🏷️ Likely Rental
4707 Taylor Ave · Evansville, IN
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $717 – $1,331
Heat risk 5/10 · Moderate
- Hot days now (above 107°F)
- 7 days/yr
- Hot days in 30 yrs
- 19 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 3.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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.
Questions for the listing agent
- 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?
- Built in 1946 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- IRR
- 4.4%
- Equity multiple
- 1.18×
- Total profit
- $4,777
- Equity at exit
- $14,165
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-07statusdays on market $95,000 Pending 281 DOM
-
2026-06-02days on market $95,000 Active 277 DOM
-
2026-06-01days on market $95,000 Active 276 DOM
-
2026-05-31days on market $95,000 Active 275 DOM
-
2026-05-30days on market $95,000 Active 274 DOM
-
2026-02-17price $95,000
-
2025-08-29$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
- 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
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
- 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 |
|---|---|---|
| Industrial Machinery | 2 | $37B |
|
||
| Healthcare | 1 | $177B |
|
||
| Pharmaceuticals | 1 | $45B |
|
||
| Metals / Steel | 1 | $18B |
|
||
| Agriculture | 1 | $17B |
|
||
| Packaging | 1 | $12B |
|
||
Price history
-0.7% since first listed2 events — show timeline
- 2026-02-17 Price Changed $95,000 IRMLS
- 2025-08-29 Listed $95,714 IRMLS
Property tax history
-3.7%/yrLatest (2024): $1,310 · +0.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…