CashFlowRE
Sign in Sign up
615 W Oak St
C+ Composite 63.64
Why this score? — see what drove the C+ 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 +24.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.9/10.0
  • 1% rule +5.4/10.0
  • Livability +3.4/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,000

615 W Oak St · Seymour, IN 47274
3 bd · 1.0 ba · 1,194 sqft · SingleFamily public records · 46 Days on market
Built 1900 0.26 ac lot $113/sqft · 46% above area Est $174k · 22% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This house has had a total makeover. Roof, windows, doors, HVAC system, water heater, electrical, siding, concrete porch, walkway, patio, paint, floor coverings & much more!

Key facts

  • Unfinished basement
  • Concrete patio
  • Storm shelter

Tags

EXPANSIVE BACKYARDCONCRETE PATIOGARDEN SHEDUNFINISHED BASEMENTSTORM SHELTER

Property features AI

Exterior

  • Parking: Gravel parking; No garage
  • Utilities: Public water; Municipal sewer connected
  • Home design: Single-family residence; One story
  • Construction: Vinyl siding exterior; Block foundation
  • Exterior features: Approximately 0.26-acre lot (about 1/4–1/2 acre)

Interior

  • Kitchen: Electric cooktop; Electric oven; Microwave; Dishwasher; Refrigerator
  • Bedrooms: Three bedrooms on the main level (one 14x14, one 14x10, plus an additional 14x14 room listed on main level)
  • Bathrooms: One full bathroom (on the main level)
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Eat-in kitchen; Unfinished basement
  • Laundry & utility: Main-level laundry room (9x15.5); Gas water heater

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 3-bed/1.0-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $274 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $135k).
  • Recommended offer: $131k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.7% vs local median 3.5% in Seymour — 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 68/100 on livability (#211 in IN) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D+, health & safety D, amenities F.
  • Seymour Community Schools (town): math 27% / reading 33% proficiency, ranked #239 of 301 in IN (top 79%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Seymour Senior High School (math 29% / reading 55%, grade F, #197 of 369 statewide, top 57%, 1,690 students, 57% FRL).
  • Zoned-school proficiency averages 42% at this address vs 30% district-wide (+12 pts) — the actual schools serving this property are materially stronger than the Seymour Community Schools average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 245 active listings in the ZIP; 101 units permitted in Jackson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Jackson County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 46 days — a 3% lower offer ($131k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 13y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $82k; list at $135k implies a 65% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — 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 $130,950 (3.0% below list)

Questions for the listing agent

  1. It's been on market 46 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.04%
Cap rate
8.73%
Cash-on-cash
8.70%
DSCR
1.39
GRM
8.0

CMA / ARV

ARV (median comp)
$173,889
List price
$135,000
Delta
-22.36%
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
705 S Pine St 0.09mi 3/1.0 1,223 (+2%) 3mo $75,000 $61 89
807 S Poplar St 0.20mi 3/2.0 1,220 (+2%) 2mo $209,900 $172 81
519 S Beech St 0.10mi 2/1.0 (-1) 1,113 (-7%) 3mo $179,900 $162 77
722 Jackson St 0.10mi 2/1.0 (-1) 1,280 (+7%) 4mo $163,000 $127 75
815 Sarasota Dr 0.22mi 2/2.0 (-1) 1,250 (+5%) 2mo $185,000 $148 72
313 Jackson St 0.25mi 2/1.0 (-1) 1,104 (-8%) 2mo $172,000 $156 70
110 Windhorst Ct 0.45mi 3/1.5 1,152 (-4%) 4mo $65,000 $56 68
818 Garden Ave 0.41mi 3/2.0 1,248 (+4%) 2mo $190,000 $152 68
1000 Gaiser Dr 0.49mi 3/1.0 1,124 (-6%) 2mo $209,000 $186 66
828 Phillips Ln 0.53mi 3/2.0 1,275 (+7%) 4mo $239,900 $188 57
201 Lee Blvd 0.48mi 2/1.0 (-1) 1,032 (-14%) 3mo $160,000 $155 48
663 S Vine St 0.61mi 3/1.5 1,356 (+14%) 1mo $95,000 $70 46

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
-3.1%
Equity multiple
0.88×
Total profit
$-4,468
Equity at exit
$20,129
10-year hold
IRR
6.5%
Equity multiple
1.49×
Total profit
$18,417
Equity at exit
$11,672

Cash invested: $37,800 (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 47274

Active inventory
245
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,404 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$71 /mo · $853/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$295
Net cashflow
$274

Break-even live

Break-even rent $1,057
Max offer price $135,000
Occupancy floor 75%

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
$33,750
Closing costs
$4,050
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 24 events

  1. 2026-06-19
    days on market $135,000 Active 46 DOM
  2. 2026-06-18
    days on market $135,000 Active 45 DOM
  3. 2026-06-17
    days on market $135,000 Active 44 DOM
  4. 2026-06-16
    days on market $135,000 Active 43 DOM
  5. 2026-06-15
    days on market $135,000 Active 42 DOM
  6. 2026-06-14
    days on market $135,000 Active 40 DOM
  7. 2026-06-13
    days on market $135,000 Active 39 DOM
  8. 2026-06-10
    days on market $135,000 Active 37 DOM
  9. 2026-06-09
    days on market $135,000 Active 36 DOM
  10. 2026-06-08
    days on market $135,000 Active 35 DOM
  11. 2026-06-07
    days on market $135,000 Active 34 DOM
  12. 2026-06-05
    days on market $135,000 Active 31 DOM
  13. 2026-06-03
    days on market $135,000 Active 30 DOM
  14. 2026-06-02
    days on market $135,000 Active 29 DOM
  15. 2026-06-01
    days on market $135,000 Active 28 DOM
  16. 2026-05-31
    days on market $135,000 Active 27 DOM
  17. 2026-05-30
    days on market $135,000 Active 26 DOM
  18. 2026-05-02
    listed $135,000 Active 943-char remark
  19. 2016-08-02
    soldstatus $82,000 177-char remark
    Show marketing remark (177 chars)

    This house has had a total makeover. Roof, windows, doors, HVAC system, water heater, electrical, siding, concrete porch, walkway, patio, paint, floor coverings & much more!

  20. 2016-03-24
    listed $86,500 177-char remark
    Show marketing remark (177 chars)

    This house has had a total makeover. Roof, windows, doors, HVAC system, water heater, electrical, siding, concrete porch, walkway, patio, paint, floor coverings & much more!

  21. 2013-05-08
    soldstatus $9,750
  22. 2013-05-02
    soldstatus $9,750
    Show marketing remark (88 chars)

    Single family home built in 1900 has 1162 SF and unfinished basement. Large 50x225 lot.

  23. 2013-02-05
    listed $15,000
    Show marketing remark (88 chars)

    Single family home built in 1900 has 1162 SF and unfinished basement. Large 50x225 lot.

  24. 2013-01-10
    soldstatus $26,145

ⓘ 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
$853 · $71/mo
Projected year-2 tax
$1,000 · $83/mo
Expected delta
+$147/yr (+$12/mo · 17.3%)

ⓘ 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 ≥103°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$16,848
− Mortgage interest
−$7,562
− Property taxes
−$853
− Insurance
−$675
− Repairs & maintenance
−$1,348
− Management
−$1,348
− Depreciation
−$3,927
Taxable income
$1,136
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$273
After-tax cash flow
$3,015/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
Seymour Community Schools
NCES district ID
1810080
Math proficiency
27% ▼ -10.00%
Reading proficiency
33% ▼ -9.00%
Median HH income
$46,122
Composite
25.81/100
National rank
#7362
State rank
#239 of 301 in IN

Livability — Seymour

Score
68/100
State rank
#211
US rank
#9328

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Seymour, IN
County
Jackson County · 33,068 people
City population
33,068
Metro
Seymour, IN
Population (ZIP)
33,068
Household income
$71,457
Rent vs Own
33.1% rent · 66.9% own
Severe rent burden
453.0

Population outlook (Jackson County) Hauer SSP2

Today (2025)
46,376 people
By 2030
47,344 · +2.1%
By 2040
48,936 · +5.5%
By 2050
49,738 · +7.2%
By 2075
50,435 · +8.8%
By 2100
46,321 · -0.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Hispanic / Latino 18% Two or more races 12% Asian 3% Black 1% Native American 1%
Hispanic origin (detail)
Mexican 10% Puerto Rican 2%
Common ancestry
Slovak 2% Romanian 2% Iranian 1%
Foreign-born
11% · Canada
Languages at home
85% English-only · Spanish 12% Other Asian/Pacific 2% Other Indo-European 1%

Political lean MEDSL · Jackson

2024 margin
Solid R (+55.3) · D 21.5% · R 76.8% · Other 1.7%
2008→2024 swing
-41.6pp toward R · 2008: -13.7pp · 2024: -55.3pp
All cycles
2024: R+55.3 2020: R+53.3 2016: R+51.4 2012: R+27.4 2008: R+13.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -146.47%
Current HPI
211.9507
Rent YoY
Metro
Seymour, IN
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

+416.4% since first listed
7 events — show timeline
  • 2026-05-02 Listed $135,000 MIBOR as Distributed by MLS Grid
  • 2016-08-02 Sold (MLS) $82,000 MIBOR as Distributed by MLS Grid
  • 2016-03-24 Listed $86,500 MIBOR as Distributed by MLS Grid
  • 2013-05-08 Sold (Public Records) $9,750 Public Records
  • 2013-05-02 Sold (MLS) $9,750 MIBOR as Distributed by MLS Grid
  • 2013-02-05 Listed $15,000 MIBOR as Distributed by MLS Grid
  • 2013-01-10 Sold (Public Records) $26,145 Public Records

Property tax history

+2.6%/yr

Latest (2024): $853 · -12.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…