CashFlowRE
Sign in Sign up
130 W Maple St 🏷️ Likely Rental
C- Composite 51.46
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 +15.0/30.0
  • Appreciation +7.8/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +3.2/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$2,500

130 W Maple St · Pennville, IN 47369
4 bd · 2.0 ba · 1,610 sqft · SingleFamily · 16 Days on market
Built 1930 0.86 ac lot $2/sqft · 97% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great opportunity to purchase the Pennville Friends Church on 0.3+/- Acre Lot, or the 4 Bedroom, 2 Bathroom Home on 0.3+/- Acre Lot, or the 0.26 +/- Acre Vacant Lot or the entirety. This is a great opportunity to add to your investment portfolio or start a church here in Pennville, IN.

Key facts

  • 0.86 acre lot
  • Built 1930
  • Listed 16 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $2,500 price doesn't fit this home's estimated sale value (~$99,013) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath single-family listed at $2k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $2k).
  • Recommended offer: $2k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 61/100 on livability (#489 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, crime D+, health & safety D.
  • Jay School Corporation (rural): math 38% / reading 37% proficiency, ranked #175 of 301 in IN (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 6 active listings in the ZIP; 19 units permitted in Jay County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $155 of equity ($17 loan paydown + $138 appreciation (5.5% local appreciation)).
  • Jay County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (5.5% appreciation + 3.0% rent growth), your $700 cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($2k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $2,462 (1.5% below list)

Questions for the listing agent

  1. Built in 1930 — 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 F-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. Crime grade is D 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?
  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
51.61%
Cap rate
487.26%
Cash-on-cash
1717.72%
DSCR
77.43
GRM
0.2

CMA / ARV

ARV (median comp)
$99,013
List price
$2,500
Delta
-97.48%
Verdict
UNDERPRICED
Comps
13 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
130 W Maple St 0.00mi 4/2.0 1,610 (0%) 0mo $41,735 $26 100
460 Maple St 0.29mi 3/1.0 (-1) 1,560 (-3%) 4mo $73,500 $47 69
240 S Washington St 0.28mi 3/1.0 (-1) 1,380 (-14%) 0mo $95,000 $69 54

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

Projected returns pro-forma

5.5% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
93.12×
Total profit
$64,487
Equity at exit
$1,494
10-year hold
IRR
Equity multiple
200.68×
Total profit
$139,774
Equity at exit
$2,645

Cash invested: $700 (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 47369

Home prices YoY
2.0%
Active inventory
6
Price-to-rent
0.2×

Monthly cashflow live

Estimated rent
$1,290 medium interval (Pro) →
Mortgage (P&I)
$13
Tax est. 1.5%
$3 /mo · $38/yr
Insurance
$1
HOA
$0
Vacancy / Maint / Mgmt
$271
Net cashflow
$1,002

Break-even live

Break-even rent $22
Max offer price $2,500
Occupancy floor 17%

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
$625
Closing costs
$75
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 2 events

  1. 2026-05-08
    status Pending 286-char remark
    Show marketing remark (286 chars)

    Great opportunity to purchase the Pennville Friends Church on 0.3+/- Acre Lot, or the 4 Bedroom, 2 Bathroom Home on 0.3+/- Acre Lot, or the 0.26 +/- Acre Vacant Lot or the entirety. This is a great opportunity to add to your investment portfolio or start a church here in Pennville, IN.

  2. 2026-04-21
    listed $2,500 Active 286-char remark
    Show marketing remark (286 chars)

    Great opportunity to purchase the Pennville Friends Church on 0.3+/- Acre Lot, or the 4 Bedroom, 2 Bathroom Home on 0.3+/- Acre Lot, or the 0.26 +/- Acre Vacant Lot or the entirety. This is a great opportunity to add to your investment portfolio or start a church here in Pennville, IN.

ⓘ 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 3/10 Moderate FEMA zone X (unshaded) · 10% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥99°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% 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
$15,483
− Mortgage interest
−$140
− Property taxes
−$38
− Insurance
−$12
− Repairs & maintenance
−$1,239
− Management
−$1,239
− Depreciation
−$73
Taxable income
$12,743
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,058
After-tax cash flow
$8,966/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
Jay School Corporation
NCES district ID
1804980
Math proficiency
38% ▼ -13.00%
Reading proficiency
37% ▼ -13.00%
Median HH income
$40,841
Composite
31.56/100
National rank
#5954
State rank
#175 of 301 in IN

Livability — Pennville

Score
61/100
State rank
#489
US rank
#17460

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pennville, IN
Population (ZIP)
1,216

Population outlook (Jay County) Hauer SSP2

Today (2025)
20,586 people
By 2030
20,155 · -2.1%
By 2040
19,274 · -6.4%
By 2050
18,203 · -11.6%
By 2075
15,062 · -26.8%
By 2100
10,857 · -47.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 13% Hispanic / Latino 3%
Common ancestry
Slovak 4% Lithuanian 1%
Foreign-born
3% · Vietnam
Languages at home
94% English-only · German/W. Germanic 4% Spanish 1% Vietnamese 1%

Political lean MEDSL · Jay

2024 margin
Solid R (+55.2) · D 21.6% · R 76.7% · Other 1.7%
2008→2024 swing
-47.3pp toward R · 2008: -7.8pp · 2024: -55.2pp
All cycles
2024: R+55.2 2020: R+52.4 2016: R+47.8 2012: R+20.0 2008: R+7.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 5.50%
Current HPI
274.4559
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

2 events — show timeline
  • 2026-05-08 Pending IRMLS
  • 2026-04-21 Listed $2,500 IRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…