CashFlowRE
Sign in Sign up
17711 Carter Pl
F Composite 33.91
Why this score? — see what drove the F 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 +7.8/30.0
  • Schools +5.0/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.8/10.0
  • 1% rule +1.3/10.0
  • ARV discount +0.0/15.0

$326,000

17711 Carter Pl · Borden, IN 47106
3 bd · 2.0 ba · 1,407 sqft · SingleFamily public records · 2 Days on market
Built 1969 0.73 ac lot Est $266k · 23% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to Dow Knob Estates, where peaceful Southern Indiana living meets everyday convenience. This charming brick ranch offers 3 bedrooms, 2 full baths, and a finished walkout basement with plenty of space for relaxing or entertaining. The enclosed sunroom provides a cozy retreat, complete with a hot tub for year-round enjoyment. An attached 2-car garage and a brand-new roof (July 2025) add to the home's appeal, while the location places you just minutes from Huber's Orchard, Deam Lake State Recreation Area, and Covered Bridge Golf Club. A Boundary Retracement Survey is available. Looking for additional acreage? The adjoining land is available as part of the parent listing, MLS #202608868

Key facts

  • Hot tub
  • Enclosed sunroom
  • Brand new roof

Tags

FINISHED WALKOUT BASEMENTENCLOSED SUNROOMHOT TUBATTACHED 2 CAR GARAGEBRAND NEW ROOFMINUTES FROM HUBER'S ORCHARD

Property features AI

Exterior

  • Parking: Attached garage with two spaces; Garage faces side; Garage door opener
  • Utilities: Public water connection; Septic sewer
  • Home design: Single-story home; Shingle roof; Brick, cedar, and frame exterior; Poured foundation; Resale property; Residential zoning
  • Construction: Built with brick, cedar, and frame materials; Poured foundation
  • Exterior features: Deck; Landscaped yard; Paved driveway; Property on a cul-de-sac

Interior

  • Kitchen: Pantry
  • Bedrooms: Bedroom on first level with built-in bookshelf
  • Flooring: Carpet in multiple lower-level rooms; Tile in at least one full bath
  • Bathrooms: Two full bathrooms; One half bathroom; Full bath on first level; Finished lower-level bath (includes shower in laundry area)
  • Heating & cooling: Forced-air heating; Central air conditioning
  • Interior features: Built-in bookcases; Ceiling fans; Bath in primary bedroom; Main-level primary bedroom; Pantry; Sunroom; Thermal windows; Wood-burning fireplace
  • Laundry & utility: Laundry room in basement; Main-level laundry area with shower and sink; Washer and dryer included

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 $326k.

Deal economics

  • At list price, monthly cash flow is $-369 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $261k (20.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $204k (37.4% below list).
  • Recommended offer: $204k (37.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 61/100 on livability (#507 in IN) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D+, amenities F, commute F.
  • Market conditions: 26 active listings in the ZIP; 911 units permitted in Clark County in 2024 (133 in 5+ unit buildings).

Forward outlook

  • In year one you build about $35k of equity ($2k loan paydown + $33k appreciation (10.0% local appreciation)).
  • Clark County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$56k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $204,082 (37.4% 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. Built in 1969 — 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. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.63%
Cap rate
4.94%
Cash-on-cash
-4.85%
DSCR
0.78
GRM
13.3

CMA / ARV

ARV (on-the-fly)
$265,923
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
17421 Highway 60 0.39mi 3/1.0 1,237 (-12%) 1mo $234,000 $189 57

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

Projected returns pro-forma

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

5-year hold
IRR
20.8%
Equity multiple
2.69×
Total profit
$153,929
Equity at exit
$293,687
10-year hold
IRR
18.9%
Equity multiple
6.17×
Total profit
$471,492
Equity at exit
$633,346

Cash invested: $91,280 (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 47106

Home prices YoY
6.7%
Active inventory
26
Price-to-rent
13.3×

Monthly cashflow live

Estimated rent
$2,041 medium interval (Pro) →
Mortgage (P&I)
$1,710
Tax from tax record
$136 /mo · $1,626/yr
Insurance
$136
HOA
$0
Vacancy / Maint / Mgmt
$429
Net cashflow
$-369

Break-even live

Break-even rent $2,508
Max offer price $260,868
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
$81,500
Closing costs
$9,780
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 13 events

  1. 2026-06-18
    days on market $326,000 Active 2 DOM
  2. 2026-06-16
    remarks 699-char remark
  3. 2026-06-16
    pricedays on marketlisting id $326,000 Active 1 DOM
  4. 2026-06-15
    days on market $361,000 Active 10 DOM
  5. 2026-06-13
    days on market $361,000 Active 8 DOM
  6. 2026-06-10
    days on market $361,000 Active 5 DOM
  7. 2026-06-09
    days on market $361,000 Active 4 DOM
  8. 2026-06-08
    days on market $361,000 Active 3 DOM
  9. 2026-06-07
    remarks 687-char remark
  10. 2026-06-07
    pricedays on marketlisting id $361,000 Active 2 DOM
  11. 2026-06-01
    days on market $346,000 Active 49 DOM
  12. 2026-05-31
    days on market $346,000 Active 48 DOM
  13. 2026-04-13
    listed $346,000 Active

ⓘ 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
$1,626 · $136/mo
Projected year-2 tax
$2,199 · $183/mo
Expected delta
+$572/yr (+$48/mo · 35.2%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥104°F today · 20 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
$24,490
− Mortgage interest
−$18,261
− Property taxes
−$1,626
− Insurance
−$1,630
− Repairs & maintenance
−$1,959
− Management
−$1,959
− Depreciation
−$9,484
Taxable loss
−$10,430
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,503
After-tax cash flow
$-1,921/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)

No district data.

Livability — Borden

Score
61/100
State rank
#507
US rank
#17982

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
4,583

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 (95%)
Race & ethnicity
White 95% Two or more races 2%
Common ancestry
Lithuanian 2% Serbian 2% Italian 2%
Foreign-born
0%

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
▲ 21.50%
Current HPI
344.4
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

1 event — show timeline
  • 2026-04-13 Listed $346,000 SIRA

Property tax history

+5.2%/yr

Latest (2024): $1,626 · +14.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…