🏷️ Likely Rental
2309 Iowa Ave · Connersville, 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 3/10 · Minor
- Hot days now (above 100°F)
- 7 days/yr
- Hot days in 30 yrs
- 20 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 1.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 1 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 +23.3/30.0
- ARV discount +15.0/15.0
- DSCR +7.5/10.0
- 1% rule +6.4/10.0
- Livability +3.2/5.0
- Schools +2.9/10.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Appreciation +2.3/10.0
$79,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Being sold "as is" Tenant pays $900 monthly rent including utilities
Key facts
- 7,405 sq ft lot
- Built 1920
- Listed 141 days
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath single-family listed at $79k.
Deal economics
- At list price, monthly cash flow is $145 ($2k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($900 rent vs $79k).
- Recommended offer: $70k (12.0% below list) — sets the bar for market timing.
- Cap rate 8.5% vs local median 5.0% in Connersville — 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 65/100 on livability (#313 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, crime D+, schools D-.
- Fayette County School Corporation (town): math 29% / reading 40% proficiency, ranked #206 of 301 in IN (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: 173 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 20 units permitted in Fayette County in 2024 (0 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $546 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
- Fayette County population projected at -26% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
Negotiation context
- It's been on market 141 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts; this cycle's ask has dropped $5k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $39k; list at $79k implies a 104% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- It's been on market 141 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1920 — 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 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?
- 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
- 1.14% ✓
- Cap rate
- 8.50%
- Cash-on-cash
- 7.87%
- DSCR
- 1.35
- GRM
- 7.3
CMA / ARV
- ARV (median comp)
- $132,999
- List price
- $79,000
- Delta
- -40.60%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 1824 Boulevard Pl | 0.54mi | 2/1.0 | 1,036 (-2%) | 3mo | $103,000 | $99 | 70 |
| 2242 Indiana Ave | 0.25mi | 3/1.5 (+1) | 1,000 (-5%) | 8mo | $167,500 | $168 | 66 |
| 636 Lexington Pl | 0.34mi | 2/1.0 | 960 (-9%) | 5mo | $110,000 | $115 | 65 |
| 2859 Iowa Ave | 0.50mi | 2/1.0 | 1,120 (+6%) | 3mo | $140,000 | $125 | 64 |
| 2104 Grand Ave | 0.32mi | 3/1.0 (+1) | 1,124 (+6%) | 6mo | $37,500 | $33 | 64 |
| 317 W 24th St | 0.27mi | 2/1.0 | 1,161 (+10%) | 9mo | $97,000 | $84 | 64 |
| 710 Scott St | 0.26mi | 2/1.0 | 928 (-12%) | 8mo | $137,000 | $148 | 61 |
| 2144-48 Ohio Ave | 0.44mi | 3/1.0 (+1) | 1,103 (+4%) | 8mo | $140,000 | $127 | 60 |
| 1916 Vermont Ave | 0.46mi | 2/1.0 | 1,176 (+11%) | 2mo | $108,000 | $92 | 58 |
| 640 W 17th St | 0.65mi | 3/1.5 (+1) | 1,032 (-2%) | 2mo | $35,000 | $34 | 57 |
| 1603 Grand Ave | 0.72mi | 2/1.0 | 1,023 (-3%) | 9mo | $136,000 | $133 | 54 |
| 2802 Eby Dr | 0.59mi | 3/1.0 (+1) | 936 (-11%) | 1mo | $158,000 | $169 | 48 |
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 · 3.0% rent growth · sell at horizon
- IRR
- -4.3%
- Equity multiple
- 0.84×
- Total profit
- $-3,532
- Equity at exit
- $11,779
- IRR
- 5.5%
- Equity multiple
- 1.40×
- Total profit
- $8,932
- Equity at exit
- $6,830
Cash invested: $22,120 (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 47331
- Home prices YoY
- -2.1%
- Active inventory
- 173
- Price-to-rent
- 7.3×
Monthly cashflow live
- Estimated rent
- $900 medium interval (Pro) →
- Mortgage (P&I)
- −$414
- Tax from tax record
- −$119 /mo · $1,424/yr
- Insurance
- −$33
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$189
- Net cashflow
- $145
Break-even live
Sensitivity live
| Price | -10% $190 | -5% $167 | +0% $145 | +5% $123 | +10% $100 |
|---|---|---|---|---|---|
| Rent | -10% $74 | -5% $110 | +0% $145 | +5% $181 | +10% $216 |
| Rate | -1.0pp $185 | -0.5pp $165 | base $145 | +0.5pp $125 | +1.0pp $104 |
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
- $19,750
- Closing costs
- $2,370
- 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 1 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 309 W 11th St Connersville, IN | 2.0 | 1.0 | 984 | $900 | $0.91 | 25d | 1 | 1.06mi |
Listing history 22 events
-
2026-06-21days on market $79,000 Active 141 DOM
-
2026-06-18days on market $79,000 Active 139 DOM
-
2026-06-17days on market $79,000 Active 138 DOM
-
2026-06-16days on market $79,000 Active 137 DOM
-
2026-06-15days on market $79,000 Active 136 DOM
-
2026-06-13days on market $79,000 Active 134 DOM
-
2026-06-12days on market $79,000 Active 133 DOM
-
2026-06-09days on market $79,000 Active 130 DOM
-
2026-06-08days on market $79,000 Active 129 DOM
-
2026-06-07days on market $79,000 Active 128 DOM
-
2026-06-07days on market $79,000 Active 127 DOM
-
2026-06-04days on market $79,000 Active 124 DOM
-
2026-06-02days on market $79,000 Active 123 DOM
-
2026-06-01days on market $79,000 Active 122 DOM
-
2026-05-31days on market $79,000 Active 121 DOM
-
2026-05-31days on market $79,000 Active 120 DOM
-
2026-04-16price $79,000 79-char remark
Show marketing remark (79 chars)
Being sold "as is" Tenant pays $900 monthly rent including utilities
-
2026-04-16price $79,000
Show marketing remark (79 chars)
Being sold "as is" Tenant pays $900 monthly rent including utilities
-
2026-01-27$84,000 Active 79-char remark
Show marketing remark (79 chars)
Being sold "as is" Tenant pays $900 monthly rent including utilities
-
2026-01-27$84,000 Active
Show marketing remark (79 chars)
Being sold "as is" Tenant pays $900 monthly rent including utilities
-
2023-06-09soldstatus $38,750
-
2010-02-24soldstatus $31,000
ⓘ 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
- $1,424 · $119/mo
- Projected year-2 tax
- $1,424 · $119/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 3/10 Moderate 7 d/yr ≥100°F today · 20 d/yr by 30 yrs out
- Wind 2/10 Low 100% chance of damaging wind over 30 yrs
- Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
- $10,800
- − Mortgage interest
- −$4,425
- − Property taxes
- −$1,424
- − Insurance
- −$395
- − Repairs & maintenance
- −$864
- − Management
- −$864
- − Depreciation
- −$2,298
- Taxable income
- $530
- Est. tax owed @ 24.0%
- −$127
- After-tax cash flow
- $1,614/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
- Fayette County School Corporation
- NCES district ID
- 1803510
- Math proficiency
- 29% ▼ -11.00%
- Reading proficiency
- 40% ▼ -8.00%
- Median HH income
- $38,669
- Composite
- 28.81/100
- National rank
- #6659
- State rank
- #206 of 301 in IN
Livability — Connersville
- Score
- 65/100
- State rank
- #313
- US rank
- #12417
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Connersville, IN
- Population (ZIP)
- 22,769
Population outlook (Fayette County) Hauer SSP2
- Today (2025)
- 21,758 people
- By 2030
- 20,673 · -5.0%
- By 2040
- 18,335 · -15.7%
- By 2050
- 16,056 · -26.2%
- By 2075
- 11,030 · -49.3%
- By 2100
- 6,800 · -68.7%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (94%)
- Race & ethnicity
- White 94% Two or more races 4% Hispanic / Latino 1% Black 1%
- Common ancestry
- Italian 2% Slovak 1% Lithuanian 1%
- Foreign-born
- 1% · Canada
- Languages at home
- 98% English-only · Spanish 1%
Political lean MEDSL · Fayette
- 2024 margin
- Solid R (+56.3) · D 21.2% · R 77.5% · Other 1.3%
- 2008→2024 swing
- -50.8pp toward R · 2008: -5.6pp · 2024: -56.3pp
- All cycles
- 2024: R+56.3 2020: R+54.4 2016: R+48.1 2012: R+16.9 2008: R+5.6
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -5.33%
- Current HPI
- 252.3898
- Rent YoY
- —
- Metro
- —
- 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
+154.8% since first listed6 events — show timeline
- 2026-04-16 Price Changed $79,000 RRELMS
- 2026-04-16 Price Changed $79,000 ECIAOR
- 2026-01-27 Listed $84,000 ECIAOR
- 2026-01-27 Listed $84,000 RRELMS
- 2023-06-09 Sold (Public Records) $38,750 Public Records
- 2010-02-24 Sold (Public Records) $31,000 Public Records
Property tax history
-3.6%/yrLatest (2024): $1,424 · +23.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…