CashFlowRE
Sign in Sign up
900 E Cherry St Triplex
B- Composite 67.81
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
  • DSCR +10.0/10.0
  • 1% rule +9.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.4/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,900

900 E Cherry St · Petersburg, IN 47567
4 bd · 3.0 ba · 2,316 sqft · MultiFamily public records · 58 Days on market
Built 1920 0.25 ac lot $108/sqft · 199% above area

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks

Strong income-producing triplex with great tenants in Petersburg! This fully occupied property features three units, including two 2-bedroom units and one 1-bedroom unit, all supported by a consistent rental history and expenses kept to a minimum. All units include appliances, updated kitchen cabinets, and have solid hardwood floors, giving a more resiliant option compared to other flooring types. Off-street parking adds additional tenant benefit and the storage area works out great for the property manager or owner to store equipment. This is a stabilized asset ideal for investors seeking reliable cash flow, low vacancy risk, and a solid addition to a growing portfolio. Don't miss this opp

Key facts

  • 0.25 acre lot
  • 4 parking spots
  • Built 1920

Property features AI

Finance

  • Other: Allows pets; Green/energy efficient appliances, HVAC, and water heater
  • Financial info: Property listed as residential income (triplex)

Exterior

  • Parking: 4 open parking spaces; Gravel off-street parking
  • Utilities: Public water; Public sewer
  • Home design: Residential income property (Triplex); 2 stories
  • Construction: Vinyl siding; Asphalt roof; Crawl space foundation; Built as a triplex
  • Exterior features: Covered porch; Corner lot; Sloped lot

Interior

  • Kitchen: Microwave; Range; Refrigerator; Kitchen island
  • Flooring: Laminate
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Forced air heating (natural gas); Central air; Window units; Multiple cooling units
  • Interior features: Bar; Eat-in kitchen; Entrance foyer; Kitchen island
  • Laundry & utility: Washer hookup; Dryer; Washer

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 2×2bd/1ba + 1×1bd/1ba units multifamily listed at $250k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive. Per door: $380/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $250k).
  • Recommended offer: $242k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#231 in IN) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety C-, amenities F, commute F.
  • Pike County School Corporation (rural): math 29% / reading 39% proficiency, ranked #203 of 301 in IN (top 67%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Petersburg Elementary School (math 32% / reading 32%, grade F, #652 of 994 statewide, top 68%, 458 students, 57% FRL); Pike Central Middle School (math 20% / reading 33%, grade F, #236 of 330 statewide, top 72%, 366 students, 49% FRL); Pike Central High School (math 32% / reading 57%, grade F, #169 of 369 statewide, top 51%, 475 students, 44% FRL) — zoned schools average 50% FRL vs 33% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 28 active listings in the ZIP; 7 units permitted in Pike County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Pike County population projected at -20% 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 $70k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 58 days — a 3% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 12y 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 $163k; list at $250k implies a 53% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — 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 $242,403 (3.0% below list)

Questions for the listing agent

  1. It's been on market 58 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.40%
Cap rate
11.76%
Cash-on-cash
19.54%
DSCR
1.87
GRM
5.9

CMA / ARV

ARV (median comp)
$83,556
List price
$249,900
Delta
199.08%
Verdict
OVERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
11.6%
Equity multiple
1.46×
Total profit
$32,052
Equity at exit
$37,261
10-year hold
IRR
20.5%
Equity multiple
2.73×
Total profit
$121,307
Equity at exit
$21,607

Cash invested: $69,972 (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 47567

Home prices YoY
-5.7%
Active inventory
28
Price-to-rent
18.1×

Monthly cashflow live

Estimated rent
$3,505 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$215 /mo · $2,582/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$736
Net cashflow
$1,139

Break-even live

Break-even rent $2,063
Max offer price $249,900
Occupancy floor 62%

Sensitivity live

Price -10% $1,281 -5% $1,210 +0% $1,139 +5% $1,068 +10% $998
Rent -10% $862 -5% $1,001 +0% $1,139 +5% $1,278 +10% $1,416
Rate -1.0pp $1,265 -0.5pp $1,203 base $1,139 +0.5pp $1,074 +1.0pp $1,009

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 1 1 $1,201
Total (3 units) $3,505

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
$62,475
Closing costs
$7,497
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 22 events

  1. 2026-06-21
    days on market $249,900 Active 58 DOM
  2. 2026-06-19
    days on market $249,900 Active 56 DOM
  3. 2026-06-18
    days on market $249,900 Active 55 DOM
  4. 2026-06-17
    days on market $249,900 Active 54 DOM
  5. 2026-06-16
    days on market $249,900 Active 53 DOM
  6. 2026-06-15
    days on market $249,900 Active 52 DOM
  7. 2026-06-14
    days on market $249,900 Active 50 DOM
  8. 2026-06-12
    days on market $249,900 Active 49 DOM
  9. 2026-06-09
    days on market $249,900 Active 46 DOM
  10. 2026-06-08
    days on market $249,900 Active 45 DOM
  11. 2026-06-07
    days on market $249,900 Active 44 DOM
  12. 2026-06-07
    days on market $249,900 Active 43 DOM
  13. 2026-06-04
    days on market $249,900 Active 40 DOM
  14. 2026-06-02
    days on market $249,900 Active 39 DOM
  15. 2026-06-01
    days on market $249,900 Active 38 DOM
  16. 2026-05-31
    days on market $249,900 Active 37 DOM
  17. 2026-05-31
    days on market $249,900 Active 36 DOM
  18. 2026-04-23
    listed $249,900 Active 838-char remark
  19. 2026-03-13
    price $265,000
  20. 2025-10-03
    listed $275,000 Active
  21. 2014-09-02
    listed $99,500
  22. 2012-10-15
    soldstatus $163,000

ⓘ 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
$2,582 · $215/mo
Projected year-2 tax
$2,582 · $215/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 5/10 Major 7 d/yr ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$42,060
− Mortgage interest
−$13,998
− Property taxes
−$2,582
− Insurance
−$1,250
− Repairs & maintenance
−$3,365
− Management
−$3,365
− Depreciation
−$7,270
Taxable income
$10,231
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,455
After-tax cash flow
$11,214/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
Pike County School Corporation
NCES district ID
1808900
Math proficiency
29% ▼ -6.00%
Reading proficiency
39% ▼ -2.00%
Median HH income
$43,646
Composite
28.88/100
National rank
#6642
State rank
#203 of 301 in IN

Livability — Petersburg

Score
68/100
State rank
#231
US rank
#9979

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Petersburg, IN
Population (ZIP)
6,187

Population outlook (Pike County) Hauer SSP2

Today (2025)
11,816 people
By 2030
11,348 · -4.0%
By 2040
10,351 · -12.4%
By 2050
9,410 · -20.4%
By 2075
7,638 · -35.4%
By 2100
6,118 · -48.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Native American 2% Two or more races 1%
Common ancestry
Slovak 3% Portuguese 2% Serbian 1%
Foreign-born
1% · Canada

Political lean MEDSL · Pike

2024 margin
Solid R (+54.9) · D 21.9% · R 76.7% · Other 1.4%
2008→2024 swing
-46.2pp toward R · 2008: -8.6pp · 2024: -54.9pp
All cycles
2024: R+54.9 2020: R+52.7 2016: R+51.9 2012: R+25.4 2008: R+8.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -12.97%
Current HPI
216.028
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

+53.3% since first listed
5 events — show timeline
  • 2026-04-23 Listed $249,900 IRMLS
  • 2026-03-13 Price Changed $265,000 IRMLS
  • 2025-10-03 Listed $275,000 IRMLS
  • 2014-09-02 Listed $99,500 IRMLS
  • 2012-10-15 Sold (Public Records) $163,000 Public Records

Property tax history

+0.1%/yr

Latest (2024): $2,582 · +4.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…