM
  12. 2026-06-01
    days on market $139,900 Active 3 DOM
  13. 2026-05-31
    days on market $139,900 Active 2 DOM
  14. 2026-05-29
    listed $139,900 Active

ⓘ 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
$1,060 · $88/mo
Projected year-2 tax
$1,103 · $92/mo
Expected delta
+$43/yr (+$4/mo · 4.1%)

ⓘ 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 ≥100°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$13,896
− Mortgage interest
−$7,556
− Property taxes
−$1,060
− Insurance
−$674
− Repairs & maintenance
−$1,112
− Management
−$1,112
− Depreciation
−$3,924
Taxable loss
−$1,543
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$370
After-tax cash flow
$1,124/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
Marion Community Schools
NCES district ID
1806390
Math proficiency
18% ▼ -9.00%
Reading proficiency
24% ▼ -6.00%
Median HH income
$33,415
Composite
17.13/100
National rank
#9115
State rank
#277 of 301 in IN

Livability — Marion

Score
65/100
State rank
#337
US rank
#13006

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Marion, IN
County
Grant County · 41,561 people
City population
41,561
Metro
Marion, IN
Population (ZIP)
18,189
Household income
$52,880
Rent vs Own
31.5% rent · 68.5% own
Severe rent burden
662.0

Population outlook (Grant County) Hauer SSP2

Today (2025)
64,394 people
By 2030
62,145 · -3.5%
By 2040
57,252 · -11.1%
By 2050
52,968 · -17.7%
By 2075
45,986 · -28.6%
By 2100
39,400 · -38.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Two or more races 7% Hispanic / Latino 5% Black 4% Asian 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Italian 3% Romanian 1% Iranian 1%
Foreign-born
4% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Grant

2024 margin
Solid R (+41.8) · D 28.2% · R 70.0% · Other 1.9%
2008→2024 swing
-28.7pp toward R · 2008: -13.1pp · 2024: -41.8pp
All cycles
2024: R+41.8 2020: R+38.8 2016: R+39.5 2012: R+22.0 2008: R+13.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -76.69%
Current HPI
180.1174
Rent YoY
Metro
Marion, IN
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-05-29 Listed $139,900 IRMLS

Property tax history

-3.3%/yr

Latest (2025): $1,060 · -0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…