CashFlowRE
Sign in Sign up
417 S Park Ave
B Composite 71.63
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 +27.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.4/10.0
  • 1% rule +6.2/10.0
  • Schools +4.7/10.0
  • Livability +4.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

417 S Park Ave · Batesville, IN 47006
2 bd · 1.0 ba · 1,602 sqft · SingleFamily public records · 21 Days on market
Built 1940 5,009 sqft lot Est $239k · 37% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Home has a new roof that is less than 1 year old! Nice back yard that is fenced in and storage space available. This home is a fixer-upper with great potential, investment opportunity as a rental, a first home, or the place to downsize. Bring your personal touch to this property at a rare Batesville price point. The home is close to Liberty Park and close proximity to all of downtown's amenities.

Key facts

  • Storage space
  • Fenced in back yard
  • New roof

Tags

NEW ROOFFENCED IN BACK YARDSTORAGE SPACECLOSE TO LIBERTY PARK

Property features AI

Exterior

  • Parking: Detached gravel parking; 2-car garage (484 sq ft)
  • Utilities: Community sewer; Private water
  • Home design: Single-family residence; One and one-half stories
  • Construction: Vinyl siding; Block foundation
  • Exterior features: Lot under 1/4 acre

Interior

  • Kitchen: Electric oven; Refrigerator
  • Bedrooms: Two bedrooms (one on the main level, one on the upper level)
  • Bathrooms: One full bathroom
  • Heating & cooling: Baseboard heating (electric); Window air conditioning unit(s)
  • Interior features: Has basement; Electric 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 2-bed/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $428 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $148k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.7% vs local median 2.2% in Batesville — 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 82/100 on livability (#13 in IN, #1,187 nationally) — a professional / high-income tenant draw. Strengths: crime A+, cost of living A+, housing A+; Watch: employment C-, amenities F, commute F.
  • Batesville Community School Corporation (rural): math 51% / reading 56% proficiency, ranked #33 of 301 in IN (top 11%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Batesville Primary School (547 students, 26% FRL); Batesville High School (math 57% / reading 72%, grade B-, #34 of 369 statewide, top 10%, 715 students, 23% FRL) — zoned schools at 25% FRL track the district average.
  • Market conditions: 83 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 110 units permitted in Ripley County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Ripley County population projected at -10% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 17y 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 $85k; list at $150k implies a 76% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $147,651 (1.5% below list)

Questions for the listing agent

  1. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.12%
Cap rate
9.72%
Cash-on-cash
12.23%
DSCR
1.54
GRM
7.4

CMA / ARV

ARV (on-the-fly)
$238,698
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
405 Liberty St 0.19mi 3/1.0 (+1) 1,589 (-1%) 2mo $237,000 $149 84
517 Western Ave 0.15mi 2/1.0 1,712 (+7%) 11mo $175,000 $102 72
312 S Eastern Ave 0.12mi 3/2.0 (+1) 1,750 (+9%) 4mo $222,000 $127 66
323 S Walnut St 0.31mi 3/2.0 (+1) 1,698 (+6%) 2mo $215,000 $127 65
24 Helena St 0.34mi 3/2.0 (+1) 1,620 (+1%) 13mo $205,000 $127 62
585 Cedar Ln 0.50mi 3/2.0 (+1) 1,559 (-3%) 1mo $263,000 $169 62
304 N Park Ave 0.51mi 2/1.0 1,735 (+8%) 9mo $220,000 $127 55
559 Cedar Ln 0.49mi 3/3.0 (+1) 1,635 (+2%) 12mo $275,000 $168 51
320 N Park Ave 0.55mi 3/1.0 (+1) 1,554 (-3%) 19mo $200,000 $129 48
829 S Park Ave 0.30mi 3/2.0 (+1) 1,440 (-10%) 19mo $245,000 $170 44
508 Liberty St 0.21mi 3/1.5 (+1) 1,375 (-14%) 23mo $238,000 $173 40
203 N Smith St 0.62mi 3/2.5 (+1) 1,382 (-14%) 22mo $212,000 $153 19

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
1.8%
Equity multiple
1.07×
Total profit
$2,904
Equity at exit
$22,351
10-year hold
IRR
11.4%
Equity multiple
1.89×
Total profit
$37,390
Equity at exit
$12,961

Cash invested: $41,972 (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 47006

Active inventory
83
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,684 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$54 /mo · $652/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$354
Net cashflow
$428

Break-even live

Break-even rent $1,143
Max offer price $149,900
Occupancy floor 70%

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
$37,475
Closing costs
$4,497
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
426 W Pearl St Unit 426 Batesville, IN 1.0 1.0 1800 $1,100 $0.61 20d 1 0.65mi
815 W Pearl St Batesville, IN 2.0 1.5 1150 $2,995 $2.60 24d 1 0.74mi
1139 Tekulve Rd Batesville, IN 1.0–3.0 1.0–1.5 975 $1,062 $1.09 24d 4 0.80mi

Listing history 36 events

  1. 2026-06-18
    days on market $149,900 Active 21 DOM
  2. 2026-06-17
    days on market $149,900 Active 20 DOM
  3. 2026-06-16
    days on market $149,900 Active 19 DOM
  4. 2026-06-15
    days on market $149,900 Active 18 DOM
  5. 2026-06-13
    days on market $149,900 Active 16 DOM
  6. 2026-06-12
    days on market $149,900 Active 15 DOM
  7. 2026-06-09
    days on market $149,900 Active 12 DOM
  8. 2026-06-08
    days on market $149,900 Active 11 DOM
  9. 2026-06-07
    days on market $149,900 Active 10 DOM
  10. 2026-06-04
    days on market $149,900 Active 6 DOM
  11. 2026-06-02
    days on market $149,900 Active 5 DOM
  12. 2026-06-01
    days on market $149,900 Active 4 DOM
  13. 2026-05-31
    days on market $149,900 Active 3 DOM
  14. 2026-05-31
    days on market $149,900 Active 2 DOM
  15. 2026-05-28
    listed $149,900 Active 399-char remark
    Show marketing remark (399 chars)

    Home has a new roof that is less than 1 year old! Nice back yard that is fenced in and storage space available. This home is a fixer-upper with great potential, investment opportunity as a rental, a first home, or the place to downsize. Bring your personal touch to this property at a rare Batesville price point. The home is close to Liberty Park and close proximity to all of downtown's amenities.

  16. 2026-05-28
    listed $149,900 Active
    Show marketing remark (399 chars)

    Home has a new roof that is less than 1 year old! Nice back yard that is fenced in and storage space available. This home is a fixer-upper with great potential, investment opportunity as a rental, a first home, or the place to downsize. Bring your personal touch to this property at a rare Batesville price point. The home is close to Liberty Park and close proximity to all of downtown's amenities.

  17. 2018-06-29
    soldstatus $85,000 Sold
  18. 2018-06-29
    soldstatus $85,000
  19. 2018-06-06
    status Pending
  20. 2018-06-01
    price $89,900
  21. 2018-04-25
    listed $99,900 Active
  22. 2018-04-23
    listed $89,900
  23. 2017-12-31
    historical
  24. 2017-07-01
    listed $69,900 Active
  25. 2017-06-30
    listed $69,900
  26. 2015-08-20
    historical
  27. 2015-02-24
    listed $80,500 Active
  28. 2015-02-19
    listed $69,900
  29. 2014-09-01
    historical
  30. 2014-03-01
    listed $81,900
  31. 2014-03-01
    listed $81,900
  32. 2012-06-10
    historical
  33. 2011-09-09
    listed $84,900
  34. 2011-09-09
    listed $84,900
  35. 2010-01-03
    historical
  36. 2009-07-02
    listed $92,500

ⓘ 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
$652 · $54/mo
Projected year-2 tax
$963 · $80/mo
Expected delta
+$311/yr (+$26/mo · 47.8%)

ⓘ 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 4/10 Moderate 7 d/yr ≥100°F today · 19 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
$20,213
− Mortgage interest
−$8,397
− Property taxes
−$652
− Insurance
−$750
− Repairs & maintenance
−$1,617
− Management
−$1,617
− Depreciation
−$4,361
Taxable income
$2,821
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$677
After-tax cash flow
$4,457/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
Batesville Community School Corporation
NCES district ID
1800390
Math proficiency
51% ▼ -6.00%
Reading proficiency
56% ▼ -6.00%
Median HH income
$61,570
Composite
46.78/100
National rank
#2384
State rank
#33 of 301 in IN

Livability — Batesville

Score
82/100
State rank
#13
US rank
#1187

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Batesville, IN
City population
12,607
Population (ZIP)
12,607

Population outlook (Ripley County) Hauer SSP2

Today (2025)
28,713 people
By 2030
28,400 · -1.1%
By 2040
27,288 · -5.0%
By 2050
25,691 · -10.5%
By 2075
22,222 · -22.6%
By 2100
17,965 · -37.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Hispanic / Latino 3% Two or more races 2%
Common ancestry
Lithuanian 4% Slovak 1% Iranian 1%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Ripley

2024 margin
Solid R (+61.5) · D 18.6% · R 80.1% · Other 1.2%
2008→2024 swing
-31.9pp toward R · 2008: -29.6pp · 2024: -61.5pp
All cycles
2024: R+61.5 2020: R+59.5 2016: R+57.4 2012: R+38.6 2008: R+29.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -109.15%
Current HPI
202.3679
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

+62.1% since first listed
22 events — show timeline
  • 2026-05-28 Listed $149,900 MIBOR as Distributed by MLS Grid
  • 2026-05-28 Listed $149,900 SEIBR
  • 2018-06-29 Sold (MLS) $85,000 SEIBR
  • 2018-06-29 Sold (MLS) $85,000 MIBOR as Distributed by MLS Grid
  • 2018-06-06 Pending MIBOR as Distributed by MLS Grid
  • 2018-06-01 Price Changed $89,900 MIBOR as Distributed by MLS Grid
  • 2018-04-25 Listed $99,900 MIBOR as Distributed by MLS Grid
  • 2018-04-23 Listed $89,900 SEIBR
  • 2017-12-31 Listing Removed MIBOR as Distributed by MLS Grid
  • 2017-07-01 Listed $69,900 MIBOR as Distributed by MLS Grid
  • 2017-06-30 Listed $69,900 SEIBR
  • 2015-08-20 Listing Removed MIBOR as Distributed by MLS Grid
  • 2015-02-24 Listed $80,500 MIBOR as Distributed by MLS Grid
  • 2015-02-19 Listed $69,900 SEIBR
  • 2014-09-01 Listing Removed Cincy MLS
  • 2014-03-01 Listed $81,900 Cincy MLS
  • 2014-03-01 Listed $81,900 SEIBR
  • 2012-06-10 Listing Removed MIBOR as Distributed by MLS Grid
  • 2011-09-09 Listed $84,900 MIBOR as Distributed by MLS Grid
  • 2011-09-09 Listed $84,900 SEIBR
  • 2010-01-03 Listing Removed MIBOR as Distributed by MLS Grid
  • 2009-07-02 Listed $92,500 MIBOR as Distributed by MLS Grid

Property tax history

-7.2%/yr

Latest (2024): $652 · +24.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…