CashFlowRE
Sign in Sign up
7276 S State Road 17 Rd
B- Composite 68.96
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 +2.9/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +1.0/10.0

$79,000

7276 S State Road 17 Rd · Kewanna, IN 46939
4 bd · 1.0 ba · 1,792 sqft · SingleFamily public records · 164 Days on market
Built 1937 0.55 ac lot $44/sqft · 127% above area

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

Listing remarks MLS

Discover the potential at 7276 S State Road 17 in Kewanna, Indiana. Situated on a spacious lot with country surroundings, this property offers a great opportunity for investors, renovators, or buyers looking to create their own rural retreat. The convenient highway frontage provides easy access while still delivering the privacy and charm of country living. The home features a functional layout with room to add value through updates and improvements. With the right vision, this property could be transformed into a comfortable primary residence, rental, or investment project. Enjoy the peaceful setting, open space, and the freedom that comes with a rural location, all while being a short drive to Kewanna and surrounding communities. Please see agent remarks

Key facts

  • Highway frontage
  • Easy access
  • Privacy

Tags

SPACIOUS LOTHIGHWAY FRONTAGEEASY ACCESSPRIVACYFUNCTIONAL LAYOUTPEACEFUL SETTING

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 4-bed/1.0-bath single-family listed at $79k.

Deal economics

  • At list price, monthly cash flow is $485 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $79k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 57/100 on livability (#613 in IN) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: schools F, crime D-, amenities F.
  • Caston School Corporation (rural): math 27% / reading 33% proficiency, ranked #238 of 301 in IN (top 79%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 2 active listings in the ZIP; 23 units permitted in Fulton County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $546 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Fulton County population projected at -13% 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 $22k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 164 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 18y ago; this cycle's ask has dropped $6k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $9k; list at $79k implies a 778% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1937 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $69,520 (12.0% below list)

Questions for the listing agent

  1. It's been on market 164 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1937 — 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 F-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 D 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
1.59%
Cap rate
13.67%
Cash-on-cash
26.33%
DSCR
2.17
GRM
5.2

CMA / ARV

ARV (median comp)
$34,751
List price
$79,000
Delta
127.33%
Verdict
OVERPRICED
Comps
5 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7304 S State Road 17 0.10mi 3/1.0 (-1) 1,790 (-0%) 8mo $55,000 $31 84
7273 S State Rd 17 0.02mi 4/1.0 1,644 (-8%) 23mo $11,200 $7 66
7270 S State Rd 17 0.02mi 3/1.0 (-1) 1,548 (-14%) 24mo $22,750 $15 52

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
20.1%
Equity multiple
1.82×
Total profit
$18,109
Equity at exit
$11,779
10-year hold
IRR
28.3%
Equity multiple
3.51×
Total profit
$55,562
Equity at exit
$6,830

Cash invested: $22,120 (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 46939

Home prices YoY
-3.2%
Active inventory
2
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,260 medium interval (Pro) →
Mortgage (P&I)
$414
Tax from tax record
$62 /mo · $749/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$264
Net cashflow
$485

Break-even live

Break-even rent $645
Max offer price $79,000
Occupancy floor 56%

Sensitivity live

Price -10% $530 -5% $508 +0% $485 +5% $463 +10% $441
Rent -10% $386 -5% $436 +0% $485 +5% $535 +10% $585
Rate -1.0pp $525 -0.5pp $505 base $485 +0.5pp $465 +1.0pp $444

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
$19,750
Closing costs
$2,370
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 25 events

  1. 2026-06-21
    days on market $79,000 Active 164 DOM
  2. 2026-06-19
    days on market $79,000 Active 162 DOM
  3. 2026-06-18
    days on market $79,000 Active 161 DOM
  4. 2026-06-17
    days on market $79,000 Active 160 DOM
  5. 2026-06-16
    days on market $79,000 Active 159 DOM
  6. 2026-06-15
    days on market $79,000 Active 158 DOM
  7. 2026-06-14
    days on market $79,000 Active 156 DOM
  8. 2026-06-12
    days on market $79,000 Active 155 DOM
  9. 2026-06-09
    days on market $79,000 Active 152 DOM
  10. 2026-06-08
    days on market $79,000 Active 151 DOM
  11. 2026-06-07
    days on market $79,000 Active 150 DOM
  12. 2026-06-07
    days on market $79,000 Active 149 DOM
  13. 2026-06-03
    days on market $79,000 Active 146 DOM
  14. 2026-06-02
    days on market $79,000 Active 145 DOM
  15. 2026-06-01
    days on market $79,000 Active 144 DOM
  16. 2026-05-31
    days on market $79,000 Active 143 DOM
  17. 2026-05-31
    days on market $79,000 Active 142 DOM
  18. 2026-05-08
    status Active 766-char remark
    Show marketing remark (766 chars)

    Discover the potential at 7276 S State Road 17 in Kewanna, Indiana. Situated on a spacious lot with country surroundings, this property offers a great opportunity for investors, renovators, or buyers looking to create their own rural retreat. The convenient highway frontage provides easy access while still delivering the privacy and charm of country living. The home features a functional layout with room to add value through updates and improvements. With the right vision, this property could be transformed into a comfortable primary residence, rental, or investment project. Enjoy the peaceful setting, open space, and the freedom that comes with a rural location, all while being a short drive to Kewanna and surrounding communities. Please see agent remarks

  19. 2026-02-21
    price $84,000 766-char remark
    Show marketing remark (766 chars)

    Discover the potential at 7276 S State Road 17 in Kewanna, Indiana. Situated on a spacious lot with country surroundings, this property offers a great opportunity for investors, renovators, or buyers looking to create their own rural retreat. The convenient highway frontage provides easy access while still delivering the privacy and charm of country living. The home features a functional layout with room to add value through updates and improvements. With the right vision, this property could be transformed into a comfortable primary residence, rental, or investment project. Enjoy the peaceful setting, open space, and the freedom that comes with a rural location, all while being a short drive to Kewanna and surrounding communities. Please see agent remarks

  20. 2026-01-08
    listed $85,000 Active 766-char remark
    Show marketing remark (766 chars)

    Discover the potential at 7276 S State Road 17 in Kewanna, Indiana. Situated on a spacious lot with country surroundings, this property offers a great opportunity for investors, renovators, or buyers looking to create their own rural retreat. The convenient highway frontage provides easy access while still delivering the privacy and charm of country living. The home features a functional layout with room to add value through updates and improvements. With the right vision, this property could be transformed into a comfortable primary residence, rental, or investment project. Enjoy the peaceful setting, open space, and the freedom that comes with a rural location, all while being a short drive to Kewanna and surrounding communities. Please see agent remarks

  21. 2025-06-18
    price $90,000
  22. 2025-04-15
    listed $100,000 Active
  23. 2014-09-09
    historical
  24. 2009-04-13
    soldstatus $9,000
  25. 2008-03-07
    listed $27,900

ⓘ 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
$749 · $62/mo
Projected year-2 tax
$749 · $62/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 3/10 Moderate 7 d/yr ≥101°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% 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
$15,114
− Mortgage interest
−$4,425
− Property taxes
−$749
− Insurance
−$395
− Repairs & maintenance
−$1,209
− Management
−$1,209
− Depreciation
−$2,298
Taxable income
$4,828
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,159
After-tax cash flow
$4,666/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
Caston School Corporation
NCES district ID
1801410
Math proficiency
27% ▼ -9.00%
Reading proficiency
33% ▼ -12.00%
Median HH income
$46,737
Composite
25.87/100
National rank
#7346
State rank
#238 of 301 in IN

Livability — Kewanna

Score
57/100
State rank
#613
US rank
#22117

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
1,757

Population outlook (Fulton County) Hauer SSP2

Today (2025)
19,537 people
By 2030
19,013 · -2.7%
By 2040
17,959 · -8.1%
By 2050
17,038 · -12.8%
By 2075
15,117 · -22.6%
By 2100
13,179 · -32.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 5% Hispanic / Latino 2% Black 2%
Common ancestry
Iranian 5% Romanian 4% Lithuanian 2%
Foreign-born
1%
Languages at home
97% English-only · German/W. Germanic 2% French/Haitian/Cajun 1%

Political lean MEDSL · Fulton

2024 margin
Solid R (+51.2) · D 23.7% · R 74.9% · Other 1.4%
2008→2024 swing
-35.2pp toward R · 2008: -16.0pp · 2024: -51.2pp
All cycles
2024: R+51.2 2020: R+48.2 2016: R+48.4 2012: R+33.2 2008: R+16.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -7.96%
Current HPI
238.4941
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

+201.1% since first listed
8 events — show timeline
  • 2026-05-08 Relisted IRMLS
  • 2026-02-21 Price Changed $84,000 IRMLS
  • 2026-01-08 Listed $85,000 IRMLS
  • 2025-06-18 Price Changed $90,000 IRMLS
  • 2025-04-15 Listed $100,000 IRMLS
  • 2014-09-09 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2009-04-13 Sold (Public Records) $9,000 Public Records
  • 2008-03-07 Listed $27,900 NIRA MLS as Distributed by MLS Grid

Property tax history

+2.6%/yr

Latest (2024): $749 · -7.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…