CashFlowRE
Sign in Sign up
4707 Taylor Ave 🏷️ Likely Rental
B- Composite 69.36
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 +25.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.6/10.0
  • 1% rule +6.6/10.0
  • Rent growth +4.5/5.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$95,000

4707 Taylor Ave · Evansville, IN 47714
2 bd · 1.0 ba · 1,133 sqft · SingleFamily public records · 281 Days on market
Built 1946 7,920 sqft lot Est $177k · 46% under

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

Listing remarks

Single family 2 bedroom/1 bath home. Currently rents for $900/month. Includes a detached garage and carport. Sold as a package totaling 7 properties for $670,000. Package includes 1215 Henning Ave. , 307 E Florida St. , 207 W Columbia St. , 4707 Taylor Ave. , 410 W Oregon St. , 914 N Fourth Ave. , 1102 S Harlan Ave.

Key facts

  • 7,920 sq ft lot
  • Garage
  • Built 1946

Property features AI

Finance

  • HOA & community: Sidewalks in the neighborhood

Exterior

  • Parking: Includes a garage (1 car); Off-street parking and carport; Additional detached/second garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Site-built home; One story
  • Construction: Aluminum siding; Asphalt roof
  • Exterior features: Front porch; Partial fencing with chain link and wood sections; Paved road access; Level lot

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Full basement; 4 total rooms; Main-level laundry
  • 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…
🏷️ Possibly a rental listed for sale. The $95,000 price doesn't fit this home's estimated sale value (~$176,748) 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 $95k.

Deal economics

  • At list price, monthly cash flow is $227 ($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: $84k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% vs local median 4.6% in Evansville — 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 63/100 on livability (#416 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, commute F, employment D-.
  • Evansville Vanderburgh School Corporation (urban): math 36% / reading 43% proficiency, ranked #153 of 301 in IN (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Hebron Elementary School (math 37% / reading 35%, grade F, #577 of 994 statewide, top 59%, 758 students, 56% FRL); Plaza Park International Prep Acad (math 27% / reading 37%, grade F, #190 of 330 statewide, top 59%, 650 students, 65% FRL); William Henry Harrison High School (math 29% / reading 54%, grade F, #211 of 369 statewide, top 58%, 1,158 students, 61% FRL).
  • Market conditions: Rents rising fast (+7.9%/yr); 188 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 508 units permitted in Vanderburgh County in 2024 (32 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.
  • At projected returns (-3.0% appreciation + 7.9% rent growth), your $27k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 281 days — a 12% lower offer ($84k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1946 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $83,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 281 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 1946 — 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. 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 F 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
1.16%
Cap rate
9.17%
Cash-on-cash
10.26%
DSCR
1.46
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$176,748
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4537 Greencove Ave 0.22mi 3/2.0 (+1) 1,172 (+3%) 2mo $202,400 $173 74
1733 Burdette Ave 0.40mi 3/1.0 (+1) 1,056 (-7%) 6mo $180,000 $170 60
915 S Cullen Ave 0.59mi 2/1.0 1,089 (-4%) 8mo $169,900 $156 59
4550 Sweetser Ave 0.39mi 3/1.0 (+1) 1,014 (-10%) 6mo $184,500 $182 54
1907 S Green River Rd 0.47mi 3/1.0 (+1) 1,266 (+12%) 6mo $139,900 $111 49
3618 Waggoner Ave 0.68mi 3/1.0 (+1) 1,052 (-7%) 8mo $135,295 $129 45
3707 Ridgeway Ave 0.71mi 3/1.0 (+1) 1,229 (+8%) 8mo $200,000 $163 41
3700 Ridgeway Ave 0.71mi 2/1.0 1,016 (-10%) 10mo $160,000 $157 41
5813 Polo Run 0.74mi 2/2.0 1,216 (+7%) 11mo $148,000 $122 40
5018 Graham Ave 0.59mi 3/1.0 (+1) 1,258 (+11%) 11mo $135,000 $107 40
1913 Jeanette Ave 0.70mi 3/1.0 (+1) 999 (-12%) 3mo $108,000 $108 40
832 S Cullen Ave Ave 0.67mi 3/1.0 (+1) 1,296 (+14%) 2mo $194,900 $150 38

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 · 7.86% rent growth · sell at horizon

5-year hold
IRR
4.4%
Equity multiple
1.18×
Total profit
$4,777
Equity at exit
$14,165
10-year hold
IRR
18.0%
Equity multiple
2.83×
Total profit
$48,615
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 47714

Rents YoY
7.9%
Active inventory
188
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,107 high interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$109 /mo · $1,310/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$232
Net cashflow
$227

Break-even live

Break-even rent $819
Max offer price $95,000
Occupancy floor 74%

Sensitivity live

Price -10% $281 -5% $254 +0% $227 +5% $201 +10% $174
Rent -10% $140 -5% $184 +0% $227 +5% $271 +10% $315
Rate -1.0pp $275 -0.5pp $252 base $227 +0.5pp $203 +1.0pp $178

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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4689 Covert Ave Unit 4629 Evansville, IN 2.0 1.0 725 $775 $1.07 14d 1 0.17mi
1165 Shiloh Sq Evansville, IN 1.0–2.0 1.0–2.0 907 $1,145 $1.26 14d 15 0.29mi
1621 Burdette Ave Evansville, IN 2.0 1.0 720 $1,050 $1.46 22d 1 0.33mi
5301 Stonehedge Dr Evansville, IN 1.0–2.0 1.0–2.0 914 $1,170 $1.28 14d 19 0.39mi
1100 Erie Ave Evansville, IN 1.0–3.0 1.0–2.0 962 $1,188 $1.23 22d 2 0.42mi
1411 Jeanette Ave Unit 1411 Evansville, IN 3.0 1.5 1210 $1,195 $0.99 22d 1 0.51mi
950 S Hebron Ave Apt 301 Evansville, IN 2.0 1.0 1088 $1,900 $1.75 22d 1 0.53mi
3700 Justus Ct Evansville, IN 1.0–2.0 1.0–2.0 790 $975 $1.23 22d 1 0.62mi
1900 Pueblo Pass Evansville, IN 2.0–3.0 1.5 1081 $899 $0.83 14d 5 0.63mi
815 Erie Ave Evansville, IN 1.0–2.0 1.0–2.5 1038 $1,349 $1.30 14d 17 0.64mi
1320 Lee Ct Evansville, IN 1.0–4.0 1.0–1.5 1007 $1,032 $1.03 14d 36 0.64mi
3951 Bellemeade Ave Unit D Evansville, IN 2.0 1.0 825 $1,100 $1.33 22d 1 0.79mi
700 Chateau Dr Evansville, IN 2.0 1.0 825 $695 $0.84 14d 2 0.83mi
2947 Ravenswood Dr Unit 2927 Evansville, IN 2.0 1.0 1150 $975 $0.85 22d 1 1.08mi
1713 Hawthorne Ave Evansville, IN 3.0 2.0 1204 $1,395 $1.16 22d 1 1.19mi
4982 Tippecanoe Dr Evansville, IN 1.0–2.0 1.0 897 $910 $1.01 14d 3 1.23mi
900 S Saint James Blvd Evansville, IN 3.0 2.0 1118 $1,450 $1.30 22d 1 1.35mi

Listing history 7 events

  1. 2026-06-07
    statusdays on market $95,000 Pending 281 DOM
  2. 2026-06-02
    days on market $95,000 Active 277 DOM
  3. 2026-06-01
    days on market $95,000 Active 276 DOM
  4. 2026-05-31
    days on market $95,000 Active 275 DOM
  5. 2026-05-30
    days on market $95,000 Active 274 DOM
  6. 2026-02-17
    price $95,000
  7. 2025-08-29
    listed $95,714 Active

ⓘ 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
$1,310 · $109/mo
Projected year-2 tax
$1,310 · $109/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 5/10 Major 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$13,281
− Mortgage interest
−$5,321
− Property taxes
−$1,310
− Insurance
−$475
− Repairs & maintenance
−$1,062
− Management
−$1,062
− Depreciation
−$2,764
Taxable income
$1,286
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$309
After-tax cash flow
$2,420/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
Evansville Vanderburgh School Corporation
NCES district ID
1803450
Math proficiency
36% ▼ -7.00%
Reading proficiency
43% ▼ -3.00%
Median HH income
$43,270
Composite
33.41/100
National rank
#5471
State rank
#153 of 301 in IN

Livability — Evansville

Score
63/100
State rank
#416
US rank
#15047

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Evansville, IN
County
Vanderburgh County · 146,793 people
City population
146,793
Metro
Evansville, IN-KY
Population (ZIP)
32,132
Household income
$55,910
Rent vs Own
39.8% rent · 60.2% own
Severe rent burden
1394.0

Population outlook (Vanderburgh County) Hauer SSP2

Today (2025)
187,038 people
By 2030
188,907 · +1.0%
By 2040
190,272 · +1.7%
By 2050
188,871 · +1.0%
By 2075
180,751 · -3.4%
By 2100
163,015 · -12.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Black 17% Two or more races 6% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Italian 3% Lithuanian 2% Slovak 1%
Foreign-born
6% · Canada, China
Languages at home
92% English-only · Spanish 4% Other Asian/Pacific 1% French/Haitian/Cajun 1%

Political lean MEDSL · Vanderburgh

2024 margin
R (+12.7) · D 43.0% · R 55.6% · Other 1.4%
2008→2024 swing
-15.1pp toward R · 2008: 2.5pp · 2024: -12.7pp
All cycles
2024: R+12.7 2020: R+9.6 2016: R+16.9 2012: R+10.8 2008: D+2.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -124.80%
Current HPI
211.1755
Rent YoY
▲ 7.86%
Metro
Evansville, IN-KY
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

-0.7% since first listed
2 events — show timeline
  • 2026-02-17 Price Changed $95,000 IRMLS
  • 2025-08-29 Listed $95,714 IRMLS

Property tax history

-3.7%/yr

Latest (2024): $1,310 · +0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…