111 W Baltimore St · Laurel, IN 47024

$84,000

3 bd · 1.0 ba · 2,320 sqft · SingleFamily public records · 59 Days on market

Built 1900 8,000 sqft lot

---

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
• Appreciation +9.0/10.0
• ARV discount +7.5/15.0
• Schools +5.0/10.0
• Livability +3.1/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0

Listing remarks MLS

Don't miss this versatile investment property currently operating as a successful Airbnb! This duplex offers immediate income with one fully finished 1-bedroom unit, while the second side presents a great value-add opportunity. The unfinished unit has strong potential to be converted into a spacious 2-bedroom apartment, allowing for increased rental income and long-term equity growth. Whether you're looking to expand your short-term rental portfolio or create a dual-income long-term rental, this property offers flexibility to fit your investment strategy. Endless opportunities!

Key facts

• 8,000 sq ft lot
• Built 1900
• Listed 58 days

Property features AI

Finance

• Financial info: Gross income reported as 0; Expenses reported as 0; Unit 1 rent: $560 weekly; Unit 2 rent: $0 weekly

Exterior

• Utilities: No solid waste service listed
• Home design: Residential income duplex; 2 total units
• Construction: Stone foundation
• Exterior features: Vacant current use; County road access

Interior

• Kitchen: Kitchen in each unit
• Bedrooms: One 1-bedroom unit (2 levels); One 2-bedroom unit (2 levels)
• Heating & cooling: Baseboard heating; Window air conditioning units
• Interior features: Cellar basement

What this means for you Summary

Snapshot

• This is a 3-bed/1.0-bath single-family listed at $84k.

Deal economics

• At list price, monthly cash flow is $560 ($7k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $84k).
• Recommended offer: $81k (3.0% below list) — sets the bar for market timing.

Location & tenants

• Location reads 61/100 on livability (#488 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: schools F, crime D-, amenities F.
• Market conditions: 58 units permitted in Franklin County in 2024 (0 in 5+ unit buildings).

Forward outlook

• In year one you build about $7k of equity ($581 loan paydown + $7k appreciation (7.9% local appreciation)).
• Franklin County population projected to shrink 10% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
• At projected returns (7.9% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~2 years — after that, you're playing with house money.
• By year 5, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 59 days — a 3% lower offer ($81k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts 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

• Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $81,480 (3.0% below list)

Questions for the listing agent

1. It's been on market 59 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 1900 — 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 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?
5. Crime grade is D 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?
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: 1.72% ✓
• Cap rate: 14.30%
• Cash-on-cash: 28.59%
• DSCR: 2.27
• GRM: 4.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

7.94% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 42.7%
• Equity multiple: 3.98×
• Total profit: $70,012
• Equity at exit: $63,490

10-year hold

• IRR: 38.3%
• Equity multiple: 8.51×
• Total profit: $176,651
• Equity at exit: $125,717

Cash invested: $23,520 (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.

Methodology + full state rankings →

ZIP-level market 47024

• Home prices YoY: 3.2%
• Price-to-rent: 4.8×

Monthly cashflow live

• Estimated rent: $1,449 medium
• Mortgage (P&I): −$441
• Tax from tax record: −$108 /mo · $1,302/yr
• Insurance: −$35
• HOA: −$0
• Vacancy / Maint / Mgmt: −$304
• Net cashflow: $560

Break-even live

Break-even rent $739

Max offer price $84,000

Occupancy floor 56%

Sensitivity live

Price	-10% $608	-5% $584	+0% $560	+5% $537	+10% $513
Rent	-10% $446	-5% $503	+0% $560	+5% $618	+10% $675
Rate	-1.0pp $603	-0.5pp $582	base $560	+0.5pp $539	+1.0pp $516

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: $21,000
• Closing costs: $2,520
• Reserves months: —
• Total cash needed: —

Listing history 18 events

1. 2026-06-21
   days on market $84,000 Active 59 DOM
2. 2026-06-18
   days on market $84,000 Active 56 DOM
3. 2026-06-17
   days on market $84,000 Active 55 DOM
4. 2026-06-16
   days on market $84,000 Active 54 DOM
5. 2026-06-15
   days on market $84,000 Active 53 DOM
6. 2026-06-13
   days on market $84,000 Active 51 DOM
7. 2026-06-13
   days on market $84,000 Active 50 DOM
8. 2026-06-09
   days on market $84,000 Active 47 DOM
9. 2026-06-08
   days on market $84,000 Active 46 DOM
10. 2026-06-07
    days on market $84,000 Active 45 DOM
11. 2026-06-04
    days on market $84,000 Active 42 DOM
12. 2026-06-03
    days on market $84,000 Active 41 DOM
13. 2026-06-02
    days on market $84,000 Active 40 DOM
14. 2026-06-01
    days on market $84,000 Active 39 DOM
15. 2026-05-31
    days on market $84,000 Active 38 DOM
16. 2026-04-22
    listed $84,000 Active 584-char remark

    Show marketing remark (584 chars)

    Don't miss this versatile investment property currently operating as a successful Airbnb! This duplex offers immediate income with one fully finished 1-bedroom unit, while the second side presents a great value-add opportunity. The unfinished unit has strong potential to be converted into a spacious 2-bedroom apartment, allowing for increased rental income and long-term equity growth. Whether you're looking to expand your short-term rental portfolio or create a dual-income long-term rental, this property offers flexibility to fit your investment strategy. Endless opportunities!

17. 2026-04-22
    listed $84,000 Active 584-char remark

    Show marketing remark (584 chars)

    Don't miss this versatile investment property currently operating as a successful Airbnb! This duplex offers immediate income with one fully finished 1-bedroom unit, while the second side presents a great value-add opportunity. The unfinished unit has strong potential to be converted into a spacious 2-bedroom apartment, allowing for increased rental income and long-term equity growth. Whether you're looking to expand your short-term rental portfolio or create a dual-income long-term rental, this property offers flexibility to fit your investment strategy. Endless opportunities!

18. 2026-04-22
    listed $84,000 Active

    Show marketing remark (584 chars)

    Don't miss this versatile investment property currently operating as a successful Airbnb! This duplex offers immediate income with one fully finished 1-bedroom unit, while the second side presents a great value-add opportunity. The unfinished unit has strong potential to be converted into a spacious 2-bedroom apartment, allowing for increased rental income and long-term equity growth. Whether you're looking to expand your short-term rental portfolio or create a dual-income long-term rental, this property offers flexibility to fit your investment strategy. Endless opportunities!

ⓘ 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: $1,302 · $108/mo
• Projected year-2 tax: $1,302 · $108/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 4/10 Moderate 7 d/yr ≥102°F today · 20 d/yr by 30 yrs out
• 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 by 30 yrs out

Taxation est. · year 1

• Rental income: $17,383
• − Mortgage interest: −$4,705
• − Property taxes: −$1,302
• − Insurance: −$420
• − Repairs & maintenance: −$1,391
• − Management: −$1,391
• − Depreciation: −$2,444
• Taxable income: $5,731
• Est. tax owed @ 24.0%: −$1,375
• After-tax cash flow: $5,349/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)

No district data.

Livability — Laurel

• Score: 61/100
• State rank: #488
• US rank: #17449

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Laurel, IN
• Population (ZIP): 2,909

Population outlook (Franklin County) Hauer SSP2

• Today (2025): 22,796 people
• By 2030: 22,556 · -1.1%
• By 2040: 21,762 · -4.5%
• By 2050: 20,575 · -9.7%
• By 2075: 17,810 · -21.9%
• By 2100: 13,698 · -39.9%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (93%)
• Race & ethnicity: White 93% Two or more races 4% Hispanic / Latino 2%
• Common ancestry: Slovak 2% Italian 2% Romanian 2%
• Languages at home: 98% English-only · German/W. Germanic 1%

Political lean MEDSL · Franklin

• 2024 margin: Solid R (+64.4) · D 17.1% · R 81.5% · Other 1.3%
• 2008→2024 swing: -30.3pp toward R · 2008: -34.1pp · 2024: -64.4pp
• All cycles: 2024: R+64.4 2020: R+63.0 2016: R+60.9 2012: R+42.8 2008: R+34.1

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 7.94%
• Current HPI: 255.8207
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 2.90%
• F500 in state: 18

Industry mix (Fortune 500 HQ in IN)

Industry	F500 HQs	Revenue
▸Industrial Machinery	2	$37B
▸Healthcare	1	$177B
▸Pharmaceuticals	1	$45B
▸Metals / Steel	1	$18B
▸Agriculture	1	$17B
▸Packaging	1	$12B

Price history

+0.0% since first listed

3 events — show timeline

• 2026-04-22 Listed $84,000 MIBOR as Distributed by MLS Grid
• 2026-04-22 Listed $84,000 ECIAOR
• 2026-04-22 Listed $84,000 SEIBR

Property tax history

+3.2%/yr

Latest (2024): $1,302 · +4.0% YoY. Source: county tax records.