CashFlowRE
Sign in Sign up
314 Craven St
C+ Composite 64.45
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 +22.7/30.0
  • ARV discount +11.5/15.0
  • DSCR +7.3/10.0
  • Appreciation +5.9/10.0
  • 1% rule +4.8/10.0
  • Schools +3.9/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$144,999

314 Craven St · Sweetser, IN 46987
4 bd · 1.0 ba · 2,130 sqft · SingleFamily public records · 45 Days on market
Built 1959 0.45 ac lot $68/sqft · 43% below area Est $159k · 9% under

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

Listing remarks MLS

Welcome home to this inviting 3-bedroom, 1-bath home in the heart of Sweetser featuring fresh updates throughout! Enjoy new flooring and paint, plus two spacious living areas offering flexibility for relaxing or entertaining. The updated kitchen boasts brand new cabinets and wood butcher block countertops, and opens to a back patio through beautiful sliding glass doors-perfect for those upcoming summer evenings. Major mechanical updates include a new furnace, A/C, and water heater for added peace of mind. Situated on nearly half an acre, the property includes plenty of room to spread out and also a detached two-car garage. A great blend of comfort, space, and convenience!

Key facts

  • New furnace
  • New flooring
  • Sliding glass doors

Tags

NEW FLOORINGNEW CABINETSBUTCHER BLOCK COUNTERTOPSSLIDING GLASS DOORSNEW FURNACENEW A/C

Property features AI

Exterior

  • Parking: Detached 2-car garage (399 sq ft)
  • Utilities: Community sewer; Private water
  • Home design: Single-family residence; Two levels
  • Construction: Vinyl siding; Crawl space foundation
  • Exterior features: Approximately 0.46-acre lot (about 1/4–1/2 acre)

Interior

  • Kitchen: Eat-in kitchen (13 x 10)
  • Bedrooms: Three bedrooms total (two on the main level, one on the upper level); Bedroom dimensions include 11 x 10 (upper) and 10 x 9 (main)
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Eat-in kitchen; Painted woodwork
  • Laundry & utility: In-unit laundry

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 4-bed/1.0-bath single-family listed at $145k.

Deal economics

  • At list price, monthly cash flow is $250 ($3k/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 $142k (1.9% below list).
  • Recommended offer: $141k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 67/100 on livability (#239 in IN) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools C-, amenities F, commute F.
  • Oak Hill United School Corporation (rural): math 40% / reading 50% proficiency, ranked #96 of 301 in IN (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 8 active listings in the ZIP; 52 units permitted in Grant County in 2024 (8 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($1k loan paydown + $3k appreciation (1.7% local appreciation)).
  • Grant County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.7% appreciation + 3.0% rent growth), your $41k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $15k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $42k; list at $145k implies a 245% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1959 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $140,649 (3.0% below list)

Questions for the listing agent

  1. It's been on market 45 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 1959 — 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. 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.
  5. 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.
  6. 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
0.98%
Cap rate
8.36%
Cash-on-cash
7.39%
DSCR
1.33
GRM
8.5

CMA / ARV

ARV (median comp)
$159,228
List price
$144,999
Delta
-8.94%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
218 N Greenberry St 0.08mi 3/2.5 (-1) 2,100 (-1%) 3mo $180,000 $86 81
110 Greenberry St 0.14mi 3/2.0 (-1) 1,914 (-10%) 15mo $175,000 $91 55
715 Laura Ln 0.72mi 4/3.0 2,164 (+2%) 2mo $350,000 $162 55
518 Allen Dr 0.53mi 4/1.5 2,001 (-6%) 13mo $215,000 $107 53
705 Devoe Dr 0.58mi 4/2.0 2,223 (+4%) 21mo $300,000 $135 44
638 Laura Ln 0.70mi 3/3.0 (-1) 2,214 (+4%) 6mo $225,000 $102 43
221 E Sherron St 0.27mi 3/2.0 (-1) 1,867 (-12%) 20mo $190,000 $102 41
603 Allen Dr 0.49mi 4/2.5 2,372 (+11%) 17mo $310,000 $131 38
712 Allen Dr 0.68mi 3/2.0 (-1) 1,948 (-8%) 12mo $259,900 $133 36
707 Allen Dr 0.63mi 3/2.0 (-1) 1,846 (-13%) 14mo $221,000 $120 28
517 Catherine Dr 0.71mi 3/2.0 (-1) 1,848 (-13%) 22mo $279,900 $151 17

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.73% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
11.1%
Equity multiple
1.59×
Total profit
$23,853
Equity at exit
$55,102
10-year hold
IRR
14.2%
Equity multiple
2.85×
Total profit
$74,969
Equity at exit
$77,773

Cash invested: $40,600 (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 46987

Home prices YoY
1.0%
Active inventory
8
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,423 medium interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$53 /mo · $634/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$299
Net cashflow
$250

Break-even live

Break-even rent $1,106
Max offer price $144,999
Occupancy floor 77%

Sensitivity live

Price -10% $332 -5% $291 +0% $250 +5% $209 +10% $168
Rent -10% $138 -5% $194 +0% $250 +5% $306 +10% $363
Rate -1.0pp $323 -0.5pp $287 base $250 +0.5pp $213 +1.0pp $174

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
$36,250
Closing costs
$4,350
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.

Listing history 24 events

  1. 2026-06-19
    days on market $144,999 Active 45 DOM
  2. 2026-06-18
    days on market $144,999 Active 44 DOM
  3. 2026-06-17
    days on market $144,999 Active 43 DOM
  4. 2026-06-16
    days on market $144,999 Active 42 DOM
  5. 2026-06-15
    days on market $144,999 Active 41 DOM
  6. 2026-06-14
    days on market $144,999 Active 39 DOM
  7. 2026-06-12
    pricedays on market $144,999 Active 38 DOM
    Show marketing remark (680 chars)

    Welcome home to this inviting 3-bedroom, 1-bath home in the heart of Sweetser featuring fresh updates throughout! Enjoy new flooring and paint, plus two spacious living areas offering flexibility for relaxing or entertaining. The updated kitchen boasts brand new cabinets and wood butcher block countertops, and opens to a back patio through beautiful sliding glass doors-perfect for those upcoming summer evenings. Major mechanical updates include a new furnace, A/C, and water heater for added peace of mind. Situated on nearly half an acre, the property includes plenty of room to spread out and also a detached two-car garage. A great blend of comfort, space, and convenience!

  8. 2026-06-09
    days on market $149,899 Active 35 DOM
  9. 2026-06-08
    days on market $149,899 Active 34 DOM
  10. 2026-06-07
    pricedays on market $149,899 Active 33 DOM
  11. 2026-06-05
    days on market $149,999 Active 30 DOM
    Show marketing remark (680 chars)

    Welcome home to this inviting 3-bedroom, 1-bath home in the heart of Sweetser featuring fresh updates throughout! Enjoy new flooring and paint, plus two spacious living areas offering flexibility for relaxing or entertaining. The updated kitchen boasts brand new cabinets and wood butcher block countertops, and opens to a back patio through beautiful sliding glass doors-perfect for those upcoming summer evenings. Major mechanical updates include a new furnace, A/C, and water heater for added peace of mind. Situated on nearly half an acre, the property includes plenty of room to spread out and also a detached two-car garage. A great blend of comfort, space, and convenience!

  12. 2026-06-03
    days on market $149,999 Active 29 DOM
  13. 2026-06-02
    days on market $149,999 Active 28 DOM
  14. 2026-06-01
    days on market $149,999 Active 27 DOM
  15. 2026-05-31
    days on market $149,999 Active 26 DOM
  16. 2026-05-30
    days on market $149,999 Active 25 DOM
  17. 2026-05-18
    price $159,899 738-char remark
    Show marketing remark (680 chars)

    Welcome home to this inviting 3-bedroom, 1-bath home in the heart of Sweetser featuring fresh updates throughout! Enjoy new flooring and paint, plus two spacious living areas offering flexibility for relaxing or entertaining. The updated kitchen boasts brand new cabinets and wood butcher block countertops, and opens to a back patio through beautiful sliding glass doors-perfect for those upcoming summer evenings. Major mechanical updates include a new furnace, A/C, and water heater for added peace of mind. Situated on nearly half an acre, the property includes plenty of room to spread out and also a detached two-car garage. A great blend of comfort, space, and convenience!

  18. 2026-05-18
    price $159,899 737-char remark
    Show marketing remark (680 chars)

    Welcome home to this inviting 3-bedroom, 1-bath home in the heart of Sweetser featuring fresh updates throughout! Enjoy new flooring and paint, plus two spacious living areas offering flexibility for relaxing or entertaining. The updated kitchen boasts brand new cabinets and wood butcher block countertops, and opens to a back patio through beautiful sliding glass doors-perfect for those upcoming summer evenings. Major mechanical updates include a new furnace, A/C, and water heater for added peace of mind. Situated on nearly half an acre, the property includes plenty of room to spread out and also a detached two-car garage. A great blend of comfort, space, and convenience!

  19. 2026-05-05
    listed $159,999 Active 738-char remark
    Show marketing remark (680 chars)

    Welcome home to this inviting 3-bedroom, 1-bath home in the heart of Sweetser featuring fresh updates throughout! Enjoy new flooring and paint, plus two spacious living areas offering flexibility for relaxing or entertaining. The updated kitchen boasts brand new cabinets and wood butcher block countertops, and opens to a back patio through beautiful sliding glass doors-perfect for those upcoming summer evenings. Major mechanical updates include a new furnace, A/C, and water heater for added peace of mind. Situated on nearly half an acre, the property includes plenty of room to spread out and also a detached two-car garage. A great blend of comfort, space, and convenience!

  20. 2026-05-05
    listed $159,999 Active 737-char remark
    Show marketing remark (680 chars)

    Welcome home to this inviting 3-bedroom, 1-bath home in the heart of Sweetser featuring fresh updates throughout! Enjoy new flooring and paint, plus two spacious living areas offering flexibility for relaxing or entertaining. The updated kitchen boasts brand new cabinets and wood butcher block countertops, and opens to a back patio through beautiful sliding glass doors-perfect for those upcoming summer evenings. Major mechanical updates include a new furnace, A/C, and water heater for added peace of mind. Situated on nearly half an acre, the property includes plenty of room to spread out and also a detached two-car garage. A great blend of comfort, space, and convenience!

  21. 2026-02-27
    soldstatus $42,000 Closed
    Show marketing remark (766 chars)

    This 3-bedroom, 1-bath home sits on an oversized approximately 0.46-acre lot in Sweetser, offering a larger land footprint than most properties in the area. The main level includes two bedrooms, one full bathroom, and central gas heating and air conditioning. Upstairs features a loft area and a third bedroom with electric baseboard heat. The property includes a detached garage that will require significant repair. Utilities include city sewer and a private well. The home has been occupied recently and is livable, though extensive renovation and cosmetic updates are needed throughout. With its lot size, layout, and utility setup, this property presents a clear value-add opportunity for investors or buyers planning a renovation. Property is being sold as-is.

  22. 2026-02-26
    status Pending
    Show marketing remark (766 chars)

    This 3-bedroom, 1-bath home sits on an oversized approximately 0.46-acre lot in Sweetser, offering a larger land footprint than most properties in the area. The main level includes two bedrooms, one full bathroom, and central gas heating and air conditioning. Upstairs features a loft area and a third bedroom with electric baseboard heat. The property includes a detached garage that will require significant repair. Utilities include city sewer and a private well. The home has been occupied recently and is livable, though extensive renovation and cosmetic updates are needed throughout. With its lot size, layout, and utility setup, this property presents a clear value-add opportunity for investors or buyers planning a renovation. Property is being sold as-is.

  23. 2026-01-30
    historical Active Under Contract
    Show marketing remark (766 chars)

    This 3-bedroom, 1-bath home sits on an oversized approximately 0.46-acre lot in Sweetser, offering a larger land footprint than most properties in the area. The main level includes two bedrooms, one full bathroom, and central gas heating and air conditioning. Upstairs features a loft area and a third bedroom with electric baseboard heat. The property includes a detached garage that will require significant repair. Utilities include city sewer and a private well. The home has been occupied recently and is livable, though extensive renovation and cosmetic updates are needed throughout. With its lot size, layout, and utility setup, this property presents a clear value-add opportunity for investors or buyers planning a renovation. Property is being sold as-is.

  24. 2026-01-22
    listed $49,900 Active
    Show marketing remark (766 chars)

    This 3-bedroom, 1-bath home sits on an oversized approximately 0.46-acre lot in Sweetser, offering a larger land footprint than most properties in the area. The main level includes two bedrooms, one full bathroom, and central gas heating and air conditioning. Upstairs features a loft area and a third bedroom with electric baseboard heat. The property includes a detached garage that will require significant repair. Utilities include city sewer and a private well. The home has been occupied recently and is livable, though extensive renovation and cosmetic updates are needed throughout. With its lot size, layout, and utility setup, this property presents a clear value-add opportunity for investors or buyers planning a renovation. Property is being sold as-is.

ⓘ 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
$634 · $53/mo
Projected year-2 tax
$933 · $78/mo
Expected delta
+$299/yr (+$25/mo · 47.2%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% 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
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$17,070
− Mortgage interest
−$8,122
− Property taxes
−$634
− Insurance
−$725
− Repairs & maintenance
−$1,366
− Management
−$1,366
− Depreciation
−$4,218
Taxable income
$640
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$154
After-tax cash flow
$2,848/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
Oak Hill United School Corporation
NCES district ID
1808340
Math proficiency
40% ▼ -1.00%
Reading proficiency
50% ▼ -2.00%
Median HH income
$52,442
Composite
38.84/100
National rank
#4105
State rank
#96 of 301 in IN

Livability — Sweetser

Score
67/100
State rank
#239
US rank
#10305

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sweetser, IN
City population
1,109
Population (ZIP)
1,109

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 (94%)
Race & ethnicity
White 94% Two or more races 5%
Common ancestry
Russian 2% Italian 2% Iranian 2%
Foreign-born
0%

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
▲ 1.73%
Current HPI
167.6165
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

+190.6% since first listed
14 events — show timeline
  • 2026-06-12 Price Changed $144,999 IRMLS
  • 2026-06-12 Price Changed $144,999 MIBOR as Distributed by MLS Grid
  • 2026-06-05 Price Changed $149,899 IRMLS
  • 2026-06-05 Price Changed $149,899 MIBOR as Distributed by MLS Grid
  • 2026-05-28 Price Changed $149,999 IRMLS
  • 2026-05-28 Price Changed $149,999 MIBOR as Distributed by MLS Grid
  • 2026-05-18 Price Changed $159,899 MIBOR as Distributed by MLS Grid
  • 2026-05-18 Price Changed $159,899 IRMLS
  • 2026-05-05 Listed $159,999 MIBOR as Distributed by MLS Grid
  • 2026-05-05 Listed $159,999 IRMLS
  • 2026-02-27 Sold (MLS) $42,000 IRMLS
  • 2026-02-26 Pending IRMLS
  • 2026-01-30 Contingent IRMLS
  • 2026-01-22 Listed $49,900 IRMLS

Property tax history

+5.0%/yr

Latest (2025): $634 · -50.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…