CashFlowRE
Sign in Sign up
6142 Southwild Southview Dr
D Composite 40.75
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 +10.9/30.0
  • ARV discount +7.5/15.0
  • Appreciation +6.2/10.0
  • DSCR +3.1/10.0
  • Livability +3.1/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.1/10.0

$189,000

6142 Southwild Southview Dr · Paoli, IN 47454
4 bd · 2.0 ba · 1,674 sqft · SingleFamily public records · 9 Days on market
Built 2005 0.41 ac lot $113/sqft · at area comps Est $189k · at est.

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

Listing remarks MLS

A GREAT FIND! This 4 Bedroom, 2 Bath Ranch Style Home offers 1674 Sq. Ft. , a Metal Roof, Hardwood Flooring, Large Open Living Area with dining area, a Large Primary Suite with a full en-suite bath, soaking tub and separate shower. Home includes a large yard and a 2 car attached garage. Minutes to Patoka Lake and 10 Minutes to French Lick. Selling "As Is".

Key facts

  • Hardwood flooring
  • Metal roof
  • Soaking tub

Tags

HARDWOOD FLOORINGMETAL ROOFOPEN-CONCEPT LIVINGPRIVATE FULL EN-SUITE BATHSOAKING TUBLARGE YARD

Property features AI

Finance

  • Financial info: Annual tax amount reported

Exterior

  • Parking: Attached gravel driveway; 2-car attached garage
  • Utilities: Public water; Septic tank sewer
  • Home design: Single-family, site-built home; Single-story
  • Construction: Vinyl siding; Block foundation; Built as a site-built home
  • Exterior features: Level lot; Lot dimensions approximately 60 x 100; Located in the Wildwood subdivision

Interior

  • Kitchen: Dishwasher; Microwave; Refrigerator; Gas cooktop; Gas oven
  • Bedrooms: Master located on the main level
  • Flooring: Hardwood floors
  • Bathrooms: 2 full bathrooms, both on the main level
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Main-level master suite; Crawl space with sump pump; 7 total rooms; One fireplace
  • Laundry & utility: Laundry on the main level; 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 4-bed/2.0-bath single-family listed at $189k.

Deal economics

  • At list price, monthly cash flow is $-85 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $174k (7.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $133k (29.4% below list).
  • Recommended offer: $133k (29.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 4.0% in Paoli — 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 62/100 on livability (#471 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: health & safety C-, amenities F, commute F.
  • Paoli Community School Corporation (town): math 28% / reading 42% proficiency, ranked #200 of 301 in IN (top 66%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Throop Elementary School (math 36% / reading 36%, grade F, #577 of 994 statewide, top 59%, 712 students, 61% FRL); Paoli Jr & Sr High School (math 19% / reading 50%, grade F, #270 of 369 statewide, top 77%, 561 students, 55% FRL).
  • Market conditions: 64 active listings in the ZIP; 54 units permitted in Orange County in 2024 (40 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($1k loan paydown + $4k appreciation (2.4% local appreciation)).
  • Orange County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 6, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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.
Recommended offer $133,340 (29.4% 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. 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?
  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
0.71%
Cap rate
5.76%
Cash-on-cash
-1.92%
DSCR
0.91
GRM
11.8

CMA / ARV

ARV (median comp)
$189,000
List price
$189,000
Delta
Verdict
FAIR
Comps
3 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6142 Southwild Southview Dr 0.00mi 4/2.0 1,674 (0%) 0mo $189,000 $113 100
6240 S Wild Meadow Rdg 0.14mi 3/2.0 (-1) 1,428 (-15%) 2mo $147,000 $103 63

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

2.36% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
3.7%
Equity multiple
1.21×
Total profit
$10,959
Equity at exit
$78,235
10-year hold
IRR
7.3%
Equity multiple
2.03×
Total profit
$54,571
Equity at exit
$115,564

Cash invested: $52,920 (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 47454

Home prices YoY
1.1%
Active inventory
64
Price-to-rent
11.8×

Monthly cashflow live

Estimated rent
$1,333 medium interval (Pro) →
Mortgage (P&I)
$991
Tax from tax record
$68 /mo · $816/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$280
Net cashflow
$-85

Break-even live

Break-even rent $1,440
Max offer price $174,070
Occupancy floor

Sensitivity live

Price -10% $22 -5% $-31 +0% $-85 +5% $-138 +10% $-192
Rent -10% $-190 -5% $-137 +0% $-85 +5% $-32 +10% $21
Rate -1.0pp $11 -0.5pp $-36 base $-85 +0.5pp $-133 +1.0pp $-183

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
$47,250
Closing costs
$5,670
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 11 events

  1. 2026-05-09
    listed $189,000 Active 624-char remark
  2. 2025-12-10
    soldstatus $74,900 Closed 368-char remark
    Show marketing remark (368 chars)

    A GREAT FIND! This 4 Bedroom, 2 Bath Ranch Style Home offers 1674 Sq. Ft. , a Metal Roof, Hardwood Flooring, Large Open Living Area with dining area, a Large Primary Suite with a full en-suite bath, soaking tub and separate shower. Home includes a large yard and a 2 car attached garage. Minutes to Patoka Lake and 10 Minutes to French Lick. Selling "As Is".

  3. 2025-10-10
    soldstatus $74,900
  4. 2025-10-02
    status Pending 368-char remark
    Show marketing remark (368 chars)

    A GREAT FIND! This 4 Bedroom, 2 Bath Ranch Style Home offers 1674 Sq. Ft. , a Metal Roof, Hardwood Flooring, Large Open Living Area with dining area, a Large Primary Suite with a full en-suite bath, soaking tub and separate shower. Home includes a large yard and a 2 car attached garage. Minutes to Patoka Lake and 10 Minutes to French Lick. Selling "As Is".

  5. 2025-09-20
    listed $74,900 Active 368-char remark
    Show marketing remark (368 chars)

    A GREAT FIND! This 4 Bedroom, 2 Bath Ranch Style Home offers 1674 Sq. Ft. , a Metal Roof, Hardwood Flooring, Large Open Living Area with dining area, a Large Primary Suite with a full en-suite bath, soaking tub and separate shower. Home includes a large yard and a 2 car attached garage. Minutes to Patoka Lake and 10 Minutes to French Lick. Selling "As Is".

  6. 2025-07-15
    soldstatus $123,281
  7. 2017-07-07
    soldstatus $108,000
  8. 2017-07-03
    soldstatus $108,000
    Show marketing remark (563 chars)

    One of the cleanest, neatest, charming homes I have ever been in. Lots of storage! So much entertainment available: Paoli Peaks Skiing & Tubing, bumper cars, horse back riding, zip lining, Big Splash indoor slide & pool! Hardwood wood floors in the Great Room with cathedral ceilings & open concept, ceramic tile in both baths & kitchen! New Stainless Appliances, new carpet in all bedrooms, fleshly painted walls and the laundry/office has a closet that could possibility be used as a 4th bedroom. $100 per year Home Owners Association

  9. 2016-01-18
    listed $115,500
    Show marketing remark (563 chars)

    One of the cleanest, neatest, charming homes I have ever been in. Lots of storage! So much entertainment available: Paoli Peaks Skiing & Tubing, bumper cars, horse back riding, zip lining, Big Splash indoor slide & pool! Hardwood wood floors in the Great Room with cathedral ceilings & open concept, ceramic tile in both baths & kitchen! New Stainless Appliances, new carpet in all bedrooms, fleshly painted walls and the laundry/office has a closet that could possibility be used as a 4th bedroom. $100 per year Home Owners Association

  10. 2012-12-14
    soldstatus $69,000
  11. 2012-05-02
    soldstatus $67,050

ⓘ 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
$816 · $68/mo
Projected year-2 tax
$1,211 · $101/mo
Expected delta
+$395/yr (+$33/mo · 48.4%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥104°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$16,001
− Mortgage interest
−$10,587
− Property taxes
−$816
− Insurance
−$945
− Repairs & maintenance
−$1,280
− Management
−$1,280
− Depreciation
−$5,498
Taxable loss
−$4,406
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,057
After-tax cash flow
$43/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
Paoli Community School Corporation
NCES district ID
1808640
Math proficiency
28% ▼ -14.00%
Reading proficiency
42% ▼ -5.00%
Median HH income
$38,333
Composite
29.18/100
National rank
#6571
State rank
#200 of 301 in IN

Livability — Paoli

Score
62/100
State rank
#471
US rank
#16678

Category grades

Amenities F Commute F Cost of living A+ Crime A Employment D- Housing A+ Health & safety C- User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
7,529

Population outlook (Orange County) Hauer SSP2

Today (2025)
18,948 people
By 2030
18,479 · -2.5%
By 2040
17,387 · -8.2%
By 2050
16,301 · -14.0%
By 2075
14,361 · -24.2%
By 2100
12,594 · -33.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 8% Hispanic / Latino 2%
Common ancestry
Italian 4% Slovak 2% Iranian 1%
Foreign-born
0% · Canada

Political lean MEDSL · Orange

2024 margin
Solid R (+52.1) · D 23.1% · R 75.3% · Other 1.6%
2008→2024 swing
-38.0pp toward R · 2008: -14.2pp · 2024: -52.1pp
All cycles
2024: R+52.1 2020: R+47.6 2016: R+45.8 2012: R+21.6 2008: R+14.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.36%
Current HPI
207.3937
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

+181.9% since first listed
13 events — show timeline
  • 2026-06-16 Sold (MLS) $189,000 IRMLS
  • 2026-05-19 Pending IRMLS
  • 2026-05-09 Listed $189,000 IRMLS
  • 2025-12-10 Sold (MLS) $74,900 IRMLS
  • 2025-10-10 Sold (Public Records) $74,900 Public Records
  • 2025-10-02 Pending IRMLS
  • 2025-09-20 Listed $74,900 IRMLS
  • 2025-07-15 Sold (Public Records) $123,281 Public Records
  • 2017-07-07 Sold (Public Records) $108,000 Public Records
  • 2017-07-03 Sold (MLS) $108,000 IRMLS
  • 2016-01-18 Listed $115,500 IRMLS
  • 2012-12-14 Sold (Public Records) $69,000 Public Records
  • 2012-05-02 Sold (Public Records) $67,050 Public Records

Property tax history

-4.2%/yr

Latest (2024): $816 · +26.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…