CashFlowRE
Sign in Sign up
No image
B Composite 74.78
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +6.0/10.0
  • Livability +3.2/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$69,900

368 Jackson St · Fairview Park, IN 47842
3 bd · 1.0 ba · 1,288 sqft · SingleFamily public records · 182 Days on market
Built 1928 0.95 ac lot ↓ 13% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming Fixer-Upper on nearly 1 acre lot with endless potential! Discover the possibilities with this 1,288 sq ft home situated on a generous 0.95 acre lot. This 3 bedroom home features spacious rooms with a ½ bath en suite. The back of the lot has existing sewage and water connections for later use. Enjoy the large covered front porch and take advantage of the outdoor shed for extra storage or workshop. This expansive yard has room to garden, play or expand. This property is the perfect opportunity for investors or buyers looking to customize a home to their taste. This property is sold As-Is. Bring your vision and make it your own! Schedule your private tour today with your favo

Key facts

  • Expansive yard
  • Nearly 1 acre lot
  • Outdoor shed

Tags

NEARLY 1 ACRE LOTLARGE COVERED FRONT PORCHOUTDOOR SHEDEXPANSIVE YARD

Property features AI

Finance

  • Other: Zoned R1; Located in the Fairview subdivision

Exterior

  • Parking: Gravel parking
  • Utilities: Public sewer
  • Home design: Single-family residence; One story
  • Construction: Vinyl siding; Shingle roof
  • Exterior features: Covered patio/porch; Shed(s) on the property

Interior

  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Natural gas heating
  • Interior features: Partial basement; Five total rooms

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 $70k.

Deal economics

  • At list price, monthly cash flow is $396 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $62k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#390 in IN) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D+, amenities F, commute F.
  • South Vermillion Community School Corporation (rural): math 31% / reading 42% proficiency, ranked #182 of 301 in IN (top 60%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Central Elementary School (math 27% / reading 37%, grade F, #652 of 994 statewide, top 68%, 302 students, 64% FRL); South Vermillion High School (math 27% / reading 62%, grade F, #169 of 369 statewide, top 51%, 478 students, 54% FRL).
  • Market conditions: 46 active listings in the ZIP; 28 units permitted in Vermillion County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($483 loan paydown + $1k appreciation (2.0% local appreciation)).
  • Vermillion County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (2.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 182 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $10k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1928 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $61,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 182 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 1928 — 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. 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.
  7. 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.
  8. 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
1.59%
Cap rate
13.10%
Cash-on-cash
24.30%
DSCR
2.08
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$184,184
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
312 S Fulton St 0.52mi 2/1.0 (-1) 1,278 (-1%) 4mo $115,000 $90 66
136 N Fulton St 0.65mi 3/2.0 1,215 (-6%) 0mo $207,000 $170 56
539 S Lincoln St 0.43mi 2/1.5 (-1) 1,152 (-11%) 4mo $165,000 $143 52
1044 Miller St 0.73mi 3/2.0 1,330 (+3%) 9mo $224,000 $168 49
548 E 7th St 0.53mi 2/1.5 (-1) 1,456 (+13%) 3mo $136,500 $94 44

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

Projected returns pro-forma

1.98% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
28.5%
Equity multiple
2.53×
Total profit
$30,000
Equity at exit
$27,513
10-year hold
IRR
30.0%
Equity multiple
4.89×
Total profit
$76,229
Equity at exit
$39,574

Cash invested: $19,572 (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 47842

Home prices YoY
1.0%
Active inventory
46
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,113 medium interval (Pro) →
Mortgage (P&I)
$367
Tax est. 1.5%
$87 /mo · $1,048/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$234
Net cashflow
$396

Break-even live

Break-even rent $611
Max offer price $69,900
Occupancy floor 59%

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
$17,475
Closing costs
$2,097
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 13 events

  1. 2026-06-12
    days on market $69,900 Active 182 DOM
  2. 2026-06-09
    days on market $69,900 Active 179 DOM
  3. 2026-06-08
    days on market $69,900 Active 178 DOM
  4. 2026-06-07
    days on market $69,900 Active 177 DOM
  5. 2026-06-07
    days on market $69,900 Active 176 DOM
  6. 2026-06-04
    days on market $69,900 Active 173 DOM
  7. 2026-06-02
    days on market $69,900 Active 172 DOM
  8. 2026-06-01
    days on market $69,900 Active 171 DOM
  9. 2026-05-31
    days on market $69,900 Active 170 DOM
  10. 2026-05-31
    days on market $69,900 Active 169 DOM
  11. 2026-03-19
    price $69,900
  12. 2025-12-12
    listed $79,900 Active
  13. 2025-06-04
    listed $79,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥105°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 1 unhealthy d/yr today · 3 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
$13,359
− Mortgage interest
−$3,915
− Property taxes
−$1,048
− Insurance
−$350
− Repairs & maintenance
−$1,069
− Management
−$1,069
− Depreciation
−$2,033
Taxable income
$3,874
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$930
After-tax cash flow
$3,827/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
South Vermillion Community School Corporation
NCES district ID
1810590
Math proficiency
31% ▼ -6.00%
Reading proficiency
42% ▬ 0.00%
Median HH income
$42,809
Composite
30.87/100
National rank
#6123
State rank
#182 of 301 in IN

Livability — Fairview Park

Score
64/100
State rank
#390
US rank
#14404

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fairview Park, IN
Population (ZIP)
9,675

Population outlook (Vermillion County) Hauer SSP2

Today (2025)
14,605 people
By 2030
13,942 · -4.5%
By 2040
12,592 · -13.8%
By 2050
11,381 · -22.1%
By 2075
9,063 · -37.9%
By 2100
7,098 · -51.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Two or more races 3%
Common ancestry
Italian 2% Lithuanian 2% Iranian 1%
Foreign-born
0%

Political lean MEDSL · Vermillion

2024 margin
Solid R (+44.7) · D 26.6% · R 71.3% · Other 2.1%
2008→2024 swing
-58.7pp toward R · 2008: 13.9pp · 2024: -44.7pp
All cycles
2024: R+44.7 2020: R+40.6 2016: R+35.1 2012: R+6.8 2008: D+13.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.98%
Current HPI
201.465
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

-12.5% since first listed
3 events — show timeline
  • 2026-03-19 Price Changed $69,900 THAAR
  • 2025-12-12 Listed $79,900 THAAR
  • 2025-06-04 Listed $79,900 THAAR

Property tax history

-13.7%/yr

Latest (2024): $71 · +27.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…