CashFlowRE
Sign in Sign up
1416 E 9th St
B Composite 73.24
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 +27.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.9/10.0
  • 1% rule +8.4/10.0
  • Livability +4.2/5.0
  • Schools +2.7/10.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$110,000

1416 E 9th St · Jeffersonville, IN 47130
3 bd · 1.0 ba · 1,292 sqft · SingleFamily public records · 47 Days on market
Built 1942 9,147 sqft lot $85/sqft · 45% below area Est $200k · 45% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investor Special! Opportunity awaits in this 4-bedroom, 2-bath 1.5-story home located in a convenient Jeffersonville location close to shopping, dining, and everyday amenities. This property offers plenty of space with an unfinished basement for storage or future expansion, a fenced yard, and a detached 2-car garage. With great potential, this home is ready for your vision and updates. Ideal for investors, flippers, or buyers looking to build sweat-equity in a desirable area.

Key facts

  • Fenced yard
  • Unfinished basement
  • Convenient location

Tags

UNFINISHED BASEMENTFENCED YARDDETACHED GARAGECONVENIENT LOCATION

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 $110k.

Deal economics

  • At list price, monthly cash flow is $340 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $107k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.0% vs local median 3.5% in Jeffersonville — 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 83/100 on livability (#8 in IN, #843 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: schools C-.
  • Greater Clark County Schools (suburban): math 26% / reading 37% proficiency, ranked #224 of 301 in IN (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents flat; 425 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 911 units permitted in Clark County in 2024 (133 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $761 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Clark County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 47 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $40k; list at $110k implies a 175% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1942 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $106,700 (3.0% below list)

Questions for the listing agent

  1. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1942 — 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. 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
1.34%
Cap rate
10.00%
Cash-on-cash
13.25%
DSCR
1.59
GRM
6.2

CMA / ARV

ARV (median comp)
$199,770
List price
$110,000
Delta
-44.94%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1424 E 8th St 0.08mi 3/1.0 1,292 (0%) 2mo $77,000 $60 95
1414 E 9th St 0.01mi 3/1.5 1,144 (-12%) 1mo $110,000 $96 78
1400 Frederick Ave 0.19mi 3/2.0 1,158 (-10%) 2mo $224,900 $194 68
950 E Chestnut St 0.63mi 3/1.0 1,312 (+2%) 3mo $229,900 $175 66
1525 Elliott Ave 0.26mi 2/1.0 (-1) 1,177 (-9%) 3mo $199,000 $169 66
9 Louise St 0.46mi 2/2.0 (-1) 1,206 (-7%) 0mo $210,000 $174 58
24 Louise St 0.50mi 4/1.0 (+1) 1,401 (+8%) 1mo $202,500 $145 57
1006 Morris Ave 0.45mi 3/1.0 1,134 (-12%) 3mo $199,000 $175 56
904 Fulton St 0.60mi 2/2.0 (-1) 1,232 (-5%) 3mo $199,000 $162 53
530 Chippewa St 0.63mi 4/1.5 (+1) 1,386 (+7%) 0mo $244,900 $177 51
826 Sandra Dr 0.67mi 2/1.0 (-1) 1,169 (-10%) 3mo $200,000 $171 46
38 Louise St 0.52mi 4/2.0 (+1) 1,464 (+13%) 1mo $209,500 $143 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 · 0.58% rent growth · sell at horizon

5-year hold
IRR
0.4%
Equity multiple
1.01×
Total profit
$401
Equity at exit
$16,401
10-year hold
IRR
7.2%
Equity multiple
1.48×
Total profit
$14,810
Equity at exit
$9,511

Cash invested: $30,800 (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 47130

Rents YoY
0.6%
Active inventory
425
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$1,472 high interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$200 /mo · $2,402/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$309
Net cashflow
$340

Break-even live

Break-even rent $1,042
Max offer price $110,000
Occupancy floor 72%

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
$27,500
Closing costs
$3,300
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.

Rent comps 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1115 E 8th St Jeffersonville, IN 2.0 1.0 984 $1,360 $1.38 43d 1 0.30mi
1008 Sharon Dr Jeffersonville, IN 3.0 1.0 1000 $1,200 $1.20 43d 1 0.49mi
805 Penn St Jeffersonville, IN 2.0 1.0 896 $1,200 $1.34 23d 1 0.56mi
729 E Court Ave Jeffersonville, IN 2.0 1.5 1088 $1,350 $1.24 43d 1 0.67mi
725 Goyne Dr Jeffersonville, IN 3.0 1.0 925 $1,600 $1.73 11d 1 0.68mi
917 Mechanic St Jeffersonville, IN 2.0–3.0 1.0–2.0 1012 $950 $0.94 43d 2 0.70mi
531 E Chestnut St Jeffersonville, IN 2.0 2.0 1250 $1,700 $1.36 43d 1 0.93mi
1229 Cedarview Dr Jeffersonville, IN 3.0 1.0 1100 $1,595 $1.45 14d 1 0.96mi
1919 Viking Dr Jeffersonville, IN 2.0 1.5 932 $1,065 $1.14 3d 2 1.02mi
1029 Thomas V Bryant Dr Jeffersonville, IN 3.0 2.0 1216 $1,800 $1.48 23d 1 1.04mi
222 W Maple St Jeffersonville, IN 2.0 1.0–2.0 806 $1,775 $2.20 2d 22 1.37mi
2067 Aster Dr Jeffersonville, IN 3.0 2.0 1200 $1,900 $1.58 43d 1 1.41mi

Listing history 11 events

  1. 2026-06-10
    days on market $110,000 Active 47 DOM
  2. 2026-06-09
    days on market $110,000 Active 46 DOM
  3. 2026-06-08
    days on market $110,000 Active 45 DOM
  4. 2026-06-07
    days on market $110,000 Active 44 DOM
  5. 2026-06-03
    days on market $110,000 Active 40 DOM
  6. 2026-06-02
    days on market $110,000 Active 39 DOM
  7. 2026-06-02
    price $110,000 Active 38 DOM
  8. 2026-06-01
    days on market $116,000 Active 38 DOM
  9. 2026-05-31
    days on market $116,000 Active 37 DOM
  10. 2026-04-23
    listed $116,000 Active 480-char remark
  11. 2011-11-21
    soldstatus $40,000

ⓘ 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
$2,402 · $200/mo
Projected year-2 tax
$2,402 · $200/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 FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$17,666
− Mortgage interest
−$6,162
− Property taxes
−$2,402
− Insurance
−$550
− Repairs & maintenance
−$1,413
− Management
−$1,413
− Depreciation
−$3,200
Taxable income
$2,526
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$606
After-tax cash flow
$3,476/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
Greater Clark County Schools
NCES district ID
1803940
Math proficiency
26% ▼ -15.00%
Reading proficiency
37% ▼ -13.00%
Median HH income
$47,838
Composite
27.2/100
National rank
#7020
State rank
#224 of 301 in IN

Livability — Jeffersonville

Score
83/100
State rank
#8
US rank
#843

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jeffersonville, IN
County
Clark County · 108,879 people
City population
50,514
Metro
Louisville/Jefferson County, KY-IN
Population (ZIP)
50,514
Household income
$70,290
Rent vs Own
28.5% rent · 71.5% own
Severe rent burden
1088.0

Population outlook (Clark County) Hauer SSP2

Today (2025)
126,401 people
By 2030
131,455 · +4.0%
By 2040
140,471 · +11.1%
By 2050
147,677 · +16.8%
By 2075
161,702 · +27.9%
By 2100
164,078 · +29.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Black 12% Two or more races 8% Hispanic / Latino 6% Asian 2%
Hispanic origin (detail)
Mexican 3% Puerto Rican 1%
Common ancestry
Slovak 3% Lithuanian 2% Romanian 2%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 3% Other Indo-European 1%

Political lean MEDSL · Clark

2024 margin
Strong R (+20.4) · D 38.9% · R 59.3% · Other 1.8%
2008→2024 swing
-13.3pp toward R · 2008: -7.1pp · 2024: -20.4pp
All cycles
2024: R+20.4 2020: R+18.3 2016: R+22.0 2012: R+9.9 2008: R+7.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -149.13%
Current HPI
218.1985
Rent YoY
▲ 0.58%
Metro
Louisville/Jefferson County, KY-IN
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

+175.0% since first listed
2 events — show timeline
  • 2026-06-01 Price Changed $110,000 SIRA
  • 2011-11-21 Sold (Public Records) $40,000 Public Records

Property tax history

+4.0%/yr

Latest (2024): $2,402 · +22.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…