CashFlowRE
Sign in Sign up
1629 Ewing Ave Duplex
C Composite 59.13
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 +25.5/30.0
  • DSCR +8.4/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.2/10.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$164,900

1629 Ewing Ave · Evansville, IN 47712
4 bd · 2.0 ba · 2,064 sqft · MultiFamily public records · 286 Days on market
Built 1914 7,405 sqft lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Beautiful 4 bedrooms, 2 bath duplex in Howell. This property is a great investment opportunity if given the right amount of TLC. Downstairs features one bedroom, one bathroom, office, and kitchen. The upstairs boasts 3 additional bedrooms, 1 bathroom, another kitchen, sunroom, laundry, and separate entrance. The 2 units are metered separately but the house could easily be used as a single-family home. Sold as-is.

Key facts

  • Updates to a/c
  • Fully remodeled
  • Detached garage

Tags

DUPLEX INVESTMENT OPPORTUNITYFULLY REMODELEDUPDATES TO A/CELECTRIC METERED SEPARATELYDETACHED GARAGE

Property features AI

Finance

  • Other: Pets allowed

Exterior

  • Parking: 2 open parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Duplex (residential income); 2 stories
  • Construction: Vinyl siding
  • Exterior features: Covered patio/porch; Corner lot; Level lot

Interior

  • Kitchen: Microwave; Range; Refrigerator; Dishwasher not listed
  • Flooring: Carpet
  • Bathrooms: 2 full bathrooms; 4 main-level bathrooms
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Washer hookup; Unfinished basement; Carpet flooring; Dryer, Microwave, Range, Refrigerator, Washer
  • Laundry & utility: Washer hookup; Washer and Dryer included

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 × 2-bed/1.0-bath units multifamily listed at $165k.

Deal economics

  • At list price, monthly cash flow is $385 ($5k/yr) — positive. Per door: $192/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $165k).
  • Recommended offer: $145k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.1% 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: Daniel Wertz Elementary School (math 42% / reading 32%, grade F, #550 of 994 statewide, top 57%, 315 students, 59% FRL); Perry Heights Middle School (math 43% / reading 56%, grade C, #50 of 330 statewide, top 16%, 470 students, 39% FRL); Francis Joseph Reitz High School (math 45% / reading 68%, grade C, #70 of 369 statewide, top 19%, 1,280 students, 44% FRL) — zoned schools at 47% FRL track the district average.
  • Market conditions: 134 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 508 units permitted in Vanderburgh County in 2024 (32 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($68k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 286 days — a 12% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y 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 $107k; list at $165k implies a 54% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1914 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $145,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 286 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1914 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.12%
Cap rate
9.09%
Cash-on-cash
10.00%
DSCR
1.44
GRM
7.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-1.3%
Equity multiple
0.95×
Total profit
$-2,231
Equity at exit
$24,587
10-year hold
IRR
8.4%
Equity multiple
1.64×
Total profit
$29,556
Equity at exit
$14,258

Cash invested: $46,172 (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 47712

Home prices YoY
-32.1%
Active inventory
134
Price-to-rent
14.9×

Monthly cashflow live

Estimated rent
$1,845 high interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$139 /mo · $1,672/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$387
Net cashflow
$385

Break-even live

Break-even rent $1,358
Max offer price $164,900
Occupancy floor 74%

Sensitivity live

Price -10% $478 -5% $431 +0% $385 +5% $338 +10% $291
Rent -10% $239 -5% $312 +0% $385 +5% $458 +10% $530
Rate -1.0pp $468 -0.5pp $427 base $385 +0.5pp $342 +1.0pp $299

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $1,845

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
$41,225
Closing costs
$4,947
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4002 Petes Ct Evansville, IN 3.0 2.0 1776 $1,600 $0.90 21d 1 0.63mi

Listing history 18 events

  1. 2026-06-18
    days on market $164,900 Active 286 DOM
  2. 2026-06-17
    days on market $164,900 Active 285 DOM
  3. 2026-06-16
    days on market $164,900 Active 284 DOM
  4. 2026-06-15
    days on market $164,900 Active 283 DOM
  5. 2026-06-14
    days on market $164,900 Active 281 DOM
  6. 2026-06-13
    days on market $164,900 Active 280 DOM
  7. 2026-06-10
    days on market $164,900 Active 278 DOM
  8. 2026-06-09
    days on market $164,900 Active 277 DOM
  9. 2026-06-08
    days on market $164,900 Active 276 DOM
  10. 2026-06-07
    days on market $164,900 Active 275 DOM
  11. 2026-06-02
    days on market $164,900 Active 270 DOM
  12. 2026-06-01
    days on market $164,900 Active 269 DOM
  13. 2026-05-31
    days on market $164,900 Active 268 DOM
  14. 2026-05-30
    days on market $164,900 Active 267 DOM
  15. 2025-09-05
    listed $164,900 Active
  16. 2023-08-03
    soldstatus $107,000 Closed 416-char remark
    Show marketing remark (416 chars)

    Beautiful 4 bedrooms, 2 bath duplex in Howell. This property is a great investment opportunity if given the right amount of TLC. Downstairs features one bedroom, one bathroom, office, and kitchen. The upstairs boasts 3 additional bedrooms, 1 bathroom, another kitchen, sunroom, laundry, and separate entrance. The 2 units are metered separately but the house could easily be used as a single-family home. Sold as-is.

  17. 2023-06-15
    status Pending 416-char remark
    Show marketing remark (416 chars)

    Beautiful 4 bedrooms, 2 bath duplex in Howell. This property is a great investment opportunity if given the right amount of TLC. Downstairs features one bedroom, one bathroom, office, and kitchen. The upstairs boasts 3 additional bedrooms, 1 bathroom, another kitchen, sunroom, laundry, and separate entrance. The 2 units are metered separately but the house could easily be used as a single-family home. Sold as-is.

  18. 2023-05-24
    listed $117,500 Active 416-char remark
    Show marketing remark (416 chars)

    Beautiful 4 bedrooms, 2 bath duplex in Howell. This property is a great investment opportunity if given the right amount of TLC. Downstairs features one bedroom, one bathroom, office, and kitchen. The upstairs boasts 3 additional bedrooms, 1 bathroom, another kitchen, sunroom, laundry, and separate entrance. The 2 units are metered separately but the house could easily be used as a single-family home. Sold as-is.

ⓘ 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
$1,672 · $139/mo
Projected year-2 tax
$1,672 · $139/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 3/10 Moderate FEMA zone X (unshaded) · 20% 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 2/10 Low 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 5 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
$22,140
− Mortgage interest
−$9,237
− Property taxes
−$1,672
− Insurance
−$824
− Repairs & maintenance
−$1,771
− Management
−$1,771
− Depreciation
−$4,797
Taxable income
$2,067
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$496
After-tax cash flow
$4,121/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

Census place
Evansville, IN
County
Vanderburgh County · 146,793 people
City population
146,793
Metro
Evansville, IN-KY
Population (ZIP)
25,444
Household income
$68,494
Rent vs Own
34.6% rent · 65.4% own
Severe rent burden
797.0

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 (91%)
Race & ethnicity
White 91% Two or more races 4% Hispanic / Latino 2% Black 2% Asian 2%
Common ancestry
Romanian 3% Lithuanian 2% Italian 1%
Foreign-born
2% · China, Canada
Languages at home
97% English-only · Spanish 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
▼ -101.86%
Current HPI
215.5153
Rent YoY
Metro
Evansville, IN-KY
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

+40.3% since first listed
4 events — show timeline
  • 2025-09-05 Listed $164,900 IRMLS
  • 2023-08-03 Sold (MLS) $107,000 IRMLS
  • 2023-06-15 Pending IRMLS
  • 2023-05-24 Listed $117,500 IRMLS

Property tax history

+1.5%/yr

Latest (2024): $1,672 · +32.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…