CashFlowRE
Sign in Sign up
6940 Kolb Dr
D- Composite 38.17
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).

  • Cash flow +12.6/30.0
  • ARV discount +7.9/15.0
  • DSCR +3.8/10.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • Appreciation +0.0/10.0

$250,000

6940 Kolb Dr · Evansville, IN 47715
3 bd · 1.0 ba · 1,856 sqft · SingleFamily public records · 8 Days on market
Built 1988 10,019 sqft lot Est $252k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Two-Story in Audubon Estates with 1856sqft, 4 bedrooms, 2.5 baths, living room, eat-in kitchen, dining room, 2 car garage. Main Level includes hardwood flooring, spacious living room, formal dining room, kitchen with breakfast bar, pantry, built-in desk, appliances stay, laundry and half bath just off the kitchen; plus kitchen dining area with access door to back patio and backyard view of mature trees. Upstairs offers an Owner’s Suite with 2 closets and full bath, plus 3 other bedrooms, and a hallway bath. Roof is 10 years old. Close to shopping and restaurants!

Key facts

  • Hardwood flooring
  • Eat-in kitchen
  • Private view

Tags

HARDWOOD FLOORINGEAT-IN KITCHENBREAKFAST BARPRIVATE VIEWMATURE TREESOWNER'S SUITE

Property features AI

Exterior

  • Parking: Attached concrete garage with 2 spaces
  • Utilities: Public water; Public sewer
  • Home design: Single family residence (site-built); 2 stories
  • Construction: Vinyl siding; Built above grade (finished area reported); Crawl space foundation
  • Exterior features: Patio; Level lot; Lot dimensions 75 x 132; Lot size approximately 0.23 acres

Interior

  • Kitchen: Dishwasher; Microwave; Refrigerator; Electric oven; Eat-in kitchen; Breakfast bar
  • Bedrooms: 8 total rooms (bedroom count not specified)
  • Flooring: Hardwood; Carpet; Vinyl
  • Bathrooms: 2 full bathrooms; 1 half bathroom; 1 bathroom on the main level
  • Heating & cooling: Natural gas heating; Forced air heating; Central air; Ceiling fan(s)
  • Interior features: Walk-in closet(s); Entrance foyer; Breakfast bar; Ceiling fan(s); Eat-in kitchen; Crawl space basement
  • Laundry & utility: Laundry 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/1.0-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $-30 ($-365/yr) — negative.
  • To cash-flow at today's rent, offer at most $245k (2.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $184k (26.5% below list).
  • Recommended offer: $184k (26.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% 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: Caze Elementary School (math 17% / reading 17%, grade F, #837 of 994 statewide, top 86%, 393 students, 79% FRL); Mcgary Middle School (math 8% / reading 15%, grade F, #311 of 330 statewide, top 94%, 351 students, 81% FRL); William Henry Harrison High School (math 29% / reading 54%, grade F, #211 of 369 statewide, top 58%, 1,158 students, 61% FRL) — zoned schools average 73% FRL vs 50% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 23% at this address vs 40% district-wide (-16 pts) — the specific schools serving this property underperform the Evansville Vanderburgh School Corporation average; the district grade overstates school quality for this exact location.
  • Market conditions: 177 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 508 units permitted in Vanderburgh County in 2024 (32 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($61k/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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.

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 $183,664 (26.5% 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. 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. 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?
  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
0.73%
Cap rate
6.15%
Cash-on-cash
-0.52%
DSCR
0.98
GRM
11.3

CMA / ARV

ARV (on-the-fly)
$252,416
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6927 Kolb Dr 0.03mi 3/2.0 1,755 (-5%) 3mo $195,000 $111 83
1511 Oriole Dr 0.36mi 3/2.5 1,897 (+2%) 1mo $235,000 $124 73
1908 Chickasaw Dr 0.26mi 3/2.0 1,998 (+8%) 1mo $245,000 $123 70
1551 Greenfield Rd 0.25mi 3/2.5 1,986 (+7%) 0mo $295,000 $149 70
6607 Kolb Rd 0.23mi 4/2.0 (+1) 1,912 (+3%) 7mo $270,500 $141 69
6921 Monroe Ave 0.40mi 3/1.5 1,955 (+5%) 3mo $242,000 $124 68
7418 Julius Ct 0.42mi 3/2.0 1,779 (-4%) 7mo $295,000 $166 64
1452 Bonnie View Dr 0.38mi 2/1.0 (-1) 1,700 (-8%) 1mo $204,799 $120 62
1719 Seasons Ridge Blvd 0.51mi 3/2.0 1,756 (-5%) 3mo $238,000 $136 61
7508 Julius Ct 0.45mi 3/2.5 1,990 (+7%) 5mo $314,900 $158 57
1200 S Burkhardt Rd 0.55mi 3/1.5 1,607 (-13%) 3mo $265,000 $165 47
1020 Martin Ln 0.70mi 4/2.0 (+1) 2,107 (+14%) 1mo $209,900 $100 35

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
-17.2%
Equity multiple
0.39×
Total profit
$-42,572
Equity at exit
$37,276
10-year hold
IRR
-9.3%
Equity multiple
0.43×
Total profit
$-40,069
Equity at exit
$21,615

Cash invested: $70,000 (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 47715

Active inventory
177
Price-to-rent
11.3×

Monthly cashflow live

Estimated rent
$1,837 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$66 /mo · $794/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$386
Net cashflow
$-30

Break-even live

Break-even rent $1,875
Max offer price $244,625
Occupancy floor 97%

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
$62,500
Closing costs
$7,500
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1701 Southfield Rd Evansville, IN 3.0 2.5 1696 $1,900 $1.12 21d 1 0.12mi
1100 Erie Ave Evansville, IN 1.0–3.0 1.0–2.0 962 $1,500 $1.56 21d 2 1.21mi
4920 Penrose Dr Newburgh, IN 3.0 2.0 1250 $1,900 $1.52 43d 1 1.40mi
815 Erie Ave Evansville, IN 1.0–2.0 1.0–2.5 1038 $1,349 $1.30 13d 17 1.42mi
4799 Imperial Dr Newburgh, IN 3.0 2.0 1370 $1,975 $1.44 43d 1 1.48mi

Listing history 7 events

  1. 2026-06-18
    days on market $250,000 Active 8 DOM
  2. 2026-06-17
    days on market $250,000 Active 7 DOM
  3. 2026-06-16
    days on market $250,000 Active 6 DOM
  4. 2026-06-15
    days on market $250,000 Active 5 DOM
  5. 2026-06-14
    days on market $250,000 Active 3 DOM
  6. 2026-06-13
    remarks 569-char remark
  7. 2026-06-13
    listed $250,000 Active 2 DOM

ⓘ 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
$794 · $66/mo
Projected year-2 tax
$1,460 · $122/mo
Expected delta
+$665/yr (+$55/mo · 83.8%)

ⓘ 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 6/10 Major 7 d/yr ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 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
$22,040
− Mortgage interest
−$14,004
− Property taxes
−$794
− Insurance
−$1,250
− Repairs & maintenance
−$1,763
− Management
−$1,763
− Depreciation
−$7,273
Taxable loss
−$4,807
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,154
After-tax cash flow
$789/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

County
Vanderburgh County · 146,793 people
City population
146,793
Metro
Evansville, IN-KY
Population (ZIP)
29,280
Household income
$60,897
Rent vs Own
50.4% rent · 49.6% own
Severe rent burden
1652.0

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 (74%)
Race & ethnicity
White 74% Black 13% Hispanic / Latino 6% Two or more races 4% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Slovak 3% Romanian 2% Italian 2%
Foreign-born
6% · Canada, China
Languages at home
93% English-only · Spanish 4% Chinese 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
▼ -113.01%
Current HPI
195.7299
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

1 event — show timeline
  • 2026-06-10 Listed $250,000 IRMLS

Property tax history

-2.2%/yr

Latest (2024): $794 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…