CashFlowRE
Sign in Sign up
711 N Lemcke Ave
C+ Composite 61.24
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 +22.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.3/10.0
  • 1% rule +4.8/10.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,000

711 N Lemcke Ave · Evansville, IN 47712
1 bd · 1.0 ba · 976 sqft · SingleFamily public records · 28 Days on market
Built 1900 3,485 sqft lot Est $138k · 28% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Well cared for and on the Westside. .. .This 2 bedroom home showcases 9' ceilings and 6" trim throughout. The Kitchen includes all appliances and is accented by a sparkling glass backsplash, making it feel light and airy. The Living Room is well lit by 2 large windows and a full view front storm door. The spacious Master Bedroom features a full wall of closets. Enjoy the covered back porch this summer. A beautiful tree, shrubbery, and a landscaped area border the walk to the 2 car garage, which is accessed by the alley way. The covered front porch is clay-colored restored concrete and complements the tasteful, freshly-painted, soft green colored, home.

Key facts

  • 3,485 sq ft lot
  • 2 garage spots
  • Built 1900

Property features AI

Finance

  • Other: Annual tax amount listed (omitted per instructions)
  • Financial info: No investment or income details provided
  • HOA & community: No HOA details provided

Exterior

  • Parking: Detached 2-car garage
  • Security: No security details provided
  • Utilities: Private water source; Public sewer
  • Home design: Single-family, site-built home; One story
  • Construction: Vinyl siding exterior; Block foundation; Above-grade finished area reported
  • Exterior features: Level lot; Lot dimensions approximately 26 x 130; Zoned R-1 One-Family Residence

Interior

  • Kitchen: No kitchen appliance details provided
  • Bedrooms: Total of 4 rooms (bedroom count not specified)
  • Flooring: No flooring details provided
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Partial, unfinished basement
  • Laundry & utility: Laundry on the main level

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 1-bed/1.0-bath single-family listed at $99k.

Deal economics

  • At list price, monthly cash flow is $170 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $97k (1.9% below list).
  • Recommended offer: $97k (1.9% below list) — sets the bar for 1% rule.
  • Cap rate 8.4% 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: Cynthia Heights Elementary School (math 56% / reading 55%, grade C, #188 of 994 statewide, top 19%, 457 students, 43% FRL); Helfrich Park Stem Academy (math 36% / reading 47%, grade F, #108 of 330 statewide, top 34%, 517 students, 52% FRL); Francis Joseph Reitz High School (math 45% / reading 68%, grade C, #70 of 369 statewide, top 19%, 1,280 students, 44% FRL) — zoned schools at 47% FRL track the district average.
  • Market conditions: 134 active listings in the ZIP; 8 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).
  • This rent is only 17% of the median local income ($68k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $684 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($98k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 11y 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 $84k; 17% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $97,072 (1.9% below list)

Questions for the listing agent

  1. Built in 1900 — 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 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.98%
Cap rate
8.35%
Cash-on-cash
7.35%
DSCR
1.33
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$137,616
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
707 Wessel Ln 0.06mi 2/1.0 (+1) 1,072 (+10%) 1mo $137,000 $128 75
708 N Eleventh Ave 0.34mi 2/1.0 (+1) 936 (-4%) 3mo $110,000 $118 69
3103 W Virginia St 0.55mi 2/1.0 (+1) 977 (+0%) 2mo $185,000 $189 68
3004 W Michigan St 0.48mi 2/1.0 (+1) 988 (+1%) 8mo $160,000 $162 64
3209 Mount Vernon Ave 0.63mi 2/1.0 (+1) 1,002 (+3%) 1mo $128,750 $128 61
2740 W Franklin St 0.33mi 2/2.0 (+1) 1,071 (+10%) 1mo $151,320 $141 59
507 N Eleventh Ave 0.42mi 2/1.0 (+1) 880 (-10%) 5mo $107,000 $122 55
3007 Forest Ave 0.68mi 2/1.0 (+1) 908 (-7%) 1mo $152,900 $168 51
2617 Edgewood Dr 0.65mi 2/1.0 (+1) 912 (-7%) 6mo $125,000 $137 49
3011 Forest Ave 0.69mi 2/1.0 (+1) 900 (-8%) 4mo $135,000 $150 46
3400 Mount Vernon Ave 0.71mi 2/1.0 (+1) 851 (-13%) 5mo $125,000 $147 36
2725 Marion Ave 0.74mi 2/1.0 (+1) 1,113 (+14%) 8mo $140,000 $126 31

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
-5.1%
Equity multiple
0.81×
Total profit
$-5,267
Equity at exit
$14,761
10-year hold
IRR
4.5%
Equity multiple
1.33×
Total profit
$9,182
Equity at exit
$8,560

Cash invested: $27,720 (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 47712

Home prices YoY
-32.1%
Active inventory
134
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$971 high interval (Pro) →
Mortgage (P&I)
$519
Tax from tax record
$37 /mo · $440/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$204
Net cashflow
$170

Break-even live

Break-even rent $756
Max offer price $99,000
Occupancy floor 78%

Sensitivity live

Price -10% $226 -5% $198 +0% $170 +5% $142 +10% $114
Rent -10% $93 -5% $131 +0% $170 +5% $208 +10% $246
Rate -1.0pp $220 -0.5pp $195 base $170 +0.5pp $144 +1.0pp $118

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
$24,750
Closing costs
$2,970
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2708 W Franklin St Unit 4 Evansville, IN 2.0 1.0 1100 $900 $0.82 21d 1 0.30mi
2517 W Illinois St Evansville, IN 2.0 1.0 938 $960 $1.02 21d 1 0.35mi
406 Wills Ave Evansville, IN 2.0 1.0 832 $1,295 $1.56 14d 1 0.79mi
3308 Forest Ave Evansville, IN 1.0 1.0 900 $750 $0.83 14d 1 0.88mi
2727 Austin Ave Evansville, IN 2.0 1.0 952 $1,495 $1.57 21d 1 0.89mi
3200 Edgewood Dr Evansville, IN 2.0 1.0 720 $1,295 $1.80 14d 1 0.90mi
1306 W Missouri St Evansville, IN 2.0 1.0 800 $950 $1.19 14d 1 1.15mi
409 S Bosse Ave Evansville, IN 2.0 1.0 1050 $985 $0.94 21d 1 1.50mi

Listing history 13 events

  1. 2026-06-13
    status $99,000 Pending 28 DOM
  2. 2026-06-10
    days on market $99,000 Active 28 DOM
  3. 2026-06-09
    days on market $99,000 Active 27 DOM
  4. 2026-06-08
    days on market $99,000 Active 26 DOM
  5. 2026-06-07
    days on market $99,000 Active 25 DOM
  6. 2026-06-02
    days on market $99,000 Active 20 DOM
  7. 2026-06-01
    days on market $99,000 Active 19 DOM
  8. 2026-05-31
    days on market $99,000 Active 18 DOM
  9. 2026-05-30
    days on market $99,000 Active 17 DOM
  10. 2026-05-13
    listed $99,000 Active
  11. 2016-06-28
    soldstatus $84,500 665-char remark
    Show marketing remark (665 chars)

    Well cared for and on the Westside. .. .This 2 bedroom home showcases 9' ceilings and 6" trim throughout. The Kitchen includes all appliances and is accented by a sparkling glass backsplash, making it feel light and airy. The Living Room is well lit by 2 large windows and a full view front storm door. The spacious Master Bedroom features a full wall of closets. Enjoy the covered back porch this summer. A beautiful tree, shrubbery, and a landscaped area border the walk to the 2 car garage, which is accessed by the alley way. The covered front porch is clay-colored restored concrete and complements the tasteful, freshly-painted, soft green colored, home.

  12. 2016-05-05
    listed $84,900 665-char remark
    Show marketing remark (665 chars)

    Well cared for and on the Westside. .. .This 2 bedroom home showcases 9' ceilings and 6" trim throughout. The Kitchen includes all appliances and is accented by a sparkling glass backsplash, making it feel light and airy. The Living Room is well lit by 2 large windows and a full view front storm door. The spacious Master Bedroom features a full wall of closets. Enjoy the covered back porch this summer. A beautiful tree, shrubbery, and a landscaped area border the walk to the 2 car garage, which is accessed by the alley way. The covered front porch is clay-colored restored concrete and complements the tasteful, freshly-painted, soft green colored, home.

  13. 2015-10-22
    listed $85,900

ⓘ 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
$440 · $37/mo
Projected year-2 tax
$641 · $53/mo
Expected delta
+$201/yr (+$17/mo · 45.7%)

ⓘ 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 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 5 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
$11,649
− Mortgage interest
−$5,546
− Property taxes
−$440
− Insurance
−$495
− Repairs & maintenance
−$932
− Management
−$932
− Depreciation
−$2,880
Taxable income
$424
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$102
After-tax cash flow
$1,936/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

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

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)
25,444
Household income
$68,494
Rent vs Own
34.6% rent · 65.4% own
Severe rent burden
797.0

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 (91%)
Race & ethnicity
White 91% Two or more races 4% Hispanic / Latino 2% Black 2% Asian 2%
Common ancestry
Romanian 3% Lithuanian 2% Italian 1%
Foreign-born
2% · China, Canada
Languages at home
97% English-only · Spanish 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
▼ -101.86%
Current HPI
215.5153
Rent YoY
Metro
Evansville, IN-KY
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

+15.3% since first listed
4 events — show timeline
  • 2026-05-13 Listed $99,000 IRMLS
  • 2016-06-28 Sold (MLS) $84,500 IRMLS
  • 2016-05-05 Listed $84,900 IRMLS
  • 2015-10-22 Listed $85,900 IRMLS

Property tax history

-0.8%/yr

Latest (2024): $440 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…