113 S Walnut St · Hymera, IN 47855

$19,500

2 bd · 1.0 ba · 928 sqft · SingleFamily public records · 173 Days on market

Built 1930 8,102 sqft lot $21/sqft · 81% below area ↓ 20% since listing

---

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
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• ARV discount +7.5/15.0
• Livability +2.9/5.0
• Schools +2.7/10.0
• Appreciation +2.6/10.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0

Listing remarks MLS

2 Bedroom, Large yard, enclosed front porch.

Key facts

• Large yard
• Enclosed front porch
• 8,102 sq ft lot

Tags

• LARGE YARD
• ENCLOSED FRONT PORCH

What this means for you Summary

Snapshot

• This is a 2-bed/1.0-bath single-family listed at $20k.

Deal economics

• At list price, monthly cash flow is $353 ($4k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($650 rent vs $20k).
• Recommended offer: $17k (12.0% below list) — sets the bar for market timing.

Location & tenants

• Location reads 57/100 on livability (#602 in IN) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools D, crime D, amenities F.
• Northeast School Corporation (rural): math 29% / reading 34% proficiency, ranked #228 of 301 in IN (top 76%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: 5 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 4 units permitted in Sullivan County in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $135 of loan paydown is wiped out by about $585 of value loss. Plan a longer hold.
• Sullivan County population projected at -12% 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 $5k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

• It's been on market 173 days — a 12% lower offer ($17k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts; this cycle's ask has dropped $5k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

• Watch-outs: property tax is 3.1% of price; built in 1930 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $17,160 (12.0% below list)

Questions for the listing agent

1. It's been on market 173 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 1930 — 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
6. 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?
7. 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?
8. 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.
9. 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.
10. 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: 3.33% ✓
• Cap rate: 28.03%
• Cash-on-cash: 77.64%
• DSCR: 4.45
• GRM: 2.5

CMA / ARV

• ARV (median comp): $105,404
• List price: $19,500
• Delta: -81.50%
• Verdict: UNDERPRICED
• Comps: 5 within 1.0 mi

Show comp detail 1 sale within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
511 E Jefferson St	0.15mi	2/1.0	960 (+3%)	0mo	$65,000	$68	87

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: 77.7%
• Equity multiple: 4.55×
• Total profit: $19,366
• Equity at exit: $2,908

10-year hold

• IRR: 81.3%
• Equity multiple: 9.41×
• Total profit: $45,940
• Equity at exit: $1,686

Cash invested: $5,460 (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.

Methodology + full state rankings →

ZIP-level market 47855

• Home prices YoY: -3.9%
• Active inventory: 5
• Price-to-rent: 2.5×

Monthly cashflow live

• Estimated rent: $650 medium
• Mortgage (P&I): −$102
• Tax from tax record: −$50 /mo · $598/yr
• Insurance: −$8
• HOA: −$0
• Vacancy / Maint / Mgmt: −$136
• Net cashflow: $353

Break-even live

Break-even rent $203

Max offer price $19,500

Occupancy floor 41%

Sensitivity live

Price	-10% $364	-5% $359	+0% $353	+5% $348	+10% $342
Rent	-10% $302	-5% $328	+0% $353	+5% $379	+10% $405
Rate	-1.0pp $363	-0.5pp $358	base $353	+0.5pp $348	+1.0pp $343

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: $4,875
• Closing costs: $585
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
115 S Main St Hymera, IN	1.0	1.0	600	$650	$1.08	25d	1	0.30mi

Listing history 21 events

1. 2026-06-21
   days on market $19,500 Active 173 DOM
2. 2026-06-19
   days on market $19,500 Active 171 DOM
3. 2026-06-18
   days on market $19,500 Active 170 DOM
4. 2026-06-17
   days on market $19,500 Active 169 DOM
5. 2026-06-16
   days on market $19,500 Active 168 DOM
6. 2026-06-15
   days on market $19,500 Active 167 DOM
7. 2026-06-14
   days on market $19,500 Active 165 DOM
8. 2026-06-13
   days on market $19,500 Active 164 DOM
9. 2026-06-10
   days on market $19,500 Active 162 DOM
10. 2026-06-09
    days on market $19,500 Active 161 DOM
11. 2026-06-08
    days on market $19,500 Active 160 DOM
12. 2026-06-07
    days on market $19,500 Active 159 DOM
13. 2026-06-05
    days on market $19,500 Active 156 DOM
14. 2026-06-02
    days on market $19,500 Active 154 DOM
15. 2026-06-01
    days on market $19,500 Active 153 DOM
16. 2026-05-31
    days on market $19,500 Active 152 DOM
17. 2026-05-30
    days on market $19,500 Active 151 DOM
18. 2026-04-15
    price $19,500 44-char remark

    Show marketing remark (44 chars)

    2 Bedroom, Large yard, enclosed front porch.

19. 2025-12-31
    status Active 44-char remark

    Show marketing remark (44 chars)

    2 Bedroom, Large yard, enclosed front porch.

20. 2025-10-30
    status Pending 44-char remark

    Show marketing remark (44 chars)

    2 Bedroom, Large yard, enclosed front porch.

21. 2025-10-29
    listed $24,500 Active 44-char remark

    Show marketing remark (44 chars)

    2 Bedroom, Large yard, enclosed front porch.

ⓘ 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: $598 · $50/mo
• Projected year-2 tax: $598 · $50/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 0% chance over 30 yrs
• 🔥 Wildfire 3/10 Moderate
• 🌡 Heat 4/10 Moderate 7 d/yr ≥104°F today · 19 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

Taxation est. · year 1

• Rental income: $7,800
• − Mortgage interest: −$1,092
• − Property taxes: −$598
• − Insurance: −$98
• − Repairs & maintenance: −$624
• − Management: −$624
• − Depreciation: −$567
• Taxable income: $4,197
• Est. tax owed @ 24.0%: −$1,007
• After-tax cash flow: $3,232/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: Northeast School Corporation
• NCES district ID: 1808160
• Math proficiency: 29% ▼ -10.00%
• Reading proficiency: 34% ▼ -7.00%
• Median HH income: $45,565
• Composite: 27.01/100
• National rank: #7061
• State rank: #228 of 301 in IN

Livability — Hymera

• Score: 57/100
• State rank: #602
• US rank: #21546

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Hymera, IN
• City population: 835
• Population (ZIP): 835

Population outlook (Sullivan County) Hauer SSP2

• Today (2025): 20,313 people
• By 2030: 19,908 · -2.0%
• By 2040: 19,009 · -6.4%
• By 2050: 17,972 · -11.5%
• By 2075: 14,929 · -26.5%
• By 2100: 11,391 · -43.9%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (97%)
• Race & ethnicity: White 97% Two or more races 3%
• Common ancestry: Slovak 6% Lithuanian 4% Serbian 1%
• Languages at home: 99% English-only · Korean 1%

Political lean MEDSL · Sullivan

• 2024 margin: Solid R (+52.7) · D 22.8% · R 75.5% · Other 1.7%
• 2008→2024 swing: -52.0pp toward R · 2008: -0.7pp · 2024: -52.7pp
• All cycles: 2024: R+52.7 2020: R+50.5 2016: R+47.0 2012: R+20.6 2008: R+0.7

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -4.86%
• Current HPI: 120.0684
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 2.90%
• F500 in state: 18

Industry mix (Fortune 500 HQ in IN)

Industry	F500 HQs	Revenue
▸Industrial Machinery	2	$37B
▸Healthcare	1	$177B
▸Pharmaceuticals	1	$45B
▸Metals / Steel	1	$18B
▸Agriculture	1	$17B
▸Packaging	1	$12B

Price history

-20.4% since first listed

4 events — show timeline

• 2026-04-15 Price Changed $19,500 IRMLS
• 2025-12-31 Relisted — IRMLS
• 2025-10-30 Pending — IRMLS
• 2025-10-29 Listed $24,500 IRMLS

Property tax history

+19.2%/yr

Latest (2024): $598 · -1.0% YoY. Source: county tax records.