CashFlowRE
Sign in Sign up
1884 S 200 Rd
B- Composite 67.76
Why this score? — see what drove the B- 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.7/10.0
  • ARV discount +7.5/15.0
  • Livability +3.4/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$80,000

1884 S 200 Rd · Markle, IN 46750
3 bd · 1.5 ba · 1,734 sqft · SingleFamily public records · 1 Days on market
Built 1900 1.54 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Huntington County country property with 3, possible 4 bedrooms, 2 full baths, 2 car attached garage, over 860 sq. ft. of wooden deck, situated on 1.54 acres on a paved road. Yes, this home needs some work, but you have a lot to work with. The den on the main level could be the 4th bedroom Pre-owned appliances are not warranted.

Key facts

  • 1.54 acre lot
  • 2 garage spots
  • Built 1900

Property features AI

Finance

  • Financial info: Annual tax amount listed (not included per instructions)

Exterior

  • Parking: Attached garage with 2 parking spaces
  • Utilities: Private well water; Septic tank sewer
  • Home design: Single-family residential home; Site-built; 2-story
  • Construction: Brick and vinyl siding exterior
  • Exterior features: Level lot; Lot approx. 1.54 acres

Interior

  • Bedrooms: Upper level bedrooms (count not specified)
  • Bathrooms: 2 full bathrooms; 1 main-level bathroom
  • Heating & cooling: Oil heating; Forced air heating; No central cooling
  • Interior features: Full basement; 6 total rooms
  • Laundry & utility: Laundry located on upper 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/1.5-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $362 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).

Location & tenants

  • Location reads 68/100 on livability (#228 in IN) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety C-, amenities F, commute F.
  • Huntington County Community School Corporation (rural): math 34% / reading 39% proficiency, ranked #176 of 301 in IN (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Salamonie Elementary School (math 52% / reading 42%, grade D-, #325 of 994 statewide, top 36%, 286 students, 46% FRL); Riverview School (math 29% / reading 40%, grade F, #167 of 330 statewide, top 52%, 503 students, 54% FRL); Huntington North High School (math 30% / reading 55%, grade F, #195 of 369 statewide, top 53%, 1,424 students, 42% FRL).
  • Market conditions: 112 active listings in the ZIP; 79 units permitted in Huntington County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $553 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Huntington County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 7y 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 $47k; list at $80k implies a 70% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $80,000

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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.
  5. 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.
  6. 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
1.37%
Cap rate
11.72%
Cash-on-cash
19.39%
DSCR
1.86
GRM
6.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
11.4%
Equity multiple
1.45×
Total profit
$10,082
Equity at exit
$11,928
10-year hold
IRR
20.4%
Equity multiple
2.72×
Total profit
$38,420
Equity at exit
$6,917

Cash invested: $22,400 (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 46750

Home prices YoY
-33.0%
Active inventory
112
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$1,098 medium interval (Pro) →
Mortgage (P&I)
$420
Tax from tax record
$53 /mo · $632/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$231
Net cashflow
$362

Break-even live

Break-even rent $640
Max offer price $80,000
Occupancy floor 62%

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
$20,000
Closing costs
$2,400
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 3 events

  1. 2026-06-13
    status $80,000 Pending 1 DOM
  2. 2026-06-12
    remarks 27-char remark
  3. 2026-06-12
    listed $80,000 Active 1 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
$632 · $53/mo
Projected year-2 tax
$656 · $55/mo
Expected delta
+$24/yr (+$2/mo · 3.8%)

ⓘ 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 ≥101°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% 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
$13,179
− Mortgage interest
−$4,481
− Property taxes
−$632
− Insurance
−$400
− Repairs & maintenance
−$1,054
− Management
−$1,054
− Depreciation
−$2,327
Taxable income
$3,229
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$775
After-tax cash flow
$3,569/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
Huntington County Community School Corporation
NCES district ID
1804710
Math proficiency
34% ▼ -6.00%
Reading proficiency
39% ▼ -10.00%
Median HH income
$47,010
Composite
31.29/100
National rank
#6013
State rank
#176 of 301 in IN

Livability — Markle

Score
68/100
State rank
#228
US rank
#9950

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
27,341

Population outlook (Huntington County) Hauer SSP2

Today (2025)
35,613 people
By 2030
34,759 · -2.4%
By 2040
32,682 · -8.2%
By 2050
30,495 · -14.4%
By 2075
26,298 · -26.2%
By 2100
22,653 · -36.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Hispanic / Latino 3% Two or more races 2% Black 1%
Common ancestry
Italian 2% Slovak 2% Romanian 2%
Foreign-born
2% · China, Canada
Languages at home
96% English-only · Spanish 2% Chinese 1% German/W. Germanic 1%

Political lean MEDSL · Huntington

2024 margin
Solid R (+48.4) · D 24.9% · R 73.3% · Other 1.8%
2008→2024 swing
-21.2pp toward R · 2008: -27.2pp · 2024: -48.4pp
All cycles
2024: R+48.4 2020: R+49.9 2016: R+51.0 2012: R+39.8 2008: R+27.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -106.89%
Current HPI
216.5969
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

+45.5% since first listed
3 events — show timeline
  • 2026-06-11 Listed $80,000 IRMLS
  • 2019-12-17 Sold (MLS) $47,000 IRMLS
  • 2019-07-22 Listed $55,000 IRMLS

Property tax history

+6.6%/yr

Latest (2024): $632 · +26.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…