CashFlowRE
Sign in Sign up
1710 S 4th St
C- Composite 50.43
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 +19.4/30.0
  • ARV discount +8.4/15.0
  • DSCR +6.1/10.0
  • 1% rule +4.5/10.0
  • Livability +3.8/5.0
  • Schools +2.9/10.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$94,900

1710 S 4th St · Terre Haute, IN 47802
2 bd · 1.0 ba · 932 sqft · SingleFamily public records · 6 Days on market
Built 1893 5,663 sqft lot Est $97k · at est.

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

Listing remarks MLS

Discover a piece of Terre Haute's rich history at 1710 S 4th ST, just a 1.5 miles from Indiana State University. A charming single-family residence, offering 1165 square feet of living space. This bungalow-style home presents a unique opportunity to embrace a lifestyle of comfort and character. The living room provides a warm and inviting atmosphere, distinguished by its classic hardwood flooring. Each of the three bedrooms offers a comfortable retreat, all showcasing elegant hardwood flooring. A dedicated laundry room adds to the home's practicality. Beyond the interior, the property extends its allure with a fenced yard, perfect for outdoor enjoyment. The covered patio offer versatile spaces for relaxation and entertaining. A welcoming porch completes the exterior, providing a charming introduction to this delightful home. We invite you to experience the distinctive appeal of this property firsthand. SELLER OFFERING HOME WARRANTY

Key facts

  • Hardwood flooring
  • Private yard
  • Covered patio

Tags

PRIVATE YARDCOVERED PATIOWELCOMING PORCHHARDWOOD FLOORINGDEDICATED LAUNDRY ROOM

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Municipal sewer
  • Home design: Single family residence; One story
  • Construction: Aluminum siding; Poured concrete foundation
  • Exterior features: Gazebo; Lot under 1/4 acre

Interior

  • Kitchen: Gas oven
  • Bedrooms: 3 bedrooms on the main level
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Attic access; Cellar (basement)
  • Laundry & utility: Washer; Dryer; Gas water heater

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 2-bed/1.0-bath single-family listed at $95k.

Deal economics

  • At list price, monthly cash flow is $106 ($1k/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 $90k (5.2% below list).
  • Recommended offer: $90k (5.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.6% 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: Farrington Grove Elementary School (math 27% / reading 22%, grade F, #762 of 994 statewide, top 78%, 428 students, 92% FRL); Sarah Scott Middle School (math 8% / reading 18%, grade F, #304 of 330 statewide, top 94%, 397 students, 86% 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 76% FRL vs 47% district-wide (29 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.2%/yr); 190 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 60 units permitted in Vigo County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $656 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Vigo County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 6y 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 $55k; list at $95k implies a 72% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1893 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $89,960 (5.2% below list)

Questions for the listing agent

  1. Built in 1893 — 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
0.95%
Cap rate
7.64%
Cash-on-cash
4.80%
DSCR
1.21
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$96,928
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1632 S 9th St 0.44mi 2/1.0 929 (-0%) 3mo $55,000 $59 77
615 Morton St 0.45mi 2/1.0 972 (+4%) 1mo $135,000 $139 71
100 W Voorhees St 0.53mi 1/1.0 (-1) 889 (-5%) 4mo $75,000 $84 59
1415 S 8th St 0.44mi 3/1.0 (+1) 1,031 (+11%) 2mo $148,000 $144 55
1510 S 10th St 0.52mi 2/1.0 1,042 (+12%) 2mo $60,000 $58 55
2612 S Center 0.67mi 2/1.0 936 (+0%) 18mo $70,000 $75 53
2424 S 5th St 0.53mi 3/1.0 (+1) 1,042 (+12%) 3mo $108,000 $104 48
2116 S 8th St 0.47mi 2/1.0 1,044 (+12%) 18mo $120,000 $115 43

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 · 1.23% rent growth · sell at horizon

5-year hold
IRR
-10.7%
Equity multiple
0.62×
Total profit
$-10,202
Equity at exit
$14,150
10-year hold
IRR
-4.0%
Equity multiple
0.76×
Total profit
$-6,476
Equity at exit
$8,205

Cash invested: $26,572 (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 47802

Home prices YoY
-26.8%
Rents YoY
1.2%
Active inventory
190
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$900 high interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$67 /mo · $806/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$189
Net cashflow
$106

Break-even live

Break-even rent $765
Max offer price $94,900
Occupancy floor 83%

Sensitivity live

Price -10% $160 -5% $133 +0% $106 +5% $79 +10% $53
Rent -10% $35 -5% $71 +0% $106 +5% $142 +10% $177
Rate -1.0pp $154 -0.5pp $130 base $106 +0.5pp $82 +1.0pp $57

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
$23,725
Closing costs
$2,847
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.

Rent comps 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1611 S 7th St Apt 4 Terre Haute, IN 2.0 1.0 1022 $795 $0.78 45d 1 0.26mi
1201 S 7th St Unit 3 Terre Haute, IN 3.0 1.0 880 $925 $1.05 45d 1 0.51mi
500 College Ave Terre Haute, IN 2.0 1.0 809 $792 $0.98 45d 14 0.55mi
1001 E Voorhees St Apt G Terre Haute, IN 2.0 1.0 577 $750 $1.30 45d 1 0.70mi
731 S 7th St Terre Haute, IN 1.0 1.0 700 $1,200 $1.71 45d 1 0.79mi
2440 S 11th St Terre Haute, IN 2.0 1.0 800 $1,000 $1.25 45d 1 0.80mi
2900 S 13th St Apt 2 Terre Haute, IN 2.0 1.0 680 $875 $1.29 45d 1 1.16mi
2900 S 13th St Unit 1 Terre Haute, IN 1.0 1.0 559 $800 $1.43 45d 1 1.16mi
1320 S 19th St Terre Haute, IN 2.0 1.0 830 $700 $0.84 45d 1 1.33mi
615 Cherry St Unit 212 Terre Haute, IN 2.0 1.0 625 $1,194 $1.91 45d 1 1.35mi
2875 S 6th St Unit 28 Terre Haute, IN 1.0 1.0 569 $675 $1.19 45d 1 1.42mi

Listing history 4 events

  1. 2026-05-19
    listed $94,900 Active 945-char remark
    Show marketing remark (945 chars)

    Discover a piece of Terre Haute's rich history at 1710 S 4th ST, just a 1.5 miles from Indiana State University. A charming single-family residence, offering 1165 square feet of living space. This bungalow-style home presents a unique opportunity to embrace a lifestyle of comfort and character. The living room provides a warm and inviting atmosphere, distinguished by its classic hardwood flooring. Each of the three bedrooms offers a comfortable retreat, all showcasing elegant hardwood flooring. A dedicated laundry room adds to the home's practicality. Beyond the interior, the property extends its allure with a fenced yard, perfect for outdoor enjoyment. The covered patio offer versatile spaces for relaxation and entertaining. A welcoming porch completes the exterior, providing a charming introduction to this delightful home. We invite you to experience the distinctive appeal of this property firsthand. SELLER OFFERING HOME WARRANTY

  2. 2026-05-17
    listed $94,900 Active
  3. 2020-08-31
    soldstatus $55,250 640-char remark
    Show marketing remark (640 chars)

    Settle in to this well maintained three bedroom, one bath home which offers a detached garage and fenced yard. Enjoy the summer breeze on the large front porch or under the covered patio which is perfect for a firepit or bbq. Master bedroom is very large and has a pocket door, living room is cozy and kitchen comes with gas stove/oven, refrigerator, and microwave and large pantry. Bathroom features step in shower. Laundry is easily accessible on main level located in a large room that also offers extra storage. Detached, glazes block garage has alley access, as well as a great loft area. Make your appointment to tour this home today!

  4. 2020-06-17
    listed $64,900 640-char remark
    Show marketing remark (640 chars)

    Settle in to this well maintained three bedroom, one bath home which offers a detached garage and fenced yard. Enjoy the summer breeze on the large front porch or under the covered patio which is perfect for a firepit or bbq. Master bedroom is very large and has a pocket door, living room is cozy and kitchen comes with gas stove/oven, refrigerator, and microwave and large pantry. Bathroom features step in shower. Laundry is easily accessible on main level located in a large room that also offers extra storage. Detached, glazes block garage has alley access, as well as a great loft area. Make your appointment to tour this 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
$806 · $67/mo
Projected year-2 tax
$807 · $67/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 2/10 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 2 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
$10,795
− Mortgage interest
−$5,316
− Property taxes
−$806
− Insurance
−$474
− Repairs & maintenance
−$864
− Management
−$864
− Depreciation
−$2,761
Taxable loss
−$290
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$70
After-tax cash flow
$1,345/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)
33,135
Household income
$57,395
Rent vs Own
41.0% rent · 59.0% own
Severe rent burden
1102.0

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 (82%)
Race & ethnicity
White 82% Black 8% Two or more races 5% Hispanic / Latino 3% Asian 3%
Common ancestry
Lithuanian 3% Slovak 2% Serbian 2%
Foreign-born
3% · China, Canada
Languages at home
96% English-only · Spanish 1% Other Indo-European 1% Chinese 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
▼ -67.05%
Current HPI
183.0194
Rent YoY
▲ 1.23%
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

+46.2% since first listed
6 events — show timeline
  • 2026-05-27 Pending THAAR
  • 2026-05-25 Pending MIBOR as Distributed by MLS Grid
  • 2026-05-19 Listed $94,900 THAAR
  • 2026-05-17 Listed $94,900 MIBOR as Distributed by MLS Grid
  • 2020-08-31 Sold (MLS) $55,250 THAAR
  • 2020-06-17 Listed $64,900 THAAR

Property tax history

+2.8%/yr

Latest (2024): $806 · -3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…