CashFlowRE
Sign in Sign up
1009 N Korby St
C+ Composite 61.88
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 +27.6/30.0
  • DSCR +9.7/10.0
  • ARV discount +7.9/15.0
  • 1% rule +6.5/10.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$95,000

1009 N Korby St · Kokomo, IN 46901
3 bd · 1.0 ba · 896 sqft · SingleFamily public records · 47 Days on market
Built 1950 5,271 sqft lot Est $96k · at est.

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

Listing remarks MLS

Your new home just hit the market! Located not far from Lafayette Park elementary, this cozy 3 bed/1 bath home offers a fenced-in backyard, detached garage, and so much more!

Key facts

  • 5,271 sq ft lot
  • Garage
  • Built 1950

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family site-built home; One story
  • Construction: Built with other construction materials; Slab foundation
  • Exterior features: Lot dimensions approximately 60 x 88

Interior

  • Bedrooms: Total of 5 rooms (bedroom count not specified)
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Living room fireplace with gas log
  • 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 $95k.

Deal economics

  • At list price, monthly cash flow is $284 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).
  • Recommended offer: $92k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.9% vs local median 5.1% in Kokomo — 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 68/100 on livability (#227 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: crime D, amenities F, commute F.
  • Kokomo School Corporation (urban): math 22% / reading 30% proficiency, ranked #264 of 301 in IN (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Lafayette Park Elementary School (math 27% / reading 22%, grade F, #762 of 994 statewide, top 78%, 434 students, 74% FRL); Central Middle School (math 23% / reading 38%, grade F, #203 of 330 statewide, top 63%, 458 students, 57% FRL); Kokomo High School (math 19% / reading 48%, grade F, #289 of 369 statewide, top 78%, 1,519 students, 58% FRL) — zoned schools at 63% FRL track the district average.
  • Market conditions: Rents soft (-1.5%/yr); 246 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 194 units permitted in Howard County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $657 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Howard County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 47 days — a 3% lower offer ($92k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 8y ago; this cycle's ask has dropped $15k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $92,150 (3.0% below list)

Questions for the listing agent

  1. It's been on market 47 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 1950 — 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
1.15%
Cap rate
9.88%
Cash-on-cash
12.80%
DSCR
1.57
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$95,872
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1717 W Judson Rd 0.52mi 3/1.0 884 (-1%) 0mo $69,000 $78 73
1928 W Madison St 0.39mi 3/1.0 936 (+4%) 4mo $140,000 $150 71
1022 N Burke St 0.15mi 3/1.0 1,008 (+12%) 4mo $154,900 $154 69
1407 W Havens St 0.12mi 2/1.0 (-1) 792 (-12%) 2mo $124,900 $158 68
611 N Indiana Ave 0.55mi 2/1.0 (-1) 888 (-1%) 1mo $64,900 $73 67
1120 W Madison St 0.29mi 2/1.0 (-1) 988 (+10%) 2mo $10,000 $10 62
1400 W Jackson St 0.33mi 3/1.0 768 (-14%) 0mo $108,000 $141 61
1229 N Courtland Ave 0.64mi 2/1.0 (-1) 872 (-3%) 0mo $84,900 $97 60
1000 W Havens St 0.35mi 3/1.0 1,008 (+12%) 5mo $135,000 $134 58
1504 W Tate St 0.38mi 3/1.0 1,025 (+14%) 3mo $110,000 $107 56
1421 W Tate St 0.36mi 3/1.0 1,025 (+14%) 5mo $109,000 $106 55
621 W Elm St 0.57mi 3/1.0 984 (+10%) 6mo $70,000 $71 52

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-0.6%
Equity multiple
0.98×
Total profit
$-557
Equity at exit
$14,165
10-year hold
IRR
5.9%
Equity multiple
1.39×
Total profit
$10,289
Equity at exit
$8,214

Cash invested: $26,600 (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 46901

Home prices YoY
-24.4%
Rents YoY
-1.5%
Active inventory
246
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,092 medium interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$41 /mo · $493/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$229
Net cashflow
$284

Break-even live

Break-even rent $733
Max offer price $95,000
Occupancy floor 69%

Sensitivity live

Price -10% $337 -5% $311 +0% $284 +5% $257 +10% $230
Rent -10% $197 -5% $241 +0% $284 +5% $327 +10% $370
Rate -1.0pp $332 -0.5pp $308 base $284 +0.5pp $259 +1.0pp $234

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
$23,750
Closing costs
$2,850
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2241 W Jefferson St Kokomo, IN 2.0 1.0 605 $895 $1.48 25d 4 0.77mi
800 N Dixon Rd Kokomo, IN 2.0 1.0 885 $1,100 $1.24 25d 7 0.84mi
800 N Dixon Rd Kokomo, IN 2.0 1.0 885 $1,050 $1.19 0d 2 0.84mi

Listing history 36 events

  1. 2026-06-21
    days on market $95,000 Active 47 DOM
  2. 2026-06-19
    days on market $95,000 Active 45 DOM
  3. 2026-06-18
    days on market $95,000 Active 44 DOM
  4. 2026-06-17
    days on market $95,000 Active 43 DOM
  5. 2026-06-16
    days on market $95,000 Active 42 DOM
  6. 2026-06-15
    days on market $95,000 Active 41 DOM
  7. 2026-06-14
    days on market $95,000 Active 39 DOM
  8. 2026-06-13
    days on market $95,000 Active 38 DOM
  9. 2026-06-10
    pricedays on market $95,000 Active 36 DOM
  10. 2026-06-09
    days on market $99,900 Active 35 DOM
  11. 2026-06-08
    days on market $99,900 Active 34 DOM
  12. 2026-06-07
    days on market $99,900 Active 33 DOM
  13. 2026-06-02
    days on market $99,900 Active 28 DOM
  14. 2026-06-01
    days on market $99,900 Active 27 DOM
  15. 2026-05-31
    days on market $99,900 Active 26 DOM
  16. 2026-05-30
    days on market $99,900 Active 25 DOM
  17. 2026-05-15
    price $99,900
  18. 2026-05-09
    price $105,000
  19. 2026-05-05
    listed $110,000 Active
  20. 2026-01-26
    listed $110,000 Active
  21. 2024-05-17
    soldstatus $99,900 Closed 175-char remark
    Show marketing remark (175 chars)

    Your new home just hit the market! Located not far from Lafayette Park elementary, this cozy 3 bed/1 bath home offers a fenced-in backyard, detached garage, and so much more!

  22. 2024-04-09
    historical Active Under Contract 175-char remark
    Show marketing remark (175 chars)

    Your new home just hit the market! Located not far from Lafayette Park elementary, this cozy 3 bed/1 bath home offers a fenced-in backyard, detached garage, and so much more!

  23. 2024-04-09
    status Pending 175-char remark
    Show marketing remark (175 chars)

    Your new home just hit the market! Located not far from Lafayette Park elementary, this cozy 3 bed/1 bath home offers a fenced-in backyard, detached garage, and so much more!

  24. 2024-03-31
    listed $99,900 Active 175-char remark
    Show marketing remark (175 chars)

    Your new home just hit the market! Located not far from Lafayette Park elementary, this cozy 3 bed/1 bath home offers a fenced-in backyard, detached garage, and so much more!

  25. 2023-04-21
    soldstatus $92,500 Closed
  26. 2023-04-20
    status Pending
  27. 2023-03-27
    historical Active Under Contract
  28. 2023-03-24
    price $89,900
  29. 2023-03-16
    status Active
  30. 2023-03-14
    historical Active Under Contract
  31. 2023-02-10
    status Pending
  32. 2023-02-01
    price $92,500
  33. 2023-01-28
    listed $99,900 Active
  34. 2018-09-25
    soldstatus $67,400
  35. 2018-09-25
    listed $67,900
  36. 2018-09-11
    soldstatus $67,400

ⓘ 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
$493 · $41/mo
Projected year-2 tax
$650 · $54/mo
Expected delta
+$157/yr (+$13/mo · 31.9%)

ⓘ 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 · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% 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
$13,102
− Mortgage interest
−$5,321
− Property taxes
−$493
− Insurance
−$475
− Repairs & maintenance
−$1,048
− Management
−$1,048
− Depreciation
−$2,764
Taxable income
$1,953
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$469
After-tax cash flow
$2,936/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
Kokomo School Corporation
NCES district ID
1805370
Math proficiency
22% ▼ -8.00%
Reading proficiency
30% ▼ -5.00%
Median HH income
$35,804
Composite
21.5/100
National rank
#8325
State rank
#264 of 301 in IN

Livability — Kokomo

Score
68/100
State rank
#227
US rank
#9912

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kokomo, IN
County
Howard County · 75,099 people
City population
75,099
Metro
Kokomo, IN
Population (ZIP)
38,082
Household income
$60,495
Rent vs Own
30.0% rent · 70.0% own
Severe rent burden
1116.0

Population outlook (Howard County) Hauer SSP2

Today (2025)
81,522 people
By 2030
80,104 · -1.7%
By 2040
76,708 · -5.9%
By 2050
72,880 · -10.6%
By 2075
64,016 · -21.5%
By 2100
51,705 · -36.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Black 9% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Italian 2% Romanian 2% Slovak 1%
Foreign-born
1% · Canada
Languages at home
96% English-only · German/W. Germanic 1% Spanish 1%

Political lean MEDSL · Howard

2024 margin
Solid R (+35.3) · D 31.4% · R 66.7% · Other 1.8%
2008→2024 swing
-29.1pp toward R · 2008: -6.2pp · 2024: -35.3pp
All cycles
2024: R+35.3 2020: R+32.4 2016: R+33.9 2012: R+14.3 2008: R+6.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -78.40%
Current HPI
242.2565
Rent YoY
▼ -1.47%
Metro
Kokomo, IN
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

+48.2% since first listed
20 events — show timeline
  • 2026-05-15 Price Changed $99,900 IRMLS
  • 2026-05-09 Price Changed $105,000 IRMLS
  • 2026-05-05 Listed $110,000 IRMLS
  • 2026-01-26 Listed $110,000 IRMLS
  • 2024-05-17 Sold (MLS) $99,900 IRMLS
  • 2024-04-09 Contingent IRMLS
  • 2024-04-09 Pending IRMLS
  • 2024-03-31 Listed $99,900 IRMLS
  • 2023-04-21 Sold (MLS) $92,500 IRMLS
  • 2023-04-20 Pending IRMLS
  • 2023-03-27 Contingent IRMLS
  • 2023-03-24 Price Changed $89,900 IRMLS
  • 2023-03-16 Relisted IRMLS
  • 2023-03-14 Contingent IRMLS
  • 2023-02-10 Pending IRMLS
  • 2023-02-01 Price Changed $92,500 IRMLS
  • 2023-01-28 Listed $99,900 IRMLS
  • 2018-09-25 Listed $67,900 IRMLS
  • 2018-09-25 Sold (MLS) $67,400 IRMLS
  • 2018-09-11 Sold (Public Records) $67,400 Public Records

Property tax history

-6.7%/yr

Latest (2024): $493 · +5.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…