CashFlowRE
Sign in Sign up
1709 Liberty Ave
C- Composite 52.15
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • Appreciation +7.1/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.8/5.0
  • Rent growth +3.4/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0

$10,000

1709 Liberty Ave · Terre Haute, IN 47807
1 bd · 1.0 ba · 951 sqft · SingleFamily public records · 11 Days on market
Built 1885 5,663 sqft lot

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

Key facts

  • 5,663 sq ft lot
  • Built 1885
  • Listed 11 days

Property features AI

Finance

  • Other: Property is on approximately 0.13 acre (< 1/4 acre); GPS-friendly directions

Exterior

  • Utilities: Public water; Municipal sewer connected; Solid waste not listed
  • Home design: Single-family residence; One level
  • Construction: Brick and other exterior materials; Block foundation
  • Exterior features: Front yard fencing

Interior

  • Kitchen: Kitchen on main level
  • Bedrooms: 1 bedroom on the main level
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: No heating system listed; No cooling system listed
  • Interior features: Attic access; Has basement; Six total rooms
  • Laundry & utility: No appliances listed

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 $10k.

Deal economics

  • At list price, monthly cash flow is $582 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($816 rent vs $10k).
  • Cap rate 76.2% vs local median 4.6% in Terre Haute — 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 75/100 on livability (#63 in IN, #4,186 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, employment F.
  • Vigo County School Corporation (urban): math 32% / reading 37% proficiency, ranked #202 of 301 in IN (top 67%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Davis Park Elementary School (math 32% / reading 27%, grade F, #697 of 994 statewide, top 73%, 335 students, 88% FRL); Woodrow Wilson Middle School (math 21% / reading 31%, grade F, #240 of 330 statewide, top 73%, 701 students, 62% FRL); Terre Haute South Vigo High School (math 37% / reading 72%, grade C-, #79 of 369 statewide, top 26%, 1,610 students, 51% FRL) — zoned schools average 67% FRL vs 47% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.7%/yr); 78 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 60 units permitted in Vigo County in 2024 (0 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($25k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $483 of equity ($69 loan paydown + $414 appreciation (4.1% local appreciation)).
  • Vigo County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (4.1% appreciation + 3.7% rent growth), your $3k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1885 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $10,000

Questions for the listing agent

  1. Built in 1885 — 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
8.16%
Cap rate
76.17%
Cash-on-cash
249.56%
DSCR
12.10
GRM
1.0

CMA / ARV

ARV (on-the-fly)
$81,786
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2321 Tippecanoe St 0.46mi 2/1.0 (+1) 912 (-4%) 1mo $90,000 $99 66
329 N 14th St 0.28mi 2/1.0 (+1) 882 (-7%) 6mo $15,000 $17 65
136 Monterey Ave 0.52mi 2/1.0 (+1) 979 (+3%) 3mo $159,000 $162 64
1219 Eagle St 0.51mi 2/1.0 (+1) 924 (-3%) 5mo $79,900 $86 62
2144 Spruce St 0.28mi 2/1.0 (+1) 1,064 (+12%) 0mo $40,500 $38 62
2031 5th Ave 0.68mi 2/1.0 (+1) 926 (-3%) 1mo $7,000 $8 58
106 N 21st St 0.24mi 2/1.0 (+1) 1,078 (+13%) 10mo $90,000 $83 53
1352 N 22nd St 0.66mi 2/1.0 (+1) 888 (-7%) 1mo $23,500 $26 52
2250 Tippecanoe St 0.40mi 2/1.0 (+1) 1,090 (+15%) 2mo $60,000 $55 51
2530 Mariposa Dr 0.66mi 2/1.0 (+1) 880 (-8%) 8mo $134,900 $153 45
19 Marigold Pl 0.73mi 2/1.0 (+1) 1,008 (+6%) 7mo $140,000 $139 45
217 S 25th St 0.70mi 2/2.0 (+1) 992 (+4%) 22mo $107,000 $108 33

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

4.14% appreciation · 3.74% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
15.12×
Total profit
$39,529
Equity at exit
$5,154
10-year hold
IRR
Equity multiple
32.76×
Total profit
$88,933
Equity at exit
$8,496

Cash invested: $2,800 (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 47807

Home prices YoY
2.8%
Rents YoY
3.7%
Active inventory
78
Price-to-rent
1.0×

Monthly cashflow live

Estimated rent
$816 high interval (Pro) →
Mortgage (P&I)
$52
Tax from tax record
$6 /mo · $66/yr
Insurance
$4
HOA
$0
Vacancy / Maint / Mgmt
$171
Net cashflow
$582

Break-even live

Break-even rent $79
Max offer price $10,000
Occupancy floor 24%

Sensitivity live

Price -10% $588 -5% $585 +0% $582 +5% $579 +10% $577
Rent -10% $518 -5% $550 +0% $582 +5% $615 +10% $647
Rate -1.0pp $587 -0.5pp $585 base $582 +0.5pp $580 +1.0pp $577

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
$2,500
Closing costs
$300
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1701 Ohio St Unit C Terre Haute, IN 2.0 1.0 880 $950 $1.08 45d 1 0.54mi
1609 Ohio St Unit 1 Terre Haute, IN, USA Terre Haute, IN 1.0 1.0 700 $785 $1.12 45d 1 0.54mi
1095 Spruce St Unit 2 Bed TBD Terre Haute, IN 2.0 1.0 650 $519 $0.80 45d 1 0.62mi
901 Elm St Terre Haute, IN 2.0 1.0 600 $800 $1.33 45d 1 0.78mi
1028 N 9th St Terre Haute, IN 2.0 1.0 960 $1,200 $1.25 45d 1 0.90mi
433 S 25th St Terre Haute, IN 2.0 1.0 760 $995 $1.31 45d 1 0.96mi
615 Cherry St Unit 212 Terre Haute, IN 2.0 1.0 625 $1,194 $1.91 45d 1 1.12mi
2003 N 22nd St Terre Haute, IN 1.0 1.0 846 $650 $0.77 45d 1 1.14mi
1723 N 11th St Unit 3 Terre Haute, IN 2.0 1.0 800 $800 $1.00 45d 1 1.15mi
1723 N 11th St Unit 2 Terre Haute, IN 1.0 1.0 700 $800 $1.14 45d 1 1.15mi
731 S 7th St Terre Haute, IN 1.0 1.0 700 $1,200 $1.71 45d 1 1.35mi
1320 S 19th St Terre Haute, IN 2.0 1.0 830 $700 $0.84 45d 1 1.37mi
628 Ash St Terre Haute, IN 1.0–2.0 1.0 568 $575 $1.01 45d 1 1.47mi

Listing history 7 events

  1. 2026-06-07
    statusdays on market $10,000 Pending 11 DOM
  2. 2026-06-05
    days on market $10,000 Active 10 DOM
  3. 2026-06-02
    days on market $10,000 Active 8 DOM
  4. 2026-06-01
    days on market $10,000 Active 7 DOM
  5. 2026-05-31
    days on market $10,000 Active 6 DOM
  6. 2026-05-30
    days on market $10,000 Active 5 DOM
  7. 2026-05-25
    listed $10,000 Active

ⓘ 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
$66 · $6/mo
Projected year-2 tax
$76 · $6/mo
Expected delta
+$10/yr (+$1/mo · 14.4%)

ⓘ 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 ≥104°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$9,788
− Mortgage interest
−$560
− Property taxes
−$66
− Insurance
−$50
− Repairs & maintenance
−$783
− Management
−$783
− Depreciation
−$291
Taxable income
$7,255
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,741
After-tax cash flow
$5,246/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
Vigo County School Corporation
NCES district ID
1812090
Math proficiency
32% ▼ -10.00%
Reading proficiency
37% ▼ -8.00%
Median HH income
$40,100
Composite
28.97/100
National rank
#6625
State rank
#202 of 301 in IN

Livability — Terre Haute

Score
75/100
State rank
#63
US rank
#4186

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Terre Haute, IN
County
Vigo County · 91,193 people
City population
91,193
Metro
Terre Haute, IN
Population (ZIP)
13,140
Household income
$24,706
Rent vs Own
73.5% rent · 26.5% own
Severe rent burden
1836.0

Population outlook (Vigo County) Hauer SSP2

Today (2025)
106,366 people
By 2030
105,674 · -0.7%
By 2040
103,731 · -2.5%
By 2050
101,200 · -4.9%
By 2075
95,674 · -10.1%
By 2100
85,910 · -19.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Black 14% Two or more races 8% Hispanic / Latino 4%
Common ancestry
Slovak 4% Romanian 2% Lithuanian 1%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 4% Arabic 1%

Political lean MEDSL · Vigo

2024 margin
R (+18.1) · D 40.0% · R 58.1% · Other 2.0%
2008→2024 swing
-33.9pp toward R · 2008: 15.8pp · 2024: -18.1pp
All cycles
2024: R+18.1 2020: R+14.7 2016: R+15.2 2012: D+0.8 2008: D+15.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.14%
Current HPI
152.8073
Rent YoY
▲ 3.74%
Metro
Terre Haute, IN
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-05-25 Listed $10,000 MIBOR as Distributed by MLS Grid

Property tax history

-15.8%/yr

Latest (2024): $66 · -88.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…