CashFlowRE
Sign in Sign up
709 Wheeling Ave Multi-family 🌊 Lakefront
C- Composite 52.05
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 +23.0/30.0
  • DSCR +7.4/10.0
  • 1% rule +6.3/10.0
  • Rent growth +4.5/5.0
  • Livability +4.0/5.0
  • ARV discount +2.7/15.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$189,900

709 Wheeling Ave · Muncie, IN 47303
4 bd · 2.0 ba · 2,846 sqft · MultiFamily public records · 224 Days on market
Built 1900 6,250 sqft lot $67/sqft · 27% above area Est $171k · 11% over ↓ 17% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Spacious 5-bedroom, 2-bath home offering excellent flexibility near Ball State University and Downtown Muncie. Ideal for an owner-occupant seeking generous living space or for investors pursuing student-housing potential. The upper-level bedroom with a private balcony overlooks the White River and can serve as a guest room, additional bedroom, or versatile living area. Interior features include two kitchens, an enclosed front porch, a den with fireplace, and expansive living and dining areas that accommodate a variety of uses. Ample on-site parking includes a driveway from Wheeling Avenue connecting to a rear concrete parking pad with additional alley access. Conveniently situated near Ball State University, Downtown Muncie, restaurants, museums, shopping, and essential services-an excellent opportunity to build equity in a prime, well-connected location.

Key facts

  • Two kitchens
  • Private balcony
  • Den with fireplace

Tags

PRIVATE BALCONYTWO KITCHENSENCLOSED FRONT PORCHDEN WITH FIREPLACEAMPLE ON-SITE PARKINGREAR CONCRETE PARKING PAD

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 multifamily listed at $190k.

Deal economics

  • At list price, monthly cash flow is $337 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • Recommended offer: $167k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.4% vs local median 6.0% in Muncie — 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 80/100 on livability (#18 in IN, #1,654 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools D+, crime F, employment F.
  • Muncie Community Schools (urban): math 18% / reading 25% proficiency, ranked #275 of 301 in IN (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+7.8%/yr); 112 active listings in the ZIP; 171 units permitted in Delaware County in 2024 (57 in 5+ unit buildings).
  • At $2,154/mo this rent would consume 54% of the median local household income ($48k/yr) (locally 1434% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Delaware County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 7.8% rent growth), your $53k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 224 days — a 12% lower offer ($167k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 3y ago; this cycle's ask has dropped $21k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $167,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 224 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  8. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  9. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  10. 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.
  11. 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.
  12. 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
1.13%
Cap rate
8.42%
Cash-on-cash
7.61%
DSCR
1.34
GRM
7.3

CMA / ARV

ARV (median comp)
$171,455
List price
$189,900
Delta
10.76%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
211 S Liberty St 0.54mi 4/4.0 2,928 (+3%) 10mo $190,000 $65 54
705 W Riverside Ave 0.10mi 5/2.0 (+1) 2,448 (-14%) 24mo $218,000 $89 47
800 W Charles St 0.62mi 3/3.0 (-1) 2,500 (-12%) 10mo $75,536 $30 34

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 · 7.8% rent growth · sell at horizon

5-year hold
IRR
0.8%
Equity multiple
1.03×
Total profit
$1,664
Equity at exit
$28,315
10-year hold
IRR
14.9%
Equity multiple
2.48×
Total profit
$78,781
Equity at exit
$16,419

Cash invested: $53,172 (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 47303

Home prices YoY
-18.0%
Rents YoY
7.8%
Active inventory
112
Price-to-rent
14.3×

Monthly cashflow live

Estimated rent
$2,154 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$290 /mo · $3,476/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$452
Net cashflow
$337

Break-even live

Break-even rent $1,727
Max offer price $189,900
Occupancy floor 79%

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

UnitsBedsBathsEst. rent
1× unit 3 1 $1,108
1× unit 2 1 $1,047
Total (2 units) $2,154

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
$47,475
Closing costs
$5,697
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 32 events

  1. 2026-06-15
    status $189,900 Pending 224 DOM
  2. 2026-06-15
    days on market $189,900 Active 224 DOM
  3. 2026-06-14
    days on market $189,900 Active 222 DOM
  4. 2026-06-13
    days on market $189,900 Active 221 DOM
  5. 2026-06-10
    days on market $189,900 Active 219 DOM
  6. 2026-06-09
    days on market $189,900 Active 218 DOM
  7. 2026-06-08
    days on market $189,900 Active 217 DOM
  8. 2026-06-07
    days on market $189,900 Active 216 DOM
  9. 2026-06-05
    days on market $189,900 Active 213 DOM
  10. 2026-06-03
    days on market $189,900 Active 212 DOM
  11. 2026-06-02
    days on market $189,900 Active 211 DOM
  12. 2026-06-01
    days on market $189,900 Active 210 DOM
  13. 2026-05-31
    days on market $189,900 Active 209 DOM
  14. 2026-05-30
    days on market $189,900 Active 208 DOM
  15. 2026-05-11
    status Active 867-char remark
    Show marketing remark (867 chars)

    Spacious 5-bedroom, 2-bath home offering excellent flexibility near Ball State University and Downtown Muncie. Ideal for an owner-occupant seeking generous living space or for investors pursuing student-housing potential. The upper-level bedroom with a private balcony overlooks the White River and can serve as a guest room, additional bedroom, or versatile living area. Interior features include two kitchens, an enclosed front porch, a den with fireplace, and expansive living and dining areas that accommodate a variety of uses. Ample on-site parking includes a driveway from Wheeling Avenue connecting to a rear concrete parking pad with additional alley access. Conveniently situated near Ball State University, Downtown Muncie, restaurants, museums, shopping, and essential services-an excellent opportunity to build equity in a prime, well-connected location.

  16. 2026-05-11
    price $189,900 867-char remark
    Show marketing remark (867 chars)

    Spacious 5-bedroom, 2-bath home offering excellent flexibility near Ball State University and Downtown Muncie. Ideal for an owner-occupant seeking generous living space or for investors pursuing student-housing potential. The upper-level bedroom with a private balcony overlooks the White River and can serve as a guest room, additional bedroom, or versatile living area. Interior features include two kitchens, an enclosed front porch, a den with fireplace, and expansive living and dining areas that accommodate a variety of uses. Ample on-site parking includes a driveway from Wheeling Avenue connecting to a rear concrete parking pad with additional alley access. Conveniently situated near Ball State University, Downtown Muncie, restaurants, museums, shopping, and essential services-an excellent opportunity to build equity in a prime, well-connected location.

  17. 2026-05-11
    status Active 867-char remark
    Show marketing remark (867 chars)

    Spacious 5-bedroom, 2-bath home offering excellent flexibility near Ball State University and Downtown Muncie. Ideal for an owner-occupant seeking generous living space or for investors pursuing student-housing potential. The upper-level bedroom with a private balcony overlooks the White River and can serve as a guest room, additional bedroom, or versatile living area. Interior features include two kitchens, an enclosed front porch, a den with fireplace, and expansive living and dining areas that accommodate a variety of uses. Ample on-site parking includes a driveway from Wheeling Avenue connecting to a rear concrete parking pad with additional alley access. Conveniently situated near Ball State University, Downtown Muncie, restaurants, museums, shopping, and essential services-an excellent opportunity to build equity in a prime, well-connected location.

  18. 2026-05-11
    price $189,900 867-char remark
    Show marketing remark (867 chars)

    Spacious 5-bedroom, 2-bath home offering excellent flexibility near Ball State University and Downtown Muncie. Ideal for an owner-occupant seeking generous living space or for investors pursuing student-housing potential. The upper-level bedroom with a private balcony overlooks the White River and can serve as a guest room, additional bedroom, or versatile living area. Interior features include two kitchens, an enclosed front porch, a den with fireplace, and expansive living and dining areas that accommodate a variety of uses. Ample on-site parking includes a driveway from Wheeling Avenue connecting to a rear concrete parking pad with additional alley access. Conveniently situated near Ball State University, Downtown Muncie, restaurants, museums, shopping, and essential services-an excellent opportunity to build equity in a prime, well-connected location.

  19. 2026-04-24
    status Pending 867-char remark
    Show marketing remark (867 chars)

    Spacious 5-bedroom, 2-bath home offering excellent flexibility near Ball State University and Downtown Muncie. Ideal for an owner-occupant seeking generous living space or for investors pursuing student-housing potential. The upper-level bedroom with a private balcony overlooks the White River and can serve as a guest room, additional bedroom, or versatile living area. Interior features include two kitchens, an enclosed front porch, a den with fireplace, and expansive living and dining areas that accommodate a variety of uses. Ample on-site parking includes a driveway from Wheeling Avenue connecting to a rear concrete parking pad with additional alley access. Conveniently situated near Ball State University, Downtown Muncie, restaurants, museums, shopping, and essential services-an excellent opportunity to build equity in a prime, well-connected location.

  20. 2026-04-24
    status Pending 867-char remark
    Show marketing remark (867 chars)

    Spacious 5-bedroom, 2-bath home offering excellent flexibility near Ball State University and Downtown Muncie. Ideal for an owner-occupant seeking generous living space or for investors pursuing student-housing potential. The upper-level bedroom with a private balcony overlooks the White River and can serve as a guest room, additional bedroom, or versatile living area. Interior features include two kitchens, an enclosed front porch, a den with fireplace, and expansive living and dining areas that accommodate a variety of uses. Ample on-site parking includes a driveway from Wheeling Avenue connecting to a rear concrete parking pad with additional alley access. Conveniently situated near Ball State University, Downtown Muncie, restaurants, museums, shopping, and essential services-an excellent opportunity to build equity in a prime, well-connected location.

  21. 2026-01-07
    price $200,000 867-char remark
    Show marketing remark (867 chars)

    Spacious 5-bedroom, 2-bath home offering excellent flexibility near Ball State University and Downtown Muncie. Ideal for an owner-occupant seeking generous living space or for investors pursuing student-housing potential. The upper-level bedroom with a private balcony overlooks the White River and can serve as a guest room, additional bedroom, or versatile living area. Interior features include two kitchens, an enclosed front porch, a den with fireplace, and expansive living and dining areas that accommodate a variety of uses. Ample on-site parking includes a driveway from Wheeling Avenue connecting to a rear concrete parking pad with additional alley access. Conveniently situated near Ball State University, Downtown Muncie, restaurants, museums, shopping, and essential services-an excellent opportunity to build equity in a prime, well-connected location.

  22. 2026-01-07
    price $200,000 867-char remark
    Show marketing remark (867 chars)

    Spacious 5-bedroom, 2-bath home offering excellent flexibility near Ball State University and Downtown Muncie. Ideal for an owner-occupant seeking generous living space or for investors pursuing student-housing potential. The upper-level bedroom with a private balcony overlooks the White River and can serve as a guest room, additional bedroom, or versatile living area. Interior features include two kitchens, an enclosed front porch, a den with fireplace, and expansive living and dining areas that accommodate a variety of uses. Ample on-site parking includes a driveway from Wheeling Avenue connecting to a rear concrete parking pad with additional alley access. Conveniently situated near Ball State University, Downtown Muncie, restaurants, museums, shopping, and essential services-an excellent opportunity to build equity in a prime, well-connected location.

  23. 2025-10-29
    listed $210,900 Active 867-char remark
    Show marketing remark (867 chars)

    Spacious 5-bedroom, 2-bath home offering excellent flexibility near Ball State University and Downtown Muncie. Ideal for an owner-occupant seeking generous living space or for investors pursuing student-housing potential. The upper-level bedroom with a private balcony overlooks the White River and can serve as a guest room, additional bedroom, or versatile living area. Interior features include two kitchens, an enclosed front porch, a den with fireplace, and expansive living and dining areas that accommodate a variety of uses. Ample on-site parking includes a driveway from Wheeling Avenue connecting to a rear concrete parking pad with additional alley access. Conveniently situated near Ball State University, Downtown Muncie, restaurants, museums, shopping, and essential services-an excellent opportunity to build equity in a prime, well-connected location.

  24. 2025-08-06
    listed $210,900 Active 867-char remark
    Show marketing remark (867 chars)

    Spacious 5-bedroom, 2-bath home offering excellent flexibility near Ball State University and Downtown Muncie. Ideal for an owner-occupant seeking generous living space or for investors pursuing student-housing potential. The upper-level bedroom with a private balcony overlooks the White River and can serve as a guest room, additional bedroom, or versatile living area. Interior features include two kitchens, an enclosed front porch, a den with fireplace, and expansive living and dining areas that accommodate a variety of uses. Ample on-site parking includes a driveway from Wheeling Avenue connecting to a rear concrete parking pad with additional alley access. Conveniently situated near Ball State University, Downtown Muncie, restaurants, museums, shopping, and essential services-an excellent opportunity to build equity in a prime, well-connected location.

  25. 2023-06-23
    soldstatus $195,000 Closed
  26. 2023-05-22
    status Pending
  27. 2023-05-08
    price $199,900
  28. 2023-05-08
    price $199,900
  29. 2023-04-28
    price $214,900
  30. 2023-04-17
    listed $229,900 Active
  31. 2023-04-17
    listed $229,900 Active
  32. 2023-04-17
    listed $229,900 Active

ⓘ 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
$3,476 · $290/mo
Projected year-2 tax
$3,476 · $290/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 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥100°F today · 18 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 · 3 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
$25,848
− Mortgage interest
−$10,637
− Property taxes
−$3,476
− Insurance
−$950
− Repairs & maintenance
−$2,068
− Management
−$2,068
− Depreciation
−$5,524
Taxable income
$1,125
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$270
After-tax cash flow
$3,774/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
Muncie Community Schools
NCES district ID
1807320
Math proficiency
18% ▼ -9.00%
Reading proficiency
25% ▼ -4.00%
Median HH income
$30,052
Composite
17.22/100
National rank
#9099
State rank
#275 of 301 in IN

Livability — Muncie

Score
80/100
State rank
#18
US rank
#1654

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Muncie, IN
County
Delaware County · 84,658 people
City population
84,658
Metro
Muncie, IN
Population (ZIP)
24,392
Household income
$47,674
Rent vs Own
43.5% rent · 56.5% own
Severe rent burden
1434.0

Population outlook (Delaware County) Hauer SSP2

Today (2025)
113,036 people
By 2030
111,313 · -1.5%
By 2040
106,432 · -5.8%
By 2050
100,747 · -10.9%
By 2075
91,000 · -19.5%
By 2100
80,687 · -28.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Black 9% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Italian 4% Slovak 3% Lithuanian 2%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1%

Political lean MEDSL · Delaware

2024 margin
R (+15.8) · D 41.2% · R 57.0% · Other 1.8%
2008→2024 swing
-30.8pp toward R · 2008: 15.0pp · 2024: -15.8pp
All cycles
2024: R+15.8 2020: R+13.2 2016: R+13.7 2012: D+3.1 2008: D+15.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -50.45%
Current HPI
229.8654
Rent YoY
▲ 7.80%
Metro
Muncie, IN
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

-17.4% since first listed
18 events — show timeline
  • 2026-05-11 Relisted IRMLS
  • 2026-05-11 Price Changed $189,900 IRMLS
  • 2026-05-11 Relisted MIBOR as Distributed by MLS Grid
  • 2026-05-11 Price Changed $189,900 MIBOR as Distributed by MLS Grid
  • 2026-04-24 Pending IRMLS
  • 2026-04-24 Pending MIBOR as Distributed by MLS Grid
  • 2026-01-07 Price Changed $200,000 IRMLS
  • 2026-01-07 Price Changed $200,000 MIBOR as Distributed by MLS Grid
  • 2025-10-29 Listed $210,900 IRMLS
  • 2025-08-06 Listed $210,900 MIBOR as Distributed by MLS Grid
  • 2023-06-23 Sold (MLS) $195,000 IRMLS
  • 2023-05-22 Pending IRMLS
  • 2023-05-08 Price Changed $199,900 IRMLS
  • 2023-05-08 Price Changed $199,900 MIBOR as Distributed by MLS Grid
  • 2023-04-28 Price Changed $214,900 IRMLS
  • 2023-04-17 Listed $229,900 IRMLS
  • 2023-04-17 Listed $229,900 MIBOR as Distributed by MLS Grid
  • 2023-04-17 Listed $229,900 IRMLS

Property tax history

-3.4%/yr

Latest (2024): $3,476 · +10.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…