CashFlowRE
Sign in Sign up
2338 E Tanner Ln
D+ Composite 49.14
Why this score? — see what drove the D+ 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 +19.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.1/10.0
  • 1% rule +5.1/10.0
  • Livability +3.5/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$125,000

2338 E Tanner Ln · Winamac, IN 46996
4 bd · 1.5 ba · 1,040 sqft · SingleFamily public records · 361 Days on market
Built 1973 0.46 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

4 - 5 bedroom 2 bath manufactured home on the Tippecanoe river near Winamac. This home is situated a dead-end road on 2 100ft lots of high-bank wooded frontage w/ easy in and easy out access !! Updates include roof, deep well & extra bedrooms. 1.5 car attached garage. CASH/CONVENTIONAL BUYERS ONLY

Key facts

  • 0.46 acre lot
  • Garage
  • Built 1973

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/1.5-bath single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $137 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $125k).
  • Recommended offer: $110k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#194 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.
  • Culver Community Schools Corporation (rural): math 27% / reading 35% proficiency, ranked #236 of 301 in IN (top 78%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 10 active listings in the ZIP; 25 units permitted in Pulaski County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $864 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Pulaski County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 361 days — a 12% lower offer ($110k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 24y ago; this cycle's ask has dropped $15k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $110,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 361 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
1.01%
Cap rate
7.61%
Cash-on-cash
4.71%
DSCR
1.21
GRM
8.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-8.9%
Equity multiple
0.67×
Total profit
$-11,481
Equity at exit
$18,638
10-year hold
IRR
0.6%
Equity multiple
1.04×
Total profit
$1,354
Equity at exit
$10,808

Cash invested: $35,000 (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 46996

Home prices YoY
-31.8%
Active inventory
10
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,267 medium interval (Pro) →
Mortgage (P&I)
$656
Tax est. 1.5%
$156 /mo · $1,875/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$266
Net cashflow
$137

Break-even live

Break-even rent $1,093
Max offer price $125,000
Occupancy floor 84%

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
$31,250
Closing costs
$3,750
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 32 events

  1. 2026-06-19
    days on market $125,000 Active 361 DOM
  2. 2026-06-18
    days on market $125,000 Active 360 DOM
  3. 2026-06-17
    days on market $125,000 Active 359 DOM
  4. 2026-06-16
    days on market $125,000 Active 358 DOM
  5. 2026-06-15
    days on market $125,000 Active 357 DOM
  6. 2026-06-14
    days on market $125,000 Active 355 DOM
  7. 2026-06-12
    days on market $125,000 Active 354 DOM
  8. 2026-06-09
    days on market $125,000 Active 351 DOM
  9. 2026-06-08
    days on market $125,000 Active 350 DOM
  10. 2026-06-07
    days on market $125,000 Active 349 DOM
  11. 2026-06-07
    days on market $125,000 Active 348 DOM
  12. 2026-06-02
    days on market $125,000 Active 344 DOM
  13. 2026-06-01
    days on market $125,000 Active 343 DOM
  14. 2026-05-31
    days on market $125,000 Active 342 DOM
  15. 2026-05-30
    days on market $125,000 Active 341 DOM
  16. 2025-09-04
    price $125,000 304-char remark
    Show marketing remark (304 chars)

    4 - 5 bedroom 2 bath manufactured home on the Tippecanoe river near Winamac. This home is situated a dead-end road on 2 100ft lots of high-bank wooded frontage w/ easy in and easy out access !! Updates include roof, deep well & extra bedrooms. 1.5 car attached garage. CASH/CONVENTIONAL BUYERS ONLY

  17. 2025-06-23
    listed $140,000 Active 304-char remark
    Show marketing remark (304 chars)

    4 - 5 bedroom 2 bath manufactured home on the Tippecanoe river near Winamac. This home is situated a dead-end road on 2 100ft lots of high-bank wooded frontage w/ easy in and easy out access !! Updates include roof, deep well & extra bedrooms. 1.5 car attached garage. CASH/CONVENTIONAL BUYERS ONLY

  18. 2024-02-28
    historical
  19. 2014-09-09
    historical
  20. 2014-09-09
    historical
  21. 2014-09-09
    historical
  22. 2014-09-09
    historical
  23. 2012-01-28
    listed $64,000
  24. 2012-01-28
    listed $64,000
  25. 2011-08-16
    historical
  26. 2011-02-25
    listed $67,900
  27. 2011-02-15
    historical
  28. 2010-08-14
    listed $67,900
  29. 2010-02-14
    listed $67,900
  30. 2008-08-28
    listed $56,900
  31. 2002-03-21
    listed $59,900
  32. 2002-02-21
    listed $59,900

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥101°F today · 16 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
$15,210
− Mortgage interest
−$7,002
− Property taxes
−$1,875
− Insurance
−$625
− Repairs & maintenance
−$1,217
− Management
−$1,217
− Depreciation
−$3,636
Taxable loss
−$362
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$87
After-tax cash flow
$1,736/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
Culver Community Schools Corporation
NCES district ID
1802520
Math proficiency
27% ▼ -9.00%
Reading proficiency
35% ▼ -5.00%
Median HH income
$43,718
Composite
26.41/100
National rank
#7227
State rank
#236 of 301 in IN

Livability — Winamac

Score
69/100
State rank
#194
US rank
#8790

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
6,231

Population outlook (Pulaski County) Hauer SSP2

Today (2025)
11,942 people
By 2030
11,394 · -4.6%
By 2040
10,274 · -14.0%
By 2050
9,209 · -22.9%
By 2075
7,182 · -39.9%
By 2100
5,365 · -55.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Iranian 3% Romanian 3% Slovak 2%
Foreign-born
4% · Canada, South Korea
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Pulaski

2024 margin
Solid R (+53.7) · D 22.2% · R 75.9% · Other 1.9%
2008→2024 swing
-38.2pp toward R · 2008: -15.5pp · 2024: -53.7pp
All cycles
2024: R+53.7 2020: R+47.9 2016: R+46.5 2012: R+27.2 2008: R+15.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -106.99%
Current HPI
229.9497
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

+108.7% since first listed
17 events — show timeline
  • 2025-09-04 Price Changed $125,000 IRMLS
  • 2025-06-23 Listed $140,000 IRMLS
  • 2024-02-28 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2014-09-09 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2014-09-09 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2014-09-09 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2014-09-09 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2012-01-28 Listed $64,000 NIRA MLS as Distributed by MLS Grid
  • 2012-01-28 Listed $64,000 NIRA MLS as Distributed by MLS Grid
  • 2011-08-16 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2011-02-25 Listed $67,900 NIRA MLS as Distributed by MLS Grid
  • 2011-02-15 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2010-08-14 Listed $67,900 NIRA MLS as Distributed by MLS Grid
  • 2010-02-14 Listed $67,900 NIRA MLS as Distributed by MLS Grid
  • 2008-08-28 Listed $56,900 NIRA MLS as Distributed by MLS Grid
  • 2002-03-21 Listed $59,900 NIRA MLS as Distributed by MLS Grid
  • 2002-02-21 Listed $59,900 NIRA MLS as Distributed by MLS Grid

Property tax history

+8.3%/yr

Latest (2024): $138 · +8.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…