CashFlowRE
Sign in Sign up
606 W 7th St
F Composite 30.81
Why this score? — see what drove the F 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 +13.2/30.0
  • DSCR +4.0/10.0
  • Livability +3.4/5.0
  • 1% rule +2.6/10.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$174,900

606 W 7th St · Seymour, IN 47274
3 bd · 1.0 ba · 912 sqft · SingleFamily public records · 7 Days on market
Built 1948 7,425 sqft lot Est $141k · 24% over

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

Listing remarks MLS

Great starter home in quiet neighborhood. This home has 3 bedrooms and one full bath. Home has been painted throughout. Full basement for extra storage. Full fenced in back yard with a detached garage. Brand new furnace and A/C units. Priced to sell.

Key facts

  • Spacious family room
  • 7,425 sq ft lot
  • Garage

Tags

MAIN LEVEL LIVING ROOMPARTIALLY FINISHED BASEMENTSPACIOUS FAMILY ROOMFLEX SPACE BONUS ROOM200 AMP ELECTRICAL PANELBRAND NEW WATER HEATER

Property features AI

Finance

  • Other: Lot under 1/4 acre (approximately 0.17 acre); Approximately 1,596 living area with additional finished lower level

Exterior

  • Parking: Detached garage (1 car)
  • Utilities: Public water; Municipal sewer; 200+ amp electric service
  • Home design: Single family residence; One level
  • Construction: Vinyl siding; Block foundation
  • Exterior features: Patio; Outbuilding

Interior

  • Kitchen: Dishwasher; Electric oven; Refrigerator
  • Bedrooms: Three bedrooms on the main level (main level bedrooms: 3)
  • Flooring: Hardwood
  • Bathrooms: Two full bathrooms (one on main level, one in basement)
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Hardwood floors; Eat-in kitchen; Full finished basement
  • Laundry & utility: Laundry room in basement

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 $175k.

Deal economics

  • At list price, monthly cash flow is $-2 ($-24/yr) — negative.
  • To cash-flow at today's rent, offer at most $175k (0.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $133k (23.9% below list).
  • Recommended offer: $133k (23.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 3.4% in Seymour — 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 68/100 on livability (#211 in IN) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D+, health & safety D, amenities F.
  • Seymour Community Schools (town): math 27% / reading 33% proficiency, ranked #239 of 301 in IN (top 79%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Emerson Elementary School (math 57% / reading 52%, grade C, #197 of 994 statewide, top 22%, 323 students, 53% FRL); Seymour Middle School (math 20% / reading 30%, grade F, #247 of 330 statewide, top 76%, 1,178 students, 71% FRL); Seymour Senior High School (math 29% / reading 55%, grade F, #197 of 369 statewide, top 57%, 1,690 students, 57% FRL).
  • Market conditions: 255 active listings in the ZIP; 101 units permitted in Jackson County in 2024 (0 in 5+ unit buildings).

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.
  • Jackson County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 21y 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 $88k; list at $175k implies a 98% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $133,183 (23.9% 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. Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.76%
Cap rate
6.28%
Cash-on-cash
-0.05%
DSCR
1.00
GRM
10.9

CMA / ARV

ARV (on-the-fly)
$141,360
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
425 Lee Blvd 0.40mi 3/1.0 900 (-1%) 13mo $174,900 $194 68
314 N Elm St 0.38mi 2/1.0 (-1) 980 (+8%) 2mo $133,000 $136 63
110 E 9th St 0.43mi 3/2.0 990 (+9%) 12mo $150,000 $152 52
201 Lee Blvd 0.58mi 2/1.0 (-1) 1,032 (+13%) 3mo $160,000 $155 43
119 E 13th St 0.58mi 3/1.0 1,014 (+11%) 19mo $120,000 $118 39
208 Kessler Blvd 0.58mi 2/1.0 (-1) 816 (-10%) 17mo $144,000 $176 36

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
-16.4%
Equity multiple
0.42×
Total profit
$-28,543
Equity at exit
$26,078
10-year hold
IRR
-8.3%
Equity multiple
0.48×
Total profit
$-25,323
Equity at exit
$15,122

Cash invested: $48,972 (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 47274

Active inventory
255
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$1,332 medium interval (Pro) →
Mortgage (P&I)
$917
Tax from tax record
$64 /mo · $769/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$280
Net cashflow
$-2

Break-even live

Break-even rent $1,334
Max offer price $174,547
Occupancy floor 95%

Sensitivity live

Price -10% $97 -5% $48 +0% $-2 +5% $-51 +10% $-101
Rent -10% $-107 -5% $-55 +0% $-2 +5% $51 +10% $103
Rate -1.0pp $86 -0.5pp $42 base $-2 +0.5pp $-47 +1.0pp $-93

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
$43,725
Closing costs
$5,247
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 15 events

  1. 2026-05-21
    status Pending
  2. 2026-05-19
    status Active
  3. 2026-04-28
    status Pending
  4. 2026-04-22
    listed $174,900 Active
  5. 2012-05-29
    soldstatus $88,500
  6. 2012-05-23
    soldstatus $88,500 250-char remark
    Show marketing remark (249 chars)

    Great starter home in quiet neighborhood. This home has 3 bedrooms and one full bath. Home has been painted throughout. Full basement for extrastorage. Full fenced in back yard with a detached garage. Brand new furnace and A/C units. Priced to sell.

  7. 2012-05-23
    soldstatus $88,500 249-char remark
    Show marketing remark (249 chars)

    Great starter home in quiet neighborhood. This home has 3 bedrooms and one full bath. Home has been painted throughout. Full basement for extrastorage. Full fenced in back yard with a detached garage. Brand new furnace and A/C units. Priced to sell.

  8. 2012-03-14
    listed $89,900 250-char remark
    Show marketing remark (249 chars)

    Great starter home in quiet neighborhood. This home has 3 bedrooms and one full bath. Home has been painted throughout. Full basement for extrastorage. Full fenced in back yard with a detached garage. Brand new furnace and A/C units. Priced to sell.

  9. 2012-03-14
    listed $89,900 249-char remark
    Show marketing remark (249 chars)

    Great starter home in quiet neighborhood. This home has 3 bedrooms and one full bath. Home has been painted throughout. Full basement for extrastorage. Full fenced in back yard with a detached garage. Brand new furnace and A/C units. Priced to sell.

  10. 2012-01-31
    historical
  11. 2012-01-30
    historical
  12. 2011-10-31
    listed $89,900
  13. 2011-10-31
    listed $89,900
  14. 2005-07-20
    soldstatus $87,500
  15. 2005-06-23
    listed $86,900

ⓘ 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
$769 · $64/mo
Projected year-2 tax
$1,128 · $94/mo
Expected delta
+$359/yr (+$30/mo · 46.7%)

ⓘ 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 4/10 Moderate 7 d/yr ≥103°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$15,982
− Mortgage interest
−$9,797
− Property taxes
−$769
− Insurance
−$874
− Repairs & maintenance
−$1,279
− Management
−$1,279
− Depreciation
−$5,088
Taxable loss
−$3,104
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$745
After-tax cash flow
$721/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
Seymour Community Schools
NCES district ID
1810080
Math proficiency
27% ▼ -10.00%
Reading proficiency
33% ▼ -9.00%
Median HH income
$46,122
Composite
25.81/100
National rank
#7362
State rank
#239 of 301 in IN

Livability — Seymour

Score
68/100
State rank
#211
US rank
#9328

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Seymour, IN
County
Jackson County · 33,068 people
City population
33,068
Metro
Seymour, IN
Population (ZIP)
33,068
Household income
$71,457
Rent vs Own
33.1% rent · 66.9% own
Severe rent burden
453.0

Population outlook (Jackson County) Hauer SSP2

Today (2025)
46,376 people
By 2030
47,344 · +2.1%
By 2040
48,936 · +5.5%
By 2050
49,738 · +7.2%
By 2075
50,435 · +8.8%
By 2100
46,321 · -0.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Hispanic / Latino 18% Two or more races 12% Asian 3% Black 1% Native American 1%
Hispanic origin (detail)
Mexican 10% Puerto Rican 2%
Common ancestry
Slovak 2% Romanian 2% Iranian 1%
Foreign-born
11% · Canada
Languages at home
85% English-only · Spanish 12% Other Asian/Pacific 2% Other Indo-European 1%

Political lean MEDSL · Jackson

2024 margin
Solid R (+55.3) · D 21.5% · R 76.8% · Other 1.7%
2008→2024 swing
-41.6pp toward R · 2008: -13.7pp · 2024: -55.3pp
All cycles
2024: R+55.3 2020: R+53.3 2016: R+51.4 2012: R+27.4 2008: R+13.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -146.47%
Current HPI
211.9507
Rent YoY
Metro
Seymour, IN
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

+101.3% since first listed
15 events — show timeline
  • 2026-05-21 Pending MIBOR as Distributed by MLS Grid
  • 2026-05-19 Relisted MIBOR as Distributed by MLS Grid
  • 2026-04-28 Pending MIBOR as Distributed by MLS Grid
  • 2026-04-22 Listed $174,900 MIBOR as Distributed by MLS Grid
  • 2012-05-29 Sold (Public Records) $88,500 Public Records
  • 2012-05-23 Sold (MLS) $88,500 MIBOR as Distributed by MLS Grid
  • 2012-05-23 Sold (MLS) $88,500 MIBOR as Distributed by MLS Grid
  • 2012-03-14 Listed $89,900 MIBOR as Distributed by MLS Grid
  • 2012-03-14 Listed $89,900 MIBOR as Distributed by MLS Grid
  • 2012-01-31 Listing Removed MIBOR as Distributed by MLS Grid
  • 2012-01-30 Listing Removed MIBOR as Distributed by MLS Grid
  • 2011-10-31 Listed $89,900 MIBOR as Distributed by MLS Grid
  • 2011-10-31 Listed $89,900 MIBOR as Distributed by MLS Grid
  • 2005-07-20 Sold (MLS) $87,500 MIBOR as Distributed by MLS Grid
  • 2005-06-23 Listed $86,900 MIBOR as Distributed by MLS Grid

Property tax history

+9.7%/yr

Latest (2024): $769 · +17.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…