CashFlowRE
Sign in Sign up
2309 Iowa Ave 🏷️ Likely Rental
B- Composite 65.7
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

2309 Iowa Ave · Connersville, IN 47331
2 bd · 1.0 ba · 1,056 sqft · SingleFamily public records · 141 Days on market
Built 1920 7,405 sqft lot $75/sqft · 41% below area Est $133k · 41% under

🖨 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

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $79,000 price doesn't fit this home's estimated sale value (~$132,999) 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 $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.
Recommended offer $69,520 (12.0% below list)

Questions for the listing agent

  1. 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?
  2. Built in 1920 — 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 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?
  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
1.14%
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

5-year hold
IRR
-4.3%
Equity multiple
0.84×
Total profit
$-3,532
Equity at exit
$11,779
10-year hold
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
10-day pay-or-quit; landlord-favorable; preempted.

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

Break-even rent $716
Max offer price $79,000
Occupancy floor 79%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-21
    days on market $79,000 Active 141 DOM
  2. 2026-06-18
    days on market $79,000 Active 139 DOM
  3. 2026-06-17
    days on market $79,000 Active 138 DOM
  4. 2026-06-16
    days on market $79,000 Active 137 DOM
  5. 2026-06-15
    days on market $79,000 Active 136 DOM
  6. 2026-06-13
    days on market $79,000 Active 134 DOM
  7. 2026-06-12
    days on market $79,000 Active 133 DOM
  8. 2026-06-09
    days on market $79,000 Active 130 DOM
  9. 2026-06-08
    days on market $79,000 Active 129 DOM
  10. 2026-06-07
    days on market $79,000 Active 128 DOM
  11. 2026-06-07
    days on market $79,000 Active 127 DOM
  12. 2026-06-04
    days on market $79,000 Active 124 DOM
  13. 2026-06-02
    days on market $79,000 Active 123 DOM
  14. 2026-06-01
    days on market $79,000 Active 122 DOM
  15. 2026-05-31
    days on market $79,000 Active 121 DOM
  16. 2026-05-31
    days on market $79,000 Active 120 DOM
  17. 2026-04-16
    price $79,000 79-char remark
    Show marketing remark (79 chars)

    Being sold "as is" Tenant pays $900 monthly rent including utilities

  18. 2026-04-16
    price $79,000
    Show marketing remark (79 chars)

    Being sold "as is" Tenant pays $900 monthly rent including utilities

  19. 2026-01-27
    listed $84,000 Active 79-char remark
    Show marketing remark (79 chars)

    Being sold "as is" Tenant pays $900 monthly rent including utilities

  20. 2026-01-27
    listed $84,000 Active
    Show marketing remark (79 chars)

    Being sold "as is" Tenant pays $900 monthly rent including utilities

  21. 2023-06-09
    soldstatus $38,750
  22. 2010-02-24
    soldstatus $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
combined federal + state — saved on this device
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

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

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

Price history

+154.8% since first listed
6 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%/yr

Latest (2024): $1,424 · +23.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…