CashFlowRE
Sign in Sign up
6943 Main St
D Composite 40.93
Why this score? — see what drove the D 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).

  • Appreciation +10.0/10.0
  • Cash flow +8.3/30.0
  • ARV discount +7.5/15.0
  • Schools +4.0/10.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.2/10.0
  • 1% rule +1.2/10.0

$195,000

6943 Main St · West Point, IN 47992
3 bd · 2.0 ba · 1,521 sqft · SingleFamily public records · 335 Days on market
Built 1965 5.40 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

A rare and awesome opportunity! Don't miss this well cared for and much-loved home in downtown West Point. Over 1500 SF on a nearly half acre lot with an additional 5-acre parcel included! Large living and family rooms, newly remodeled eat-in kitchen, 3 spacious bedrooms, covered porch and so much more! MANY updates including siding, solid wood windows and metal roof in the last 10 years, newer water heater, brand new kitchen remodel with granite countertops, undermount sink and luxury gas range. All appliances stay including stand-alone oversized fridge and freezer and new washer/dryer. Spacious back patio perfect for relaxing evenings or entertaining. A nature lover's dream with plenty of land to explore! Desirable TSC schools and conveniently located to Lafayette with all the perks of small-town living.

Key facts

  • Open space
  • Strong bones
  • 5 acres

Tags

5 ACRESOPEN SPACEWOODED AREASFUNCTIONAL LAYOUTSTRONG BONES

Property features AI

Exterior

  • Security: Smoke detector(s)
  • Utilities: Private well water; Septic tank sewage; Cable available; Gas water heater; Electric service
  • Home design: Single-family residence; Site-built home; One story
  • Construction: Brick and vinyl siding; Metal roof; Built as site-built home
  • Exterior features: Deck; Covered patio; Porch; Shed(s); Level and wooded lot; Gravel road access

Interior

  • Kitchen: Gas cooktop; Gas oven; Microwave; Refrigerator; Exhaust fan
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Forced air heating; Central air conditioning; Ceiling fans
  • Interior features: Pantry; Ceiling fans; Window treatments; Crawl space basement
  • Laundry & utility: Washer; Dryer; Gas dryer hookup (main 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/2.0-bath single-family listed at $195k.

Deal economics

  • At list price, monthly cash flow is $-180 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $163k (16.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $122k (37.5% below list).
  • Recommended offer: $122k (37.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 53/100 on livability (#646 in IN) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A; Watch: amenities F, commute F, employment F.
  • Tippecanoe School Corporation (rural): math 44% / reading 49% proficiency, ranked #80 of 301 in IN (top 27%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Mintonye Elementary School (math 44% / reading 41%, grade F, #425 of 994 statewide, top 44%, 469 students, 28% FRL); Southwestern Middle School (math 27% / reading 30%, grade F, #224 of 330 statewide, top 68%, 496 students, 40% FRL) — zoned schools at 34% FRL track the district average.
  • Market conditions: 7 active listings in the ZIP; 1,341 units permitted in Tippecanoe County in 2024 (869 in 5+ unit buildings).

Forward outlook

  • In year one you build about $21k of equity ($1k loan paydown + $20k appreciation (10.0% local appreciation)).
  • Tippecanoe County population projected at +41% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 335 days — a 12% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y ago; this cycle's ask has dropped $35k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $121,823 (37.5% below list)

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. It's been on market 335 days. Have you received any prior offers? Is the seller open to a 38% concession, seller financing, or rate buy-down credit?
  3. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  7. 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.
  8. 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.
  9. 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
0.62%
Cap rate
5.18%
Cash-on-cash
-3.96%
DSCR
0.82
GRM
13.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
21.4%
Equity multiple
2.73×
Total profit
$94,626
Equity at exit
$175,671
10-year hold
IRR
19.3%
Equity multiple
6.26×
Total profit
$287,462
Equity at exit
$378,842

Cash invested: $54,600 (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 47992

Home prices YoY
8.9%
Active inventory
7
Price-to-rent
13.3×

Monthly cashflow live

Estimated rent
$1,218 medium interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$39 /mo · $463/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$256
Net cashflow
$-180

Break-even live

Break-even rent $1,446
Max offer price $163,189
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
$48,750
Closing costs
$5,850
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 16 events

  1. 2026-06-09
    status $195,000 Pending 335 DOM
  2. 2026-06-08
    days on market $195,000 Active Under Contract 335 DOM
  3. 2026-06-07
    days on market $195,000 Active Under Contract 334 DOM
  4. 2026-06-05
    days on market $195,000 Active Under Contract 331 DOM
  5. 2026-06-02
    days on market $195,000 Active Under Contract 329 DOM
  6. 2026-06-01
    days on market $195,000 Active Under Contract 328 DOM
  7. 2026-05-31
    days on market $195,000 Active Under Contract 327 DOM
  8. 2026-05-30
    days on market $195,000 Active Under Contract 326 DOM
  9. 2026-02-17
    historical Active Under Contract
  10. 2026-01-13
    price $195,000
  11. 2025-08-17
    price $215,000
  12. 2025-07-21
    price $225,000
  13. 2025-07-08
    listed $230,000 Active
  14. 2025-07-03
    listed $229,900 Active
  15. 2021-07-08
    soldstatus $195,000 817-char remark
    Show marketing remark (817 chars)

    A rare and awesome opportunity! Don't miss this well cared for and much-loved home in downtown West Point. Over 1500 SF on a nearly half acre lot with an additional 5-acre parcel included! Large living and family rooms, newly remodeled eat-in kitchen, 3 spacious bedrooms, covered porch and so much more! MANY updates including siding, solid wood windows and metal roof in the last 10 years, newer water heater, brand new kitchen remodel with granite countertops, undermount sink and luxury gas range. All appliances stay including stand-alone oversized fridge and freezer and new washer/dryer. Spacious back patio perfect for relaxing evenings or entertaining. A nature lover's dream with plenty of land to explore! Desirable TSC schools and conveniently located to Lafayette with all the perks of small-town living.

  16. 2021-04-29
    listed $189,900 817-char remark
    Show marketing remark (817 chars)

    A rare and awesome opportunity! Don't miss this well cared for and much-loved home in downtown West Point. Over 1500 SF on a nearly half acre lot with an additional 5-acre parcel included! Large living and family rooms, newly remodeled eat-in kitchen, 3 spacious bedrooms, covered porch and so much more! MANY updates including siding, solid wood windows and metal roof in the last 10 years, newer water heater, brand new kitchen remodel with granite countertops, undermount sink and luxury gas range. All appliances stay including stand-alone oversized fridge and freezer and new washer/dryer. Spacious back patio perfect for relaxing evenings or entertaining. A nature lover's dream with plenty of land to explore! Desirable TSC schools and conveniently located to Lafayette with all the perks of small-town living.

ⓘ 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
$463 · $39/mo
Projected year-2 tax
$1,060 · $88/mo
Expected delta
+$597/yr (+$50/mo · 128.8%)

ⓘ 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 ≥102°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$14,619
− Mortgage interest
−$10,923
− Property taxes
−$463
− Insurance
−$975
− Repairs & maintenance
−$1,170
− Management
−$1,170
− Depreciation
−$5,673
Taxable loss
−$5,754
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,381
After-tax cash flow
$-780/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
Tippecanoe School Corporation
NCES district ID
1811340
Math proficiency
44% ▼ -6.00%
Reading proficiency
49% ▼ -5.00%
Median HH income
$55,087
Composite
40.36/100
National rank
#3741
State rank
#80 of 301 in IN

Livability — West Point

Score
53/100
State rank
#646
US rank
#24488

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
West Point, IN
Population (ZIP)
1,523

Population outlook (Tippecanoe County) Hauer SSP2

Today (2025)
215,327 people
By 2030
232,284 · +7.9%
By 2040
266,517 · +23.8%
By 2050
302,826 · +40.6%
By 2075
394,445 · +83.2%
By 2100
463,500 · +115.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Hispanic / Latino 11% Two or more races 7%
Hispanic origin (detail)
Mexican 11%
Common ancestry
Slovak 4% Portuguese 3% Lithuanian 3%
Foreign-born
4% · Canada

Political lean MEDSL · Tippecanoe

2024 margin
Toss-up / Even · D 49.0% · R 49.1% · Other 1.9%
2008→2024 swing
-11.8pp toward R · 2008: 11.6pp · 2024: -0.1pp
All cycles
2024: R+0.1 2020: D+0.6 2016: R+5.7 2012: R+3.6 2008: D+11.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 21.36%
Current HPI
260.3795
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

+2.7% since first listed
8 events — show timeline
  • 2026-02-17 Contingent IRMLS
  • 2026-01-13 Price Changed $195,000 IRMLS
  • 2025-08-17 Price Changed $215,000 IRMLS
  • 2025-07-21 Price Changed $225,000 IRMLS
  • 2025-07-08 Listed $230,000 IRMLS
  • 2025-07-03 Listed $229,900 IRMLS
  • 2021-07-08 Sold (MLS) $195,000 IRMLS
  • 2021-04-29 Listed $189,900 IRMLS

Property tax history

+7.2%/yr

Latest (2024): $463 · +6.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…