CashFlowRE
Sign in Sign up
203 N Main St
D+ Composite 45.89
Why this score? — see what drove the D+ 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).

  • ARV discount +14.1/15.0
  • Cash flow +11.9/30.0
  • Schools +4.7/10.0
  • Livability +4.1/5.0
  • DSCR +3.5/10.0
  • 1% rule +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$194,900

203 N Main St · Batesville, IN 47006
3 bd · 2.0 ba · 2,084 sqft · SingleFamily public records · 125 Days on market
Built 1905 5,401 sqft lot $94/sqft · 6% below area Est $229k · 15% under

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

Listing remarks MLS

Tons of space at a great price. This 3 bed, 2 full bath home is located in town close to all of Batesville's downtown amenities. Oversized two-car detached garage. Newer hot water heater and HVAC.

Key facts

  • Downtown amenities
  • Newer hvac
  • Detached garage

Tags

DETACHED GARAGEDOWNTOWN AMENITIESNEWER HOT WATER HEATERNEWER HVAC

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/2.0-bath single-family listed at $195k.

Deal economics

  • At list price, monthly cash flow is $-49 ($-588/yr) — negative.
  • To cash-flow at today's rent, offer at most $186k (4.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $147k (24.7% below list).
  • Recommended offer: $147k (24.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% 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 Middle School (math 42% / reading 56%, grade C-, #53 of 330 statewide, top 16%, 487 students, 30% FRL); Batesville High School (math 57% / reading 72%, grade B-, #34 of 369 statewide, top 10%, 715 students, 23% FRL).
  • Market conditions: 83 active listings in the ZIP; 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 $6k 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.

Negotiation context

  • It's been on market 125 days — a 12% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
  • 6 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 $104k; list at $195k implies a 87% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1905 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $146,848 (24.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 125 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
  3. Built in 1905 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.75%
Cap rate
5.99%
Cash-on-cash
-1.08%
DSCR
0.95
GRM
11.1

CMA / ARV

ARV (median comp)
$228,603
List price
$194,900
Delta
-14.74%
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
315 S Mulberry St 0.38mi 3/1.5 2,070 (-1%) 5mo $212,500 $103 75
322 S Park Ave 0.35mi 3/1.5 2,172 (+4%) 3mo $205,000 $94 72
126 Fitch Ave 0.37mi 4/2.5 (+1) 2,113 (+1%) 2mo $220,000 $104 71
116 N Main St 0.05mi 4/2.0 (+1) 2,288 (+10%) 14mo $137,500 $60 65
119 N Park Ave 0.11mi 3/2.5 1,852 (-11%) 11mo $275,000 $148 65
405 Western Ave 0.51mi 3/1.0 2,240 (+8%) 0mo $285,000 $127 59
27 Beechgrove Ave 0.51mi 3/2.0 2,354 (+13%) 1mo $230,000 $98 54
308 Crestview Ln 0.25mi 3/2.0 2,392 (+15%) 13mo $284,000 $119 53
711 Sycamore Rd 0.47mi 4/2.5 (+1) 2,292 (+10%) 7mo $355,000 $155 49
951 Tekulve Rd 0.46mi 4/3.0 (+1) 2,350 (+13%) 2mo $355,000 $151 47
16 Daimler Ct 0.67mi 3/2.0 2,184 (+5%) 17mo $310,000 $142 46
808 Western Ave 0.58mi 4/1.5 (+1) 2,270 (+9%) 6mo $278,000 $122 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
-18.1%
Equity multiple
0.36×
Total profit
$-34,768
Equity at exit
$29,060
10-year hold
IRR
-10.4%
Equity multiple
0.37×
Total profit
$-34,550
Equity at exit
$16,851

Cash invested: $54,572 (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 47006

Active inventory
83
Price-to-rent
11.1×

Monthly cashflow live

Estimated rent
$1,468 medium interval (Pro) →
Mortgage (P&I)
$1,022
Tax from tax record
$106 /mo · $1,270/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$308
Net cashflow
$-49

Break-even live

Break-even rent $1,531
Max offer price $186,238
Occupancy floor 98%

Sensitivity live

Price -10% $61 -5% $6 +0% $-49 +5% $-104 +10% $-159
Rent -10% $-165 -5% $-107 +0% $-49 +5% $9 +10% $67
Rate -1.0pp $49 -0.5pp $1 base $-49 +0.5pp $-100 +1.0pp $-151

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
$48,725
Closing costs
$5,847
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 17 events

  1. 2026-05-08
    status Active 196-char remark
    Show marketing remark (199 chars)

    Tons of space at a great price. This 3 bed, 2 full bath home is located in town close to all of Batesville's downtown amenities. Oversized two-car detached garage. Newer hot water heater and HVAC.

  2. 2026-05-08
    status Active 199-char remark
    Show marketing remark (199 chars)

    Tons of space at a great price. This 3 bed, 2 full bath home is located in town close to all of Batesville's downtown amenities. Oversized two-car detached garage. Newer hot water heater and HVAC.

  3. 2026-05-01
    status Pending 196-char remark
    Show marketing remark (199 chars)

    Tons of space at a great price. This 3 bed, 2 full bath home is located in town close to all of Batesville's downtown amenities. Oversized two-car detached garage. Newer hot water heater and HVAC.

  4. 2026-05-01
    status Pending 199-char remark
    Show marketing remark (199 chars)

    Tons of space at a great price. This 3 bed, 2 full bath home is located in town close to all of Batesville's downtown amenities. Oversized two-car detached garage. Newer hot water heater and HVAC.

  5. 2026-03-16
    price $194,900 196-char remark
    Show marketing remark (199 chars)

    Tons of space at a great price. This 3 bed, 2 full bath home is located in town close to all of Batesville's downtown amenities. Oversized two-car detached garage. Newer hot water heater and HVAC.

  6. 2026-03-16
    price $194,900 199-char remark
    Show marketing remark (199 chars)

    Tons of space at a great price. This 3 bed, 2 full bath home is located in town close to all of Batesville's downtown amenities. Oversized two-car detached garage. Newer hot water heater and HVAC.

  7. 2026-02-09
    price $196,000 196-char remark
    Show marketing remark (199 chars)

    Tons of space at a great price. This 3 bed, 2 full bath home is located in town close to all of Batesville's downtown amenities. Oversized two-car detached garage. Newer hot water heater and HVAC.

  8. 2026-02-09
    price $196,000 199-char remark
    Show marketing remark (199 chars)

    Tons of space at a great price. This 3 bed, 2 full bath home is located in town close to all of Batesville's downtown amenities. Oversized two-car detached garage. Newer hot water heater and HVAC.

  9. 2026-01-14
    price $199,000 196-char remark
    Show marketing remark (196 chars)

    Tons of space at a great price. This 3 bed, 2 full bath home is located in town close to all of Batesville's downtown amenities. Oversized two-car detached garage. Newer hot water heater and HVAC.

  10. 2026-01-14
    price $19,900 196-char remark
    Show marketing remark (196 chars)

    Tons of space at a great price. This 3 bed, 2 full bath home is located in town close to all of Batesville's downtown amenities. Oversized two-car detached garage. Newer hot water heater and HVAC.

  11. 2026-01-13
    listed $199,900 Active 196-char remark
    Show marketing remark (199 chars)

    Tons of space at a great price. This 3 bed, 2 full bath home is located in town close to all of Batesville's downtown amenities. Oversized two-car detached garage. Newer hot water heater and HVAC.

  12. 2026-01-13
    listed $199,000 Active 199-char remark
    Show marketing remark (199 chars)

    Tons of space at a great price. This 3 bed, 2 full bath home is located in town close to all of Batesville's downtown amenities. Oversized two-car detached garage. Newer hot water heater and HVAC.

  13. 2015-07-10
    soldstatus $104,000 Sold
  14. 2015-07-10
    soldstatus $104,000
  15. 2015-06-06
    status Pending
  16. 2015-05-06
    listed $108,500 Active
  17. 2015-05-05
    listed $108,500

ⓘ 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
$1,270 · $106/mo
Projected year-2 tax
$1,463 · $122/mo
Expected delta
+$193/yr (+$16/mo · 15.2%)

ⓘ 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
$17,622
− Mortgage interest
−$10,917
− Property taxes
−$1,270
− Insurance
−$974
− Repairs & maintenance
−$1,410
− Management
−$1,410
− Depreciation
−$5,670
Taxable loss
−$4,030
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$967
After-tax cash flow
$379/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

+79.6% since first listed
17 events — show timeline
  • 2026-05-08 Relisted SEIBR
  • 2026-05-08 Relisted MIBOR as Distributed by MLS Grid
  • 2026-05-01 Pending SEIBR
  • 2026-05-01 Pending MIBOR as Distributed by MLS Grid
  • 2026-03-16 Price Changed $194,900 SEIBR
  • 2026-03-16 Price Changed $194,900 MIBOR as Distributed by MLS Grid
  • 2026-02-09 Price Changed $196,000 SEIBR
  • 2026-02-09 Price Changed $196,000 MIBOR as Distributed by MLS Grid
  • 2026-01-14 Price Changed $199,000 SEIBR
  • 2026-01-14 Price Changed $19,900 SEIBR
  • 2026-01-13 Listed $199,000 MIBOR as Distributed by MLS Grid
  • 2026-01-13 Listed $199,900 SEIBR
  • 2015-07-10 Sold (MLS) $104,000 SEIBR
  • 2015-07-10 Sold (MLS) $104,000 MIBOR as Distributed by MLS Grid
  • 2015-06-06 Pending MIBOR as Distributed by MLS Grid
  • 2015-05-06 Listed $108,500 MIBOR as Distributed by MLS Grid
  • 2015-05-05 Listed $108,500 SEIBR

Property tax history

-4.8%/yr

Latest (2024): $1,270 · +21.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…