CashFlowRE
Sign in Sign up
1550 S Morton Ave
B+ Composite 78.59
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.6/10.0
  • Rent growth +5.0/5.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$92,475

1550 S Morton Ave · Evansville, IN 47713
3 bd · 1.0 ba · 2,574 sqft · SingleFamily public records · 63 Days on market
Built 1924 5,663 sqft lot Est $180k · 49% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 bed, 1 bath home on a corner lot.

Key facts

  • 5,663 sq ft lot
  • Built 1924
  • Listed 63 days

Property features AI

Finance

  • Other: Listing broker: eXp Realty, LLC; Listing agent contact available
  • Financial info: Tax information not included
  • HOA & community: HOA information not provided

Exterior

  • Parking: Parking details not provided
  • Security: Security details not provided
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence, site-built; One story
  • Construction: Vinyl siding; Built year not provided
  • Exterior features: Level lot; Lot dimensions approximately 141 x 40

Interior

  • Kitchen: Kitchen details not provided
  • Bedrooms: Bedrooms information not provided
  • Flooring: Flooring details not provided
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas forced air heating; Central air conditioning
  • Interior features: 6 total rooms; Full basement
  • Laundry & utility: Laundry in basement

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 $92k.

Deal economics

  • At list price, monthly cash flow is $432 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $92k).
  • Recommended offer: $87k (6.0% below list) — sets the bar for market timing.
  • Cap rate 11.9% vs local median 4.6% in Evansville — 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 63/100 on livability (#416 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, commute F, employment D-.
  • Evansville Vanderburgh School Corporation (urban): math 36% / reading 43% proficiency, ranked #153 of 301 in IN (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Glenwood Leadership Academy (math 10% / reading 12%, grade F, #909 of 994 statewide, top 92%, 416 students, 88% FRL) — zoned schools average 88% FRL vs 50% district-wide (38 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 11% at this address vs 40% district-wide (-28 pts) — the specific schools serving this property underperform the Evansville Vanderburgh School Corporation average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+9.9%/yr); 118 active listings in the ZIP; 1 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 508 units permitted in Vanderburgh County in 2024 (32 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $639 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $26k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 63 days — a 6% lower offer ($87k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $35k; list at $92k implies a 164% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1924 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $86,926 (6.0% below list)

Questions for the listing agent

  1. It's been on market 63 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1924 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. Crime grade is F 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?
  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
1.46%
Cap rate
11.90%
Cash-on-cash
20.02%
DSCR
1.89
GRM
5.7

CMA / ARV

ARV (on-the-fly)
$180,180
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1600 S Linwood Ave 0.09mi 4/2.0 (+1) 2,694 (+5%) 8mo $60,000 $22 73
1113 Ravenswood Dr 0.54mi 3/1.0 2,666 (+4%) 7mo $196,500 $74 63
1028 Ravenswood Dr 0.47mi 2/1.0 (-1) 2,688 (+4%) 9mo $122,500 $46 58
709 E Blackford Ave 0.50mi 4/2.0 (+1) 2,657 (+3%) 12mo $219,900 $83 52
1124 Covert Ave 0.57mi 3/3.0 2,640 (+3%) 11mo $151,000 $57 52
83 Adams Ave 0.64mi 4/3.5 (+1) 2,526 (-2%) 1mo $535,000 $212 51
814 Prosperity Ave 0.72mi 3/2.0 2,424 (-6%) 4mo $170,000 $70 50
1019 Ravenswood Dr 0.45mi 3/1.5 2,244 (-13%) 7mo $217,500 $97 50
805 E Chandler Ave 0.64mi 3/2.0 2,273 (-12%) 7mo $289,900 $128 41
802 - 804 E Powell Ave 0.61mi 4/2.0 (+1) 2,304 (-10%) 6mo $27,000 $12 40
830 E Blackford Ave 0.57mi 4/1.0 (+1) 2,882 (+12%) 13mo $80,000 $28 37
1036 E Blackford Ave 0.72mi 4/1.0 (+1) 2,815 (+9%) 12mo $100,000 $36 36

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
17.7%
Equity multiple
1.76×
Total profit
$19,701
Equity at exit
$13,788
10-year hold
IRR
29.5%
Equity multiple
4.29×
Total profit
$85,215
Equity at exit
$7,996

Cash invested: $25,893 (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 47713

Home prices YoY
-34.1%
Rents YoY
9.9%
Active inventory
118
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$1,353 medium interval (Pro) →
Mortgage (P&I)
$485
Tax from tax record
$114 /mo · $1,364/yr
Insurance
$39
HOA
$0
Vacancy / Maint / Mgmt
$284
Net cashflow
$432

Break-even live

Break-even rent $806
Max offer price $92,475
Occupancy floor 63%

Sensitivity live

Price -10% $484 -5% $458 +0% $432 +5% $406 +10% $380
Rent -10% $325 -5% $379 +0% $432 +5% $485 +10% $539
Rate -1.0pp $479 -0.5pp $456 base $432 +0.5pp $408 +1.0pp $384

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
$23,119
Closing costs
$2,774
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1213 Washington Ave Evansville, IN 4.0 1.0 1984 $1,595 $0.80 22d 1 0.83mi

Listing history 21 events

  1. 2026-06-18
    days on market $92,475 Active 63 DOM
  2. 2026-06-17
    price $92,475 Active 62 DOM
  3. 2026-06-17
    days on market $94,975 Active 62 DOM
  4. 2026-06-16
    days on market $94,975 Active 61 DOM
  5. 2026-06-15
    days on market $94,975 Active 60 DOM
  6. 2026-06-14
    days on market $94,975 Active 58 DOM
  7. 2026-06-13
    days on market $94,975 Active 57 DOM
  8. 2026-06-10
    days on market $94,975 Active 55 DOM
  9. 2026-06-09
    days on market $94,975 Active 54 DOM
  10. 2026-06-08
    days on market $94,975 Active 53 DOM
  11. 2026-06-07
    days on market $94,975 Active 52 DOM
  12. 2026-06-02
    days on market $94,975 Active 47 DOM
  13. 2026-06-01
    days on market $94,975 Active 46 DOM
  14. 2026-05-31
    days on market $94,975 Active 45 DOM
  15. 2026-05-30
    days on market $94,975 Active 44 DOM
  16. 2026-04-17
    listed $94,975 Active
  17. 2023-10-01
    historical $950
  18. 2023-09-22
    listed $950
  19. 2023-06-19
    soldstatus $35,000 Closed 35-char remark
    Show marketing remark (35 chars)

    3 bed, 1 bath home on a corner lot.

  20. 2023-05-22
    status Pending 35-char remark
    Show marketing remark (35 chars)

    3 bed, 1 bath home on a corner lot.

  21. 2023-05-19
    listed $35,000 Active 35-char remark
    Show marketing remark (35 chars)

    3 bed, 1 bath home on a corner lot.

ⓘ 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
$1,364 · $114/mo
Projected year-2 tax
$1,364 · $114/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 5 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
$16,240
− Mortgage interest
−$5,180
− Property taxes
−$1,364
− Insurance
−$462
− Repairs & maintenance
−$1,299
− Management
−$1,299
− Depreciation
−$2,690
Taxable income
$3,945
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$947
After-tax cash flow
$4,237/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
Evansville Vanderburgh School Corporation
NCES district ID
1803450
Math proficiency
36% ▼ -7.00%
Reading proficiency
43% ▼ -3.00%
Median HH income
$43,270
Composite
33.41/100
National rank
#5471
State rank
#153 of 301 in IN

Livability — Evansville

Score
63/100
State rank
#416
US rank
#15047

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Evansville, IN
County
Vanderburgh County · 146,793 people
City population
146,793
Metro
Evansville, IN-KY
Population (ZIP)
9,988
Household income
$40,873
Rent vs Own
61.6% rent · 38.4% own
Severe rent burden
735.0

Population outlook (Vanderburgh County) Hauer SSP2

Today (2025)
187,038 people
By 2030
188,907 · +1.0%
By 2040
190,272 · +1.7%
By 2050
188,871 · +1.0%
By 2075
180,751 · -3.4%
By 2100
163,015 · -12.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 50% Black 39% Two or more races 7% Hispanic / Latino 3% Pacific Islander 1% Asian 1%
Common ancestry
Romanian 2% Lithuanian 1% Italian 1%
Foreign-born
5% · Canada
Languages at home
96% English-only · Spanish 2% Tagalog/Filipino 1% French/Haitian/Cajun 1%

Political lean MEDSL · Vanderburgh

2024 margin
R (+12.7) · D 43.0% · R 55.6% · Other 1.4%
2008→2024 swing
-15.1pp toward R · 2008: 2.5pp · 2024: -12.7pp
All cycles
2024: R+12.7 2020: R+9.6 2016: R+16.9 2012: R+10.8 2008: D+2.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -119.22%
Current HPI
229.9312
Rent YoY
▲ 9.87%
Metro
Evansville, IN-KY
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

+171.4% since first listed
6 events — show timeline
  • 2026-04-17 Listed $94,975 IRMLS
  • 2023-10-01 Rental Removed $950 APPFOLIO
  • 2023-09-22 Listed for Rent $950 APPFOLIO
  • 2023-06-19 Sold (MLS) $35,000 IRMLS
  • 2023-05-22 Pending IRMLS
  • 2023-05-19 Listed $35,000 IRMLS

Property tax history

+6.8%/yr

Latest (2024): $1,364 · +1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…