CashFlowRE
Sign in Sign up
1007 Oak St 🏷️ Likely Rental
B+ Composite 78.47
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.2/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +2.3/10.0

$49,000

1007 Oak St · Connersville, IN 47331
2 bd · 1.0 ba · 1,374 sqft · SingleFamily public records · 51 Days on market
Built 1920 9,148 sqft lot $36/sqft · 42% below area Est $85k · 42% under

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

Listing remarks MLS

Tenant pays $1250 monthly including utilities

Key facts

  • 9,148 sq ft lot
  • 2 garage spots
  • Built 1920

Property features AI

Exterior

  • Parking: Detached gravel garage with 2 spaces
  • Utilities: Public water; Public sewer; Cable available
  • Home design: Single-family residence; Single-story
  • Construction: Frame construction
  • Exterior features: Level lot; Lot dimensions approximately 95 x 110; Lot size about 0.21 acres

Interior

  • Bedrooms: 4 total rooms (includes bedrooms and living areas)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating
  • Interior features: Electric water heater; Basement

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $49,000 price doesn't fit this home's estimated sale value (~$84,824) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $49k.

Deal economics

  • At list price, monthly cash flow is $318 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($900 rent vs $49k).
  • Recommended offer: $48k (3.0% below list) — sets the bar for market timing.
  • Cap rate 14.1% vs local median 5.0% in Connersville — 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 65/100 on livability (#313 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, crime D+, amenities F.
  • Fayette County School Corporation (town): math 29% / reading 40% proficiency, ranked #206 of 301 in IN (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Grandview Elementary School (math 27% / reading 37%, grade F, #652 of 994 statewide, top 68%, 539 students, 71% FRL).
  • Market conditions: 173 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 20 units permitted in Fayette County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $339 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Fayette County population projected at -26% 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 ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 51 days — a 3% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
  • 2 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.
  • Current owner paid $40k; 22% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 2.8% of price; built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $47,530 (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 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.84%
Cap rate
14.08%
Cash-on-cash
27.82%
DSCR
2.24
GRM
4.5

CMA / ARV

ARV (median comp)
$84,824
List price
$49,000
Delta
-42.23%
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
440 W 7th St 0.36mi 2/1.0 1,404 (+2%) 4mo $79,000 $56 77
801 Mulberry St 0.25mi 2/1.0 1,440 (+5%) 6mo $42,500 $30 75
803 Mulberry St 0.25mi 3/1.0 (+1) 1,303 (-5%) 6mo $39,000 $30 70
1328 W 6th St 0.36mi 3/1.0 (+1) 1,300 (-5%) 10mo $135,000 $104 61
1214 W 12th St 0.35mi 3/2.0 (+1) 1,456 (+6%) 10mo $230,000 $158 56
1819 Boulevard Pl 0.70mi 2/1.0 1,404 (+2%) 10mo $90,000 $64 56
417 W 15th St 0.64mi 2/1.0 1,317 (-4%) 9mo $60,250 $46 56
607 5th St 0.38mi 3/1.5 (+1) 1,580 (+15%) 2mo $39,000 $25 48
418 17th St 0.73mi 2/1.0 1,243 (-10%) 6mo $79,900 $64 45
121 10th St 0.68mi 1/1.5 (-1) 1,216 (-12%) 1mo $78,000 $64 42
1521 Grand Ave 0.71mi 3/2.0 (+1) 1,548 (+13%) 8mo $179,900 $116 30
334 Eastern Ave 0.74mi 3/1.0 (+1) 1,196 (-13%) 11mo $32,500 $27 30

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
22.0%
Equity multiple
1.90×
Total profit
$12,368
Equity at exit
$7,306
10-year hold
IRR
30.1%
Equity multiple
3.70×
Total profit
$37,050
Equity at exit
$4,237

Cash invested: $13,720 (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 47331

Home prices YoY
-2.1%
Active inventory
173
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$900 medium interval (Pro) →
Mortgage (P&I)
$257
Tax from tax record
$116 /mo · $1,386/yr
Insurance
$20
HOA
$0
Vacancy / Maint / Mgmt
$189
Net cashflow
$318

Break-even live

Break-even rent $497
Max offer price $49,000
Occupancy floor 60%

Sensitivity live

Price -10% $346 -5% $332 +0% $318 +5% $304 +10% $290
Rent -10% $247 -5% $283 +0% $318 +5% $354 +10% $389
Rate -1.0pp $343 -0.5pp $331 base $318 +0.5pp $305 +1.0pp $293

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
$12,250
Closing costs
$1,470
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
309 W 11th St Connersville, IN 2.0 1.0 984 $900 $0.91 25d 1 0.50mi

Listing history 20 events

  1. 2026-06-21
    days on market $49,000 Active 51 DOM
  2. 2026-06-18
    days on market $49,000 Active 49 DOM
  3. 2026-06-17
    days on market $49,000 Active 48 DOM
  4. 2026-06-16
    days on market $49,000 Active 47 DOM
  5. 2026-06-15
    days on market $49,000 Active 46 DOM
  6. 2026-06-13
    days on market $49,000 Active 44 DOM
  7. 2026-06-12
    days on market $49,000 Active 43 DOM
  8. 2026-06-09
    days on market $49,000 Active 40 DOM
  9. 2026-06-08
    days on market $49,000 Active 39 DOM
  10. 2026-06-07
    days on market $49,000 Active 38 DOM
  11. 2026-06-07
    days on market $49,000 Active 37 DOM
  12. 2026-06-04
    days on market $49,000 Active 34 DOM
  13. 2026-06-02
    days on market $49,000 Active 33 DOM
  14. 2026-06-01
    days on market $49,000 Active 32 DOM
  15. 2026-05-31
    days on market $49,000 Active 31 DOM
  16. 2026-05-31
    days on market $49,000 Active 30 DOM
  17. 2026-04-24
    listed $49,000 Active
    Show marketing remark (45 chars)

    Tenant pays $1250 monthly including utilities

  18. 2026-04-24
    listed $49,000 Active 45-char remark
    Show marketing remark (45 chars)

    Tenant pays $1250 monthly including utilities

  19. 2025-04-29
    soldstatus $40,000
  20. 2011-05-26
    soldstatus $21,000

ⓘ 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
$1,386 · $116/mo
Projected year-2 tax
$1,386 · $116/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 3/10 Moderate 7 d/yr ≥101°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
$10,800
− Mortgage interest
−$2,745
− Property taxes
−$1,386
− Insurance
−$245
− Repairs & maintenance
−$864
− Management
−$864
− Depreciation
−$1,425
Taxable income
$3,271
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$785
After-tax cash flow
$3,032/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
Fayette County School Corporation
NCES district ID
1803510
Math proficiency
29% ▼ -11.00%
Reading proficiency
40% ▼ -8.00%
Median HH income
$38,669
Composite
28.81/100
National rank
#6659
State rank
#206 of 301 in IN

Livability — Connersville

Score
65/100
State rank
#313
US rank
#12417

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Connersville, IN
Population (ZIP)
22,769

Population outlook (Fayette County) Hauer SSP2

Today (2025)
21,758 people
By 2030
20,673 · -5.0%
By 2040
18,335 · -15.7%
By 2050
16,056 · -26.2%
By 2075
11,030 · -49.3%
By 2100
6,800 · -68.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 4% Hispanic / Latino 1% Black 1%
Common ancestry
Italian 2% Slovak 1% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Fayette

2024 margin
Solid R (+56.3) · D 21.2% · R 77.5% · Other 1.3%
2008→2024 swing
-50.8pp toward R · 2008: -5.6pp · 2024: -56.3pp
All cycles
2024: R+56.3 2020: R+54.4 2016: R+48.1 2012: R+16.9 2008: R+5.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -5.33%
Current HPI
252.3898
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

+133.3% since first listed
4 events — show timeline
  • 2026-04-24 Listed $49,000 RRELMS
  • 2026-04-24 Listed $49,000 ECIAOR
  • 2025-04-29 Sold (Public Records) $40,000 Public Records
  • 2011-05-26 Sold (Public Records) $21,000 Public Records

Property tax history

+5.3%/yr

Latest (2024): $1,386 · +3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…