CashFlowRE
Sign in Sign up
29 NE 6th St
B- Composite 69.57
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 +3.6/5.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,900

29 NE 6th St · Linton, IN 47441
3 bd · 1.5 ba · 2,940 sqft · SingleFamily public records · 16 Days on market
Built 1860 6,970 sqft lot ↓ 7% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Make this home your own! It is a 3 bedroom, one bathroom home on a nice corner lot, with a detached garage. It just needs your time and attention to make it into a beautiful home! Dont miss this opportunity. Call to schedule a tour today.

Key facts

  • 6,970 sq ft lot
  • 2 garage spots
  • Built 1860

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence (site-built); 2 stories
  • Construction: Vinyl siding; Above-grade finished area present; Below-grade finished area present
  • Exterior features: Corner lot; Lot dimensions approximately 55 x 125

Interior

  • Bedrooms: Bedrooms located on main level
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Central air conditioning; Natural gas forced-air heating
  • Interior features: Living room fireplace (1 total); Partial crawl space basement
  • Laundry & utility: Main-level laundry

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/1.5-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $548 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $69k (1.5% below list) — sets the bar for market timing.
  • Cap rate 15.7% vs local median 5.2% in Linton — 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 71/100 on livability (#129 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F, employment F.
  • Linton-Stockton School Corporation (town): math 39% / reading 45% proficiency, ranked #128 of 301 in IN (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Linton-Stockton Elementary (math 55% / reading 47%, grade C-, #262 of 994 statewide, top 27%, 702 students, 53% FRL); Linton-Stockton Middle School (math 29% / reading 42%, grade F, #162 of 330 statewide, top 49%, 312 students, 52% FRL); Linton-Stockton High School (math 17% / reading 47%, grade F, #295 of 369 statewide, top 82%, 386 students, 48% FRL).
  • Market conditions: 66 active listings in the ZIP.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $483 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Greene County population projected at -22% 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 $20k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($69k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 9y 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.

Risks & watch-outs

  • Watch-outs: built in 1860 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $68,851 (1.5% below list)

Questions for the listing agent

  1. Built in 1860 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.97%
Cap rate
15.70%
Cash-on-cash
33.60%
DSCR
2.49
GRM
4.2

CMA / ARV

ARV (on-the-fly)
$173,460
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
178 7th St SE 0.19mi 4/2.0 (+1) 3,044 (+4%) 4mo $180,000 $59 75

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
28.9%
Equity multiple
2.21×
Total profit
$23,629
Equity at exit
$10,422
10-year hold
IRR
36.3%
Equity multiple
4.36×
Total profit
$65,740
Equity at exit
$6,044

Cash invested: $19,572 (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 47441

Home prices YoY
-31.3%
Active inventory
66
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$1,377 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$144 /mo · $1,726/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$289
Net cashflow
$548

Break-even live

Break-even rent $683
Max offer price $69,900
Occupancy floor 55%

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
$17,475
Closing costs
$2,097
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 12 events

  1. 2026-06-18
    days on market $69,900 Active 16 DOM
  2. 2026-06-17
    days on market $69,900 Active 15 DOM
  3. 2026-06-16
    days on market $69,900 Active 14 DOM
  4. 2026-06-15
    days on market $69,900 Active 13 DOM
  5. 2026-06-13
    days on market $69,900 Active 11 DOM
  6. 2026-06-12
    days on market $69,900 Active 10 DOM
  7. 2026-06-09
    days on market $69,900 Active 7 DOM
  8. 2026-06-08
    days on market $69,900 Active 6 DOM
  9. 2026-06-07
    days on market $69,900 Active 5 DOM
  10. 2026-06-07
    days on market $69,900 Active 4 DOM
  11. 2026-06-03
    remarks 240-char remark
  12. 2026-06-03
    listed $69,900 Active 1 DOM

ⓘ 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
$1,726 · $144/mo
Projected year-2 tax
$1,726 · $144/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 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 3/10 Moderate 2 unhealthy d/yr today · 3 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
$16,519
− Mortgage interest
−$3,915
− Property taxes
−$1,726
− Insurance
−$350
− Repairs & maintenance
−$1,321
− Management
−$1,321
− Depreciation
−$2,033
Taxable income
$5,851
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,404
After-tax cash flow
$5,171/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
Linton-Stockton School Corporation
NCES district ID
1805910
Math proficiency
39% ▼ -6.00%
Reading proficiency
45% ▼ -5.00%
Median HH income
$40,257
Composite
35.2/100
National rank
#4990
State rank
#128 of 301 in IN

Livability — Linton

Score
71/100
State rank
#129
US rank
#6717

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Linton, IN
City population
8,755
Population (ZIP)
8,755

Population outlook (Greene County) Hauer SSP2

Today (2025)
30,724 people
By 2030
29,506 · -4.0%
By 2040
26,744 · -13.0%
By 2050
23,879 · -22.3%
By 2075
18,341 · -40.3%
By 2100
13,976 · -54.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Hispanic / Latino 2% Two or more races 1%
Common ancestry
Lithuanian 7% Slovak 2% Iranian 1%
Foreign-born
1% · Canada

Political lean MEDSL · Greene

2024 margin
Solid R (+53.7) · D 22.4% · R 76.1% · Other 1.6%
2008→2024 swing
-39.2pp toward R · 2008: -14.5pp · 2024: -53.7pp
All cycles
2024: R+53.7 2020: R+52.2 2016: R+53.4 2012: R+31.4 2008: R+14.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -87.46%
Current HPI
191.9718
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

-6.7% since first listed
4 events — show timeline
  • 2026-06-01 Listed $69,900 IRMLS
  • 2021-05-14 Listed $75,000 IRMLS
  • 2020-08-07 Listed $75,000 IRMLS
  • 2017-10-21 Listed $74,900 IRMLS

Property tax history

+10.8%/yr

Latest (2025): $1,726 · +151.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…