CashFlowRE
Sign in Sign up
7140 Ashton Park Dr
C Composite 57.87
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 +27.3/30.0
  • DSCR +9.5/10.0
  • 1% rule +6.5/10.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • ARV discount +3.0/15.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$245,000

7140 Ashton Park Dr · Evansville, IN 47725
3 bd · 2.0 ba · 1,166 sqft · SingleFamily public records · 30 Days on market
Built 2000 7,405 sqft lot Est $223k · 10% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Outstanding location for this brick ranch home on Evansville's Northside. Hard surface flooring throughout with cathedral ceilings and new high efficiency HVAC for low utility bills. This well maintained 3 bed and 2 baths house is perfect for you with a great fully fenced backyard that backs up to trees instead of any houses behind it. It creates lots of privacy for you to hang out on the patio.

Key facts

  • Quiet street
  • Updated interior
  • Modern kitchen

Tags

QUIET STREETUPDATED INTERIORMODERN KITCHENFENCED BACKYARD

Property features AI

Finance

  • Other: Directions and local location details available
  • Financial info: Tax amount provided but financial specifics excluded
  • HOA & community: Subdivision: Ashton Park

Exterior

  • Parking: Attached garage; Approximately 1.5 garage spaces
  • Security: Security features not provided
  • Utilities: Public water; Public sewer
  • Home design: Single-family site-built home; One-story
  • Construction: Brick construction; Built on a slab foundation
  • Exterior features: Level lot; Lot dimensions approximately 120 x 60

Interior

  • Kitchen: Kitchen details not provided
  • Bedrooms: Bedrooms not specified
  • Flooring: Flooring details not provided
  • Bathrooms: 2 full bathrooms (both on the main level)
  • Heating & cooling: Natural gas heating with forced air; Central air conditioning
  • Interior features: 5 total rooms; Main-level laundry
  • Laundry & utility: Laundry located on 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 3-bed/2.0-bath single-family listed at $245k.

Deal economics

  • At list price, monthly cash flow is $712 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $245k).
  • Recommended offer: $241k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.8% 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: North Junior High School (math 44% / reading 57%, grade C, #43 of 330 statewide, top 14%, 929 students, 42% FRL); North High School (math 57% / reading 74%, grade B, #29 of 369 statewide, top 8%, 1,674 students, 35% FRL).
  • Zoned-school proficiency averages 58% at this address vs 40% district-wide (+18 pts) — the actual schools serving this property are materially stronger than the Evansville Vanderburgh School Corporation average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 422 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 508 units permitted in Vanderburgh County in 2024 (32 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $69k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($241k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 10y 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 $190k; 29% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • 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 $241,325 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  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
1.15%
Cap rate
9.78%
Cash-on-cash
12.45%
DSCR
1.55
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$222,706
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3343 Fenbrook Ct 0.08mi 3/2.0 1,310 (+12%) 2mo $250,000 $191 74
7351 Oak Hill Rd 0.05mi 3/1.0 1,025 (-12%) 0mo $171,000 $167 73
3625 Ebbets Dr 0.58mi 3/2.0 1,102 (-6%) 4mo $255,000 $231 61

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
2.1%
Equity multiple
1.08×
Total profit
$5,564
Equity at exit
$36,530
10-year hold
IRR
11.7%
Equity multiple
1.92×
Total profit
$62,946
Equity at exit
$21,183

Cash invested: $68,600 (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 47725

Home prices YoY
-28.3%
Active inventory
422
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$2,819 high interval (Pro) →
Mortgage (P&I)
$1,285
Tax from tax record
$128 /mo · $1,541/yr
Insurance
$102
HOA
$0
Vacancy / Maint / Mgmt
$592
Net cashflow
$712

Break-even live

Break-even rent $1,918
Max offer price $245,000
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
$61,250
Closing costs
$7,350
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
4808 Old Tyme Ct Evansville, IN 2.0 1.0–2.0 1052 $3,074 $2.92 13d 1 1.05mi
6231 Boston Way Unit 6231 Evansville, IN 2.0 2.0 1320 $3,500 $2.65 20d 1 1.08mi
6209 Boston Way Evansville, IN 2.0 1.0 785 $2,500 $3.18 20d 1 1.10mi
6145 Boston Way Evansville, IN 2.0 1.0 785 $2,500 $3.18 20d 1 1.11mi
6147 Boston Way Unit 6147 Evansville, IN 2.0 1.0 785 $2,500 $3.18 20d 1 1.11mi
6143 Boston Way Unit 6143 Evansville, IN 2.0 1.0 785 $2,500 $3.18 20d 1 1.11mi
4901 Pleasant Ridge Dr Evansville, IN 2.0–3.0 2.0 1130 $999 $0.88 13d 1 1.48mi
2807 Ridgewood Dr Evansville, IN 2.0 1.0 1020 $1,075 $1.05 13d 1 1.50mi

Listing history 15 events

  1. 2026-06-13
    statusdays on market $245,000 Pending 30 DOM
  2. 2026-06-10
    days on market $245,000 Active 29 DOM
  3. 2026-06-09
    days on market $245,000 Active 28 DOM
  4. 2026-06-08
    days on market $245,000 Active 27 DOM
  5. 2026-06-07
    days on market $245,000 Active 26 DOM
  6. 2026-06-02
    days on market $245,000 Active 21 DOM
  7. 2026-06-01
    days on market $245,000 Active 20 DOM
  8. 2026-05-31
    days on market $245,000 Active 19 DOM
  9. 2026-05-30
    days on market $245,000 Active 18 DOM
  10. 2026-05-22
    price $245,000
  11. 2026-05-12
    listed $249,999 Active
  12. 2022-05-06
    soldstatus $190,000 398-char remark
    Show marketing remark (398 chars)

    Outstanding location for this brick ranch home on Evansville's Northside. Hard surface flooring throughout with cathedral ceilings and new high efficiency HVAC for low utility bills. This well maintained 3 bed and 2 baths house is perfect for you with a great fully fenced backyard that backs up to trees instead of any houses behind it. It creates lots of privacy for you to hang out on the patio.

  13. 2022-04-14
    listed $190,000 398-char remark
    Show marketing remark (398 chars)

    Outstanding location for this brick ranch home on Evansville's Northside. Hard surface flooring throughout with cathedral ceilings and new high efficiency HVAC for low utility bills. This well maintained 3 bed and 2 baths house is perfect for you with a great fully fenced backyard that backs up to trees instead of any houses behind it. It creates lots of privacy for you to hang out on the patio.

  14. 2016-08-19
    soldstatus $122,000 816-char remark
    Show marketing remark (816 chars)

    See this like new brick ranch off Oak Hill Road North of Heckel Road. The large ceramic tile entry opens up into a nice Great Room with Cathedral Ceiling and wood laminate floor. Step around the corner to the large kitchen with an abundance of cabinets and a spacious breakfast area. The bedroom wing features a Master Bedroom with walk-in closet and private bath with shower stall. The other 2 bedrooms feature updated ceiling fans and generous closets. There is a full bath off the hall with a pedestal sink and a tub/shower. The current owner added the ceramic tile in the kitchen, bath, and entry. You will not be looking at your back door neighbors in this private backyard. The double patio allows for a nice sitting area plus room for a hot tub. A storage shed is also included. See this well kept home today!

  15. 2016-07-11
    listed $122,000 816-char remark
    Show marketing remark (816 chars)

    See this like new brick ranch off Oak Hill Road North of Heckel Road. The large ceramic tile entry opens up into a nice Great Room with Cathedral Ceiling and wood laminate floor. Step around the corner to the large kitchen with an abundance of cabinets and a spacious breakfast area. The bedroom wing features a Master Bedroom with walk-in closet and private bath with shower stall. The other 2 bedrooms feature updated ceiling fans and generous closets. There is a full bath off the hall with a pedestal sink and a tub/shower. The current owner added the ceramic tile in the kitchen, bath, and entry. You will not be looking at your back door neighbors in this private backyard. The double patio allows for a nice sitting area plus room for a hot tub. A storage shed is also included. See this well kept home today!

ⓘ 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
$1,541 · $128/mo
Projected year-2 tax
$1,812 · $151/mo
Expected delta
+$271/yr (+$23/mo · 17.6%)

ⓘ 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 3/10 Moderate 4% 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
$33,829
− Mortgage interest
−$13,724
− Property taxes
−$1,541
− Insurance
−$1,225
− Repairs & maintenance
−$2,706
− Management
−$2,706
− Depreciation
−$7,127
Taxable income
$4,799
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,152
After-tax cash flow
$7,389/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

City population
146,793
Population (ZIP)
19,436

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 (92%)
Race & ethnicity
White 92% Hispanic / Latino 3% Two or more races 3% Asian 2%
Common ancestry
Romanian 2% Lithuanian 2% Slovak 1%
Foreign-born
2% · China
Languages at home
97% English-only · Other Asian/Pacific 1% Spanish 1% Tagalog/Filipino 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
▼ -70.73%
Current HPI
179.2534
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

+100.8% since first listed
6 events — show timeline
  • 2026-05-22 Price Changed $245,000 IRMLS
  • 2026-05-12 Listed $249,999 IRMLS
  • 2022-05-06 Sold (MLS) $190,000 IRMLS
  • 2022-04-14 Listed $190,000 IRMLS
  • 2016-08-19 Sold (MLS) $122,000 IRMLS
  • 2016-07-11 Listed $122,000 IRMLS

Property tax history

+7.2%/yr

Latest (2024): $1,541 · -3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…