CashFlowRE
Sign in Sign up
8629 E Hatchery Rd 🔨 Auction
F Composite 19.78
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).

  • ARV discount +7.5/15.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Cash flow +1.7/30.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$1

8629 E Hatchery Rd · Enchanted Hills, IN 46567
3 bd · 2.0 ba · 1,824 sqft · SingleFamily public records · 27 Days on market
Built 1953 6,534 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

PROPERTY FOR AUCTION. ONLINE BIDDING NOW OPEN! Located directly across the street from Indiana's largest natural lake, Lake Wawasee, this home is ready for a new owner! Originally built in 1953, this remodeled two-story home features over 2000 square feet of finished space including 3 bedrooms and 2 baths. On the main floor you have a bedroom, 3/4 bath, laundry room, large living room, dining room, and kitchen with hickory cabinets. On the second floor you have the primary bedroom with two walk-in closets, a second bedroom with a walk-in closet, and a full bath. The basement is partially finished with a custom bar set-up. Step outside the home a fenced area for private outdoor enjoyment, a detached garage and a matching shed. The detached garage is 16 x 24, and the additional storage shed is 10' x 13'. The home and barns set on a 0.15-acre lot. This home would make the perfect guest house for lake homeowner, short term rental property or used as a primary residence. Home is in move in condition and ready for you to be the high bidder at the auction!

Key facts

  • Custom bar set-up
  • Matching shed
  • Hickory cabinets

Tags

REMODELED TWO-STORY HOMEHICKORY CABINETSTWO WALK-IN CLOSETSCUSTOM BAR SET-UPDETACHED GARAGEMATCHING SHED

Property features AI

Exterior

  • Parking: Detached garage with garage door opener (1 garage space)
  • Security: Security system installed
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence, site-built; One-story layout; Located in the Lake Papakeechie subdivision; Entry faces hatchery road area (see directions)
  • Construction: Vinyl siding; Metal roof; Partial basement, partially finished
  • Exterior features: Deck; Shed(s); Landscaped yard; Lake frontage / lake nearby (Lake Wawasee); Property offers views

Interior

  • Kitchen: Dishwasher; Microwave; Refrigerator; Electric range; Kitchen island; Breakfast bar
  • Bedrooms: Primary bedroom located on the main level
  • Bathrooms: Two full bathrooms; One bathroom on the main level
  • Heating & cooling: Natural gas forced-air heating; Central air conditioning
  • Interior features: Vaulted ceilings; Breakfast bar; Kitchen island; Primary bedroom on main level; Partial finished basement with walk-up access and crawl space; Sump pump installed
  • Laundry & utility: Washer and dryer included; Main-level laundry; Water softener (owned); Electric water heater

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $1 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $339,572 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $1.

Deal economics

  • At list price, monthly cash flow is $-1k ($-16k/yr) — negative.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $1).
  • Cap rate 1.7% vs local median 0.3% in Enchanted Hills — 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: area grade F — affects rentability + tenant quality, not the cash-flow math above.
  • Wawasee Community School Corporation (town): math 32% / reading 39% proficiency, ranked #179 of 301 in IN (top 60%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Syracuse Elementary School (math 49% / reading 38%, grade F, #411 of 994 statewide, top 42%, 533 students, 52% FRL); Wawasee Middle School (math 24% / reading 34%, grade F, #222 of 330 statewide, top 67%, 507 students, 50% FRL); Wawasee High School (math 27% / reading 56%, grade F, #211 of 369 statewide, top 58%, 909 students, 44% FRL).
  • Market conditions: 87 active listings in the ZIP; 261 units permitted in Kosciusko County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Kosciusko County population projected at +3% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($0) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 9y 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.

Risks & watch-outs

  • Watch-outs: property tax is 509358.3% of price; built in 1953 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $1

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 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.39%
Cap rate
1.70%
Cash-on-cash
-16.41%
DSCR
0.27
GRM
21.4

CMA / ARV

ARV (median comp)
$339,572
List price
$1
Delta
-100.00%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9730 N Marine Key Dr 0.20mi 3/2.0 2,028 (+11%) 6mo $205,000 $101 67
9876 N Lincoln Rd 0.32mi 3/2.0 1,792 (-2%) 23mo $355,000 $198 63
9061 E Hatchery Rd 0.46mi 3/2.0 2,021 (+11%) 2mo $450,000 $223 59
8648 E Koher Rd 0.16mi 2/1.0 (-1) 1,628 (-11%) 16mo $300,000 $184 52
9800 N Denzel Dr 0.34mi 3/2.0 2,019 (+11%) 23mo $259,900 $129 47
10327 N Leeland Ln 0.74mi 3/3.0 2,016 (+10%) 0mo $825,000 $409 44

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
-48.5%
Equity multiple
-0.45×
Total profit
$-137,829
Equity at exit
$50,631
10-year hold
IRR
-94.1%
Equity multiple
-1.38×
Total profit
$-226,588
Equity at exit
$29,360

Cash invested: $95,080 (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 46567

Home prices YoY
-21.4%
Active inventory
87

Monthly cashflow live

Estimated rent
$1,324 medium interval (Pro) →
Mortgage (P&I)
$1,781
Tax est. 1.5%
$424 /mo · $5,094/yr
Insurance
$141
HOA
$0
Vacancy / Maint / Mgmt
$278
Net cashflow
$-1,300

Break-even live

Break-even rent $2,971
Max offer price $151,400
Occupancy floor

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
$84,893
Closing costs
$10,187
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 19 events

  1. 2026-05-31
    statusdays on marketlisting id $1 Pending 27 DOM
    Show marketing remark (1066 chars)

    PROPERTY FOR AUCTION. ONLINE BIDDING NOW OPEN! Located directly across the street from Indiana's largest natural lake, Lake Wawasee, this home is ready for a new owner! Originally built in 1953, this remodeled two-story home features over 2000 square feet of finished space including 3 bedrooms and 2 baths. On the main floor you have a bedroom, 3/4 bath, laundry room, large living room, dining room, and kitchen with hickory cabinets. On the second floor you have the primary bedroom with two walk-in closets, a second bedroom with a walk-in closet, and a full bath. The basement is partially finished with a custom bar set-up. Step outside the home a fenced area for private outdoor enjoyment, a detached garage and a matching shed. The detached garage is 16 x 24, and the additional storage shed is 10' x 13'. The home and barns set on a 0.15-acre lot. This home would make the perfect guest house for lake homeowner, short term rental property or used as a primary residence. Home is in move in condition and ready for you to be the high bidder at the auction!

  2. 2026-05-31
    days on market $1 Active 17 DOM
    Show marketing remark (1066 chars)

    PROPERTY FOR AUCTION. ONLINE BIDDING NOW OPEN! Located directly across the street from Indiana's largest natural lake, Lake Wawasee, this home is ready for a new owner! Originally built in 1953, this remodeled two-story home features over 2000 square feet of finished space including 3 bedrooms and 2 baths. On the main floor you have a bedroom, 3/4 bath, laundry room, large living room, dining room, and kitchen with hickory cabinets. On the second floor you have the primary bedroom with two walk-in closets, a second bedroom with a walk-in closet, and a full bath. The basement is partially finished with a custom bar set-up. Step outside the home a fenced area for private outdoor enjoyment, a detached garage and a matching shed. The detached garage is 16 x 24, and the additional storage shed is 10' x 13'. The home and barns set on a 0.15-acre lot. This home would make the perfect guest house for lake homeowner, short term rental property or used as a primary residence. Home is in move in condition and ready for you to be the high bidder at the auction!

  3. 2026-05-30
    days on market $1 Active 16 DOM
  4. 2026-05-11
    listed $1 Active 1066-char remark
    Show marketing remark (1066 chars)

    PROPERTY FOR AUCTION. ONLINE BIDDING NOW OPEN! Located directly across the street from Indiana's largest natural lake, Lake Wawasee, this home is ready for a new owner! Originally built in 1953, this remodeled two-story home features over 2000 square feet of finished space including 3 bedrooms and 2 baths. On the main floor you have a bedroom, 3/4 bath, laundry room, large living room, dining room, and kitchen with hickory cabinets. On the second floor you have the primary bedroom with two walk-in closets, a second bedroom with a walk-in closet, and a full bath. The basement is partially finished with a custom bar set-up. Step outside the home a fenced area for private outdoor enjoyment, a detached garage and a matching shed. The detached garage is 16 x 24, and the additional storage shed is 10' x 13'. The home and barns set on a 0.15-acre lot. This home would make the perfect guest house for lake homeowner, short term rental property or used as a primary residence. Home is in move in condition and ready for you to be the high bidder at the auction!

  5. 2026-05-01
    listed $1 Active 1066-char remark
  6. 2025-11-21
    price $324,900
  7. 2025-10-16
    price $329,900
  8. 2025-09-02
    price $339,900
  9. 2025-08-12
    listed $347,500 Active
  10. 2025-06-18
    price $349,900
  11. 2025-05-10
    price $359,900
  12. 2025-03-28
    price $369,900
  13. 2025-02-28
    listed $379,900 Active
  14. 2024-10-26
    price $379,900
  15. 2024-09-27
    listed $389,900 Active
  16. 2019-09-11
    soldstatus $168,900
  17. 2019-05-29
    listed $169,900
  18. 2018-02-02
    soldstatus $45,000
  19. 2017-11-26
    listed $65,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥99°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$15,893
− Mortgage interest
−$19,021
− Property taxes
−$5,094
− Insurance
−$1,698
− Repairs & maintenance
−$1,271
− Management
−$1,271
− Depreciation
−$9,878
Taxable loss
−$22,341
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$5,362
After-tax cash flow
$-10,243/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
Wawasee Community School Corporation
NCES district ID
1805550
Math proficiency
32% ▼ -7.00%
Reading proficiency
39% ▼ -7.00%
Median HH income
$52,439
Composite
30.97/100
National rank
#6100
State rank
#179 of 301 in IN

Livability — Enchanted Hills

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
9,371

Population outlook (Kosciusko County) Hauer SSP2

Today (2025)
81,747 people
By 2030
82,878 · +1.4%
By 2040
84,270 · +3.1%
By 2050
84,191 · +3.0%
By 2075
82,918 · +1.4%
By 2100
74,808 · -8.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 2% Hispanic / Latino 1%
Common ancestry
Lithuanian 3% Romanian 2% Iranian 1%
Foreign-born
1%
Languages at home
95% English-only · German/W. Germanic 4% Spanish 1%

Political lean MEDSL · Kosciusko

2024 margin
Solid R (+52.3) · D 22.9% · R 75.2% · Other 1.9%
2008→2024 swing
-14.9pp toward R · 2008: -37.3pp · 2024: -52.3pp
All cycles
2024: R+52.3 2020: R+50.7 2016: R+55.1 2012: R+52.2 2008: R+37.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -75.32%
Current HPI
276.7243
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

+399.8% since first listed
18 events — show timeline
  • 2026-05-31 Pending IRMLS
  • 2026-05-31 Pending NIRA MLS as Distributed by MLS Grid
  • 2026-05-11 Listed $1 NIRA MLS as Distributed by MLS Grid
  • 2026-05-01 Listed $1 IRMLS
  • 2025-11-21 Price Changed $324,900 IRMLS
  • 2025-10-16 Price Changed $329,900 IRMLS
  • 2025-09-02 Price Changed $339,900 IRMLS
  • 2025-08-12 Listed $347,500 IRMLS
  • 2025-06-18 Price Changed $349,900 IRMLS
  • 2025-05-10 Price Changed $359,900 IRMLS
  • 2025-03-28 Price Changed $369,900 IRMLS
  • 2025-02-28 Listed $379,900 IRMLS
  • 2024-10-26 Price Changed $379,900 IRMLS
  • 2024-09-27 Listed $389,900 IRMLS
  • 2019-09-11 Sold (MLS) $168,900 IRMLS
  • 2019-05-29 Listed $169,900 IRMLS
  • 2018-02-02 Sold (MLS) $45,000 IRMLS
  • 2017-11-26 Listed $65,000 IRMLS

Property tax history

+35.8%/yr

Latest (2024): $2,380 · +145.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…