CashFlowRE
Sign in Sign up
1008 N 9th St
C+ Composite 60.45
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 +24.9/30.0
  • ARV discount +10.8/15.0
  • DSCR +8.1/10.0
  • 1% rule +5.2/10.0
  • Livability +3.5/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$96,000

1008 N 9th St · Vincennes, IN 47591
3 bd · 1.0 ba · 1,168 sqft · SingleFamily public records · 51 Days on market
Built 1890 $82/sqft · 7% below area Est $103k · 7% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Comfort, Convenience, and Move-In Ready Living You’ve been searching for a home that’s affordable, updated, and ready for you to move right in and this one delivers. Located at 1008 N 9th St in Vincennes, this 2-bedroom, 1-bath home offers a functional layout with a dedicated dining room for everyday meals or gatherings. The new carpet adds a fresh feel, making it easy to settle in from day one. Start your mornings on the covered front porch and unwind in the evenings on the back deck, overlooking your fenced-in yard perfect for pets, play, or relaxing outdoors. Need extra storage? You’ll appreciate the two sheds, giving you space for tools, lawn equipment, or hobbies. Wi

Key facts

  • Covered front porch
  • Back deck
  • Fenced-in yard

Tags

DEDICATED DINING ROOMCOVERED FRONT PORCHBACK DECKFENCED-IN YARDTWO SHEDS

Property features AI

Exterior

  • Utilities: Public sewer
  • Home design: Single-family residence; One story
  • Construction: Vinyl siding; Shingle roof
  • Exterior features: Covered deck; Outbuilding / shed

Interior

  • Kitchen: Electric range; Electric oven; Refrigerator; Freezer; Dishwasher
  • Flooring: Carpet
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating; Central air conditioning; Ceiling fans
  • Interior features: Partial basement; Carpet flooring
  • Laundry & utility: Washer; Dryer

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 $96k.

Deal economics

  • At list price, monthly cash flow is $207 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($975 rent vs $96k).
  • Recommended offer: $93k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% vs local median 5.1% in Vincennes — 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 70/100 on livability (#148 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D, amenities F, commute F.
  • Vincennes Community School Corporation (town): math 34% / reading 38% proficiency, ranked #193 of 301 in IN (top 64%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 136 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 36 units permitted in Knox County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $664 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Knox County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 51 days — a 3% lower offer ($93k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 10y 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.
  • Current owner paid $28k; list at $96k implies a 243% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $93,120 (3.0% below list)

Questions for the listing agent

  1. It's been on market 51 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 1890 — 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 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?
  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
1.02%
Cap rate
8.88%
Cash-on-cash
9.23%
DSCR
1.41
GRM
8.2

CMA / ARV

ARV (median comp)
$103,500
List price
$96,000
Delta
-7.25%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
914 N 9th St 0.06mi 2/1.5 (-1) 1,186 (+2%) 4mo $73,501 $62 85
911 N 9th St 0.07mi 3/1.0 1,296 (+11%) 1mo $27,500 $21 78
1001 E Locust St 0.23mi 2/1.0 (-1) 1,092 (-6%) 0mo $65,000 $60 73
1704 Indiana Ave 0.46mi 2/1.0 (-1) 1,128 (-3%) 4mo $130,000 $115 64
1306 Ridgeway Ave 0.73mi 3/1.0 1,144 (-2%) 0mo $97,000 $85 62
1151 E St. Clair St 0.39mi 2/1.0 (-1) 1,096 (-6%) 6mo $105,900 $97 62
1303 N Upper 11th St 0.28mi 2/1.5 (-1) 1,298 (+11%) 1mo $121,000 $93 61
862 Ridgeway Ave 0.66mi 3/2.0 1,188 (+2%) 2mo $159,000 $134 61
1218 Mckinley Ave 0.61mi 2/1.0 (-1) 1,206 (+3%) 0mo $185,000 $153 61
1203 Ritterskamp Ave 0.72mi 3/1.0 1,194 (+2%) 6mo $137,500 $115 58
1172 E Locust St 0.34mi 2/1.0 (-1) 1,008 (-14%) 4mo $130,000 $129 53
1304 Broadway St 0.58mi 2/1.0 (-1) 1,014 (-13%) 2mo $35,000 $35 44

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
-2.4%
Equity multiple
0.91×
Total profit
$-2,433
Equity at exit
$14,314
10-year hold
IRR
7.2%
Equity multiple
1.55×
Total profit
$14,650
Equity at exit
$8,300

Cash invested: $26,880 (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 47591

Home prices YoY
-19.5%
Active inventory
136
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$975 medium interval (Pro) →
Mortgage (P&I)
$503
Tax from tax record
$20 /mo · $240/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$205
Net cashflow
$207

Break-even live

Break-even rent $713
Max offer price $96,000
Occupancy floor 74%

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
$24,000
Closing costs
$2,880
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
721 N 7th St Unit A Vincennes, IN 2.0 1.0 1000 $975 $0.97 43d 1 0.21mi

Listing history 19 events

  1. 2026-06-18
    days on market $96,000 Active 51 DOM
  2. 2026-06-17
    days on market $96,000 Active 50 DOM
  3. 2026-06-16
    days on market $96,000 Active 49 DOM
  4. 2026-06-15
    days on market $96,000 Active 48 DOM
  5. 2026-06-13
    days on market $96,000 Active 46 DOM
  6. 2026-06-12
    days on market $96,000 Active 45 DOM
  7. 2026-06-09
    days on market $96,000 Active 42 DOM
  8. 2026-06-08
    days on market $96,000 Active 41 DOM
  9. 2026-06-07
    days on market $96,000 Active 40 DOM
  10. 2026-06-07
    days on market $96,000 Active 39 DOM
  11. 2026-06-04
    days on market $96,000 Active 36 DOM
  12. 2026-06-02
    days on market $96,000 Active 35 DOM
  13. 2026-06-01
    days on market $96,000 Active 34 DOM
  14. 2026-05-31
    days on market $96,000 Active 33 DOM
  15. 2026-05-31
    days on market $96,000 Active 32 DOM
  16. 2026-04-28
    listed $96,000 Active 844-char remark
  17. 2023-12-08
    listed $35,000 Active
  18. 2017-11-27
    soldstatus $28,000
  19. 2016-03-29
    listed $26,900

ⓘ 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
$240 · $20/mo
Projected year-2 tax
$528 · $44/mo
Expected delta
+$288/yr (+$24/mo · 119.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$11,700
− Mortgage interest
−$5,377
− Property taxes
−$240
− Insurance
−$480
− Repairs & maintenance
−$936
− Management
−$936
− Depreciation
−$2,793
Taxable income
$937
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$225
After-tax cash flow
$2,256/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
Vincennes Community School Corporation
NCES district ID
1812120
Math proficiency
34% ▼ -5.00%
Reading proficiency
38% ▼ -4.00%
Median HH income
$38,359
Composite
30.05/100
National rank
#6354
State rank
#193 of 301 in IN

Livability — Vincennes

Score
70/100
State rank
#148
US rank
#7480

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Vincennes, IN
Population (ZIP)
25,191

Population outlook (Knox County) Hauer SSP2

Today (2025)
37,092 people
By 2030
36,271 · -2.2%
By 2040
34,196 · -7.8%
By 2050
32,405 · -12.6%
By 2075
28,754 · -22.5%
By 2100
24,110 · -35.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Two or more races 6% Hispanic / Latino 3% Black 2% Asian 1%
Common ancestry
Lithuanian 4% Romanian 2% Slovak 2%
Foreign-born
3% · Canada, China
Languages at home
95% English-only · Spanish 2% French/Haitian/Cajun 1% Chinese 1%

Political lean MEDSL · Knox

2024 margin
Solid R (+50.4) · D 24.0% · R 74.4% · Other 1.6%
2008→2024 swing
-43.9pp toward R · 2008: -6.5pp · 2024: -50.4pp
All cycles
2024: R+50.4 2020: R+47.4 2016: R+47.2 2012: R+28.9 2008: R+6.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -47.26%
Current HPI
194.903
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

+256.9% since first listed
4 events — show timeline
  • 2026-04-28 Listed $96,000 THAAR
  • 2023-12-08 Listed $35,000 IRMLS
  • 2017-11-27 Sold (Public Records) $28,000 Public Records
  • 2016-03-29 Listed $26,900 IRMLS

Property tax history

-13.9%/yr

Latest (2024): $240 · +33.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…