CashFlowRE
Sign in Sign up
514 W 9th St
C- Composite 52.86
Why this score? — see what drove the C- 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 +20.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.6/10.0
  • 1% rule +4.4/10.0
  • Livability +3.2/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +2.3/10.0

$69,999

514 W 9th St · Connersville, IN 47331
2 bd · 1.0 ba · 644 sqft · SingleFamily public records · 33 Days on market
Built 1966 3,485 sqft lot

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

Listing remarks MLS

Welcome to this well-maintained home, perfect for those who appreciate simplicity and quality. With its compact and efficient design, this home offers a comfortable living space that is easy to manage and maintain. Key Features: Well-Appointed Living Area: Enjoy a cozy and inviting space that is versatile for relaxation or entertainment. Detached 1-Car Garage/Workshop: Ideal for hobbyists or as additional storage, the garage doubles as a workshop for all your creative projects. Investor's Delight: This property presents a fantastic opportunity for investors looking for a property with excellent rental potential. Convenient Location: Nestled in a prime spot, you’re never more than a few minutes away from your daily needs. Whether it’s grocery shopping, a coffee run, or a last-minute gift, local shops are just around the corner. This home is a gem for anyone seeking a minimalist lifestyle without compromising on comfort and convenience. Its prime location and well-crafted space make it a smart choice for first-time homebuyers, downsizers, or savvy investors.

Key facts

  • 3,485 sq ft lot
  • Garage
  • Built 1966

Property features AI

Exterior

  • Parking: Detached gravel garage with 1 garage space
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story
  • Construction: Vinyl siding
  • Exterior features: Chain link fencing; Asphalt roof

Interior

  • Kitchen: Gas range; Refrigerator
  • Bedrooms: Total of 4 rooms (includes bedrooms and living areas)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Hot water heating; Window air conditioning unit(s)
  • Interior features: Gas range; Refrigerator; Washer and dryer included; Partial basement with crawl space
  • Laundry & utility: Washer; Dryer

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 $70k.

Deal economics

  • At list price, monthly cash flow is $96 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $66k (5.6% below list).
  • Recommended offer: $66k (5.6% below list) — sets the bar for 1% rule.
  • Cap rate 7.9% vs local median 4.9% in Connersville — 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 65/100 on livability (#313 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, crime D+, schools D-.
  • Fayette County School Corporation (town): math 29% / reading 40% proficiency, ranked #206 of 301 in IN (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 172 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 20 units permitted in Fayette County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $484 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Fayette County population projected at -26% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 33 days — a 3% lower offer ($68k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 2y ago; this cycle's ask has dropped $5k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $44k; list at $70k implies a 59% gain — meaningful room to come down on a strong offer.
Recommended offer $66,111 (5.6% below list)

Questions for the listing agent

  1. It's been on market 33 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 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.94%
Cap rate
7.94%
Cash-on-cash
5.90%
DSCR
1.26
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$36,064
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
829 Walnut St 0.04mi 2/1.0 720 (+12%) 11mo $24,294 $34 69
533 W 8th St 0.11mi 2/1.0 720 (+12%) 8mo $94,000 $131 69
617 Sherman Dr 0.24mi 2/1.0 720 (+12%) 1mo $47,000 $65 69
827 Walnut St 0.04mi 2/1.0 720 (+12%) 15mo $30,000 $42 66
416 9th St 0.07mi 1/1.0 (-1) 576 (-11%) 16mo $32,050 $56 61
1017-1019 Grand Ave 0.31mi 2/2.0 720 (+12%) 2mo $30,500 $42 60
1042 Beech St 0.33mi 1/1.0 (-1) 588 (-9%) 16mo $24,500 $42 52
722 Maple St 0.40mi 2/1.0 720 (+12%) 12mo $32,500 $45 51
122 Cengra Dr 0.45mi 2/1.0 720 (+12%) 19mo $63,000 $88 43
1111 Houghton St 0.48mi 1/1.0 (-1) 728 (+13%) 13mo $150,000 $206 40

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
-7.2%
Equity multiple
0.73×
Total profit
$-5,231
Equity at exit
$10,437
10-year hold
IRR
2.3%
Equity multiple
1.17×
Total profit
$3,244
Equity at exit
$6,052

Cash invested: $19,600 (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 47331

Home prices YoY
-2.1%
Active inventory
172
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$661 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$30 /mo · $356/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$139
Net cashflow
$96

Break-even live

Break-even rent $539
Max offer price $69,999
Occupancy floor 80%

Sensitivity live

Price -10% $136 -5% $116 +0% $96 +5% $77 +10% $57
Rent -10% $44 -5% $70 +0% $96 +5% $122 +10% $149
Rate -1.0pp $132 -0.5pp $114 base $96 +0.5pp $78 +1.0pp $60

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
$17,500
Closing costs
$2,100
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
430 N Central Ave Apt 103 Connersville, IN 2.0 1.0 650 $700 $1.08 25d 1 0.46mi
701 S Fountain St Connersville, IN 1.0 1.0 600 $550 $0.92 2d 1 1.23mi

Listing history 26 events

  1. 2026-06-21
    days on market $69,999 Active 33 DOM
  2. 2026-06-18
    days on market $69,999 Active 31 DOM
  3. 2026-06-17
    days on market $69,999 Active 30 DOM
  4. 2026-06-16
    days on market $69,999 Active 29 DOM
  5. 2026-06-15
    days on market $69,999 Active 28 DOM
  6. 2026-06-13
    days on market $69,999 Active 26 DOM
  7. 2026-06-12
    days on market $69,999 Active 25 DOM
  8. 2026-06-09
    pricedays on market $69,999 Active 22 DOM
  9. 2026-06-08
    days on market $74,999 Active 21 DOM
  10. 2026-06-07
    days on market $74,999 Active 20 DOM
  11. 2026-06-07
    days on market $74,999 Active 19 DOM
  12. 2026-06-04
    days on market $74,999 Active 16 DOM
  13. 2026-06-02
    days on market $74,999 Active 15 DOM
  14. 2026-06-01
    days on market $74,999 Active 14 DOM
  15. 2026-05-31
    days on market $74,999 Active 13 DOM
  16. 2026-05-31
    days on market $74,999 Active 12 DOM
  17. 2026-05-19
    status Active
  18. 2026-05-01
    status Pending
  19. 2026-04-29
    listed $74,999 Active
  20. 2024-07-02
    soldstatus $44,000 Closed 1085-char remark
    Show marketing remark (1085 chars)

    Welcome to this well-maintained home, perfect for those who appreciate simplicity and quality. With its compact and efficient design, this home offers a comfortable living space that is easy to manage and maintain. Key Features: Well-Appointed Living Area: Enjoy a cozy and inviting space that is versatile for relaxation or entertainment. Detached 1-Car Garage/Workshop: Ideal for hobbyists or as additional storage, the garage doubles as a workshop for all your creative projects. Investor's Delight: This property presents a fantastic opportunity for investors looking for a property with excellent rental potential. Convenient Location: Nestled in a prime spot, you’re never more than a few minutes away from your daily needs. Whether it’s grocery shopping, a coffee run, or a last-minute gift, local shops are just around the corner. This home is a gem for anyone seeking a minimalist lifestyle without compromising on comfort and convenience. Its prime location and well-crafted space make it a smart choice for first-time homebuyers, downsizers, or savvy investors.

  21. 2024-07-02
    soldstatus $44,000
    Show marketing remark (1085 chars)

    Welcome to this well-maintained home, perfect for those who appreciate simplicity and quality. With its compact and efficient design, this home offers a comfortable living space that is easy to manage and maintain. Key Features: Well-Appointed Living Area: Enjoy a cozy and inviting space that is versatile for relaxation or entertainment. Detached 1-Car Garage/Workshop: Ideal for hobbyists or as additional storage, the garage doubles as a workshop for all your creative projects. Investor's Delight: This property presents a fantastic opportunity for investors looking for a property with excellent rental potential. Convenient Location: Nestled in a prime spot, you’re never more than a few minutes away from your daily needs. Whether it’s grocery shopping, a coffee run, or a last-minute gift, local shops are just around the corner. This home is a gem for anyone seeking a minimalist lifestyle without compromising on comfort and convenience. Its prime location and well-crafted space make it a smart choice for first-time homebuyers, downsizers, or savvy investors.

  22. 2024-06-17
    status Pending 1085-char remark
    Show marketing remark (1085 chars)

    Welcome to this well-maintained home, perfect for those who appreciate simplicity and quality. With its compact and efficient design, this home offers a comfortable living space that is easy to manage and maintain. Key Features: Well-Appointed Living Area: Enjoy a cozy and inviting space that is versatile for relaxation or entertainment. Detached 1-Car Garage/Workshop: Ideal for hobbyists or as additional storage, the garage doubles as a workshop for all your creative projects. Investor's Delight: This property presents a fantastic opportunity for investors looking for a property with excellent rental potential. Convenient Location: Nestled in a prime spot, you’re never more than a few minutes away from your daily needs. Whether it’s grocery shopping, a coffee run, or a last-minute gift, local shops are just around the corner. This home is a gem for anyone seeking a minimalist lifestyle without compromising on comfort and convenience. Its prime location and well-crafted space make it a smart choice for first-time homebuyers, downsizers, or savvy investors.

  23. 2024-06-13
    status Active 1085-char remark
    Show marketing remark (1085 chars)

    Welcome to this well-maintained home, perfect for those who appreciate simplicity and quality. With its compact and efficient design, this home offers a comfortable living space that is easy to manage and maintain. Key Features: Well-Appointed Living Area: Enjoy a cozy and inviting space that is versatile for relaxation or entertainment. Detached 1-Car Garage/Workshop: Ideal for hobbyists or as additional storage, the garage doubles as a workshop for all your creative projects. Investor's Delight: This property presents a fantastic opportunity for investors looking for a property with excellent rental potential. Convenient Location: Nestled in a prime spot, you’re never more than a few minutes away from your daily needs. Whether it’s grocery shopping, a coffee run, or a last-minute gift, local shops are just around the corner. This home is a gem for anyone seeking a minimalist lifestyle without compromising on comfort and convenience. Its prime location and well-crafted space make it a smart choice for first-time homebuyers, downsizers, or savvy investors.

  24. 2024-05-22
    historical 1085-char remark
    Show marketing remark (1085 chars)

    Welcome to this well-maintained home, perfect for those who appreciate simplicity and quality. With its compact and efficient design, this home offers a comfortable living space that is easy to manage and maintain. Key Features: Well-Appointed Living Area: Enjoy a cozy and inviting space that is versatile for relaxation or entertainment. Detached 1-Car Garage/Workshop: Ideal for hobbyists or as additional storage, the garage doubles as a workshop for all your creative projects. Investor's Delight: This property presents a fantastic opportunity for investors looking for a property with excellent rental potential. Convenient Location: Nestled in a prime spot, you’re never more than a few minutes away from your daily needs. Whether it’s grocery shopping, a coffee run, or a last-minute gift, local shops are just around the corner. This home is a gem for anyone seeking a minimalist lifestyle without compromising on comfort and convenience. Its prime location and well-crafted space make it a smart choice for first-time homebuyers, downsizers, or savvy investors.

  25. 2024-05-14
    listed $44,900 1085-char remark
    Show marketing remark (1085 chars)

    Welcome to this well-maintained home, perfect for those who appreciate simplicity and quality. With its compact and efficient design, this home offers a comfortable living space that is easy to manage and maintain. Key Features: Well-Appointed Living Area: Enjoy a cozy and inviting space that is versatile for relaxation or entertainment. Detached 1-Car Garage/Workshop: Ideal for hobbyists or as additional storage, the garage doubles as a workshop for all your creative projects. Investor's Delight: This property presents a fantastic opportunity for investors looking for a property with excellent rental potential. Convenient Location: Nestled in a prime spot, you’re never more than a few minutes away from your daily needs. Whether it’s grocery shopping, a coffee run, or a last-minute gift, local shops are just around the corner. This home is a gem for anyone seeking a minimalist lifestyle without compromising on comfort and convenience. Its prime location and well-crafted space make it a smart choice for first-time homebuyers, downsizers, or savvy investors.

  26. 2024-04-08
    listed $44,000 Active

ⓘ 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
$356 · $30/mo
Projected year-2 tax
$475 · $40/mo
Expected delta
+$119/yr (+$10/mo · 33.6%)

ⓘ 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 · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$7,933
− Mortgage interest
−$3,921
− Property taxes
−$356
− Insurance
−$350
− Repairs & maintenance
−$635
− Management
−$635
− Depreciation
−$2,036
Taxable income
$1
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$0
After-tax cash flow
$1,156/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
Fayette County School Corporation
NCES district ID
1803510
Math proficiency
29% ▼ -11.00%
Reading proficiency
40% ▼ -8.00%
Median HH income
$38,669
Composite
28.81/100
National rank
#6659
State rank
#206 of 301 in IN

Livability — Connersville

Score
65/100
State rank
#313
US rank
#12417

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Connersville, IN
Population (ZIP)
22,769

Population outlook (Fayette County) Hauer SSP2

Today (2025)
21,758 people
By 2030
20,673 · -5.0%
By 2040
18,335 · -15.7%
By 2050
16,056 · -26.2%
By 2075
11,030 · -49.3%
By 2100
6,800 · -68.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 4% Hispanic / Latino 1% Black 1%
Common ancestry
Italian 2% Slovak 1% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Fayette

2024 margin
Solid R (+56.3) · D 21.2% · R 77.5% · Other 1.3%
2008→2024 swing
-50.8pp toward R · 2008: -5.6pp · 2024: -56.3pp
All cycles
2024: R+56.3 2020: R+54.4 2016: R+48.1 2012: R+16.9 2008: R+5.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -5.33%
Current HPI
252.3898
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

+70.5% since first listed
10 events — show timeline
  • 2026-05-19 Relisted RRELMS
  • 2026-05-01 Pending RRELMS
  • 2026-04-29 Listed $74,999 RRELMS
  • 2024-07-02 Sold (Public Records) $44,000 Public Records
  • 2024-07-02 Sold (MLS) $44,000 RRELMS
  • 2024-06-17 Pending RRELMS
  • 2024-06-13 Relisted RRELMS
  • 2024-05-22 Delisted RRELMS
  • 2024-05-14 Listed $44,900 RRELMS
  • 2024-04-08 Listed $44,000 SEIBR

Property tax history

+11.5%/yr

Latest (2024): $356 · -48.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…