CashFlowRE
Sign in Sign up
2329 Pollack Ave
B- Composite 68.53
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 +25.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.6/10.0
  • 1% rule +5.6/10.0
  • Rent growth +4.5/5.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,500

2329 Pollack Ave · Evansville, IN 47714
2 bd · 1.0 ba · 780 sqft · SingleFamily public records · 1 Days on market
Built 1938 6,970 sqft lot Est $125k · 20% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Cute home on the East side of Evansville with a lot of updates. This home has a spacious living room with newer carpet. The newly remodeled eat in kitchen has new luxury vinyl tile, newer cabinets, counter tops, stainless steel appliances, and a pass through window to the living room. The full bath has been completely updated with a ceramic tile surround shower and refinished tub, commode, and vanity. Both bed rooms are spacious, and have newer carpeting. Outside you will find a large back yard fully fenced, and an over size 1.5 car garage. This is a great starter home waiting on a new owner! Make your appointment today!

Key facts

  • 6,970 sq ft lot
  • Garage
  • Built 1938

Tags

LUXURY VINYL TILE FLOORINGSTAINLESS STEEL APPLIANCESFULLY FENCED BACKYARD

Property features AI

Exterior

  • Parking: Detached gravel garage with 1 garage space
  • Utilities: Public water; Public sewer
  • Home design: Single-family site-built home; One story
  • Construction: Aluminum and vinyl siding; Shingle roof
  • Exterior features: Level lot; Covered porch; Full fencing: chain link and wood

Interior

  • Kitchen: Refrigerator; Gas cooktop
  • Bedrooms: Total of 4 rooms
  • Flooring: Hardwood; Carpet
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Natural gas forced air heating; Central air conditioning
  • Interior features: Refrigerator; Gas cooktop; Covered porch; Crawl space basement
  • Laundry & utility: Laundry on 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 2-bed/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $242 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Cap rate 9.2% 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: Fairlawn Elementary School (math 22% / reading 22%, grade F, #790 of 994 statewide, top 81%, 422 students, 76% FRL); Mcgary Middle School (math 8% / reading 15%, grade F, #311 of 330 statewide, top 94%, 351 students, 81% FRL); William Henry Harrison High School (math 29% / reading 54%, grade F, #211 of 369 statewide, top 58%, 1,158 students, 61% FRL) — zoned schools average 72% FRL vs 50% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 25% at this address vs 40% district-wide (-14 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 (+7.9%/yr); 188 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $688 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 7.9% rent growth), your $28k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 10y 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 $75k; 33% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1938 — 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 $99,500

Questions for the listing agent

  1. Built in 1938 — 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. 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?
  5. 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.
  6. 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.
  7. 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
1.06%
Cap rate
9.21%
Cash-on-cash
10.41%
DSCR
1.46
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$124,800
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2329 Pollack Ave 0.00mi 2/1.0 780 (0%) 0mo $94,000 $121 100
2232 E Riverside Dr 0.25mi 2/1.0 810 (+4%) 3mo $81,888 $101 79
2116 E Riverside Dr 0.36mi 2/1.0 825 (+6%) 2mo $118,500 $144 72
2229 Margybeth Ave 0.13mi 2/1.0 672 (-14%) 1mo $99,000 $147 70
2328 Frisse Ave 0.16mi 2/1.0 868 (+11%) 4mo $139,000 $160 70
1751 S Parker Dr 0.35mi 2/1.0 720 (-8%) 5mo $120,000 $167 67
2521 Taylor Ave 0.64mi 2/1.0 825 (+6%) 0mo $115,000 $139 61
2202 Ravenswood Dr 0.62mi 2/1.0 728 (-7%) 3mo $118,450 $163 58
1817 Culverson Ave 0.66mi 2/1.0 720 (-8%) 4mo $129,900 $180 53
1913 Waggoner Ave 0.67mi 2/1.0 720 (-8%) 7mo $123,000 $171 50
1807 Waggoner Ave 0.74mi 2/1.0 720 (-8%) 6mo $90,000 $125 48
2016 Shelby Ave 0.68mi 3/1.0 (+1) 888 (+14%) 5mo $160,000 $180 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 · 7.86% rent growth · sell at horizon

5-year hold
IRR
4.1%
Equity multiple
1.17×
Total profit
$4,656
Equity at exit
$14,836
10-year hold
IRR
17.4%
Equity multiple
2.74×
Total profit
$48,346
Equity at exit
$8,603

Cash invested: $27,860 (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 47714

Rents YoY
7.9%
Active inventory
188
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,059 high interval (Pro) →
Mortgage (P&I)
$522
Tax from tax record
$31 /mo · $377/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$222
Net cashflow
$242

Break-even live

Break-even rent $753
Max offer price $99,500
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
$24,875
Closing costs
$2,985
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2501 Pollack Ave Evansville, IN 2.0 1.0 648 $1,080 $1.67 21d 1 0.14mi
2232 E Riverside Dr Evansville, IN 2.0 1.0 810 $1,200 $1.48 13d 1 0.27mi
1762 Spring Ct Evansville, IN 2.0 1.0 975 $1,450 $1.49 21d 1 0.42mi
1952 Colts Ln Evansville, IN 1.0–3.0 1.0 1146 $1,035 $0.90 21d 8 0.51mi
1909 Plantation Ct Evansville, IN 2.0 1.0 780 $700 $0.90 21d 2 0.55mi
2818 S Villa Dr Evansville, IN 3.0 1.0 1061 $1,295 $1.22 21d 1 0.56mi
1909 Taylor Ave Evansville, IN 2.0 1.0 700 $1,200 $1.71 13d 1 0.85mi
2340 Sunburst Blvd Unit 2270-318 Evansville, IN 2.0 1.0 815 $900 $1.10 21d 1 0.85mi
2340 Sunburst Blvd Unit 2210-104 Evansville, IN 1.0 1.0 631 $785 $1.24 21d 1 0.85mi
2340 Sunburst Blvd Unit 2200-202 Evansville, IN 3.0 1.0 973 $1,050 $1.08 21d 1 0.85mi
1604 Marbo Ave Evansville, IN 2.0 1.0 900 $1,095 $1.22 21d 1 1.00mi
3700 Justus Ct Evansville, IN 1.0–2.0 1.0–2.0 790 $975 $1.23 21d 1 1.04mi
1290 Hatfield Dr Unit 1330 Evansville, IN 1.0 1.0 550 $697 $1.27 21d 1 1.06mi
1290 Hatfield Dr Unit 1150 Evansville, IN 1.0 1.0 550 $775 $1.41 13d 1 1.06mi
1290 Hatfield Dr Unit 1266 Evansville, IN 1.0 1.0 600 $800 $1.33 21d 1 1.06mi
1290 Hatfield Dr Unit 1378 Evansville, IN 1.0 1.0 550 $775 $1.41 21d 1 1.06mi
1320 Lee Ct Evansville, IN 1.0–4.0 1.0–1.5 1007 $1,032 $1.03 13d 36 1.08mi
1505 Jackson Ave Evansville, IN 2.0 1.0 780 $995 $1.28 21d 1 1.10mi
900 S Saint James Blvd Evansville, IN 3.0 2.0 1118 $1,450 $1.30 21d 1 1.14mi
1621 Burdette Ave Evansville, IN 2.0 1.0 720 $1,050 $1.46 21d 1 1.28mi
1500 S Harlan Ave Evansville, IN 2.0 1.0 712 $900 $1.26 13d 1 1.30mi
1165 Shiloh Sq Evansville, IN 1.0–2.0 1.0–2.0 907 $1,145 $1.26 13d 15 1.50mi

Listing history 2 events

  1. 2026-06-13
    remarks 557-char remark
  2. 2026-06-13
    listed $99,500 Pending 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
$377 · $31/mo
Projected year-2 tax
$611 · $51/mo
Expected delta
+$235/yr (+$20/mo · 62.3%)

ⓘ 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 3/10 Moderate 3 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
$12,703
− Mortgage interest
−$5,574
− Property taxes
−$377
− Insurance
−$498
− Repairs & maintenance
−$1,016
− Management
−$1,016
− Depreciation
−$2,895
Taxable income
$1,328
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$319
After-tax cash flow
$2,581/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)
32,132
Household income
$55,910
Rent vs Own
39.8% rent · 60.2% own
Severe rent burden
1394.0

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
Predominantly White (71%)
Race & ethnicity
White 71% Black 17% Two or more races 6% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Italian 3% Lithuanian 2% Slovak 1%
Foreign-born
6% · Canada, China
Languages at home
92% English-only · Spanish 4% Other Asian/Pacific 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
▼ -124.80%
Current HPI
211.1755
Rent YoY
▲ 7.86%
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

+184.3% since first listed
9 events — show timeline
  • 2026-06-12 Pending IRMLS
  • 2026-06-11 Listed $99,500 IRMLS
  • 2020-04-20 Sold (MLS) $75,000 IRMLS
  • 2020-03-18 Listed $75,000 IRMLS
  • 2019-12-20 Listed $75,000 IRMLS
  • 2017-05-09 Sold (MLS) $64,900 IRMLS
  • 2017-01-18 Listed $64,900 IRMLS
  • 2016-06-07 Sold (MLS) $31,500 IRMLS
  • 2016-05-10 Listed $35,000 IRMLS

Property tax history

-11.8%/yr

Latest (2024): $377 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…