CashFlowRE
Sign in Sign up
6748 S Curve Ridge Rd
C Composite 58.92
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 +21.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.8/10.0
  • 1% rule +4.9/10.0
  • Schools +2.9/10.0
  • Rent growth +2.8/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$137,900

6748 S Curve Ridge Rd · Prairieton, IN 47802
3 bd · 2.0 ba · 1,796 sqft · SingleFamily public records · 39 Days on market
Built 1950 0.86 ac lot $77/sqft · 47% below area Est $173k · 20% under ↓ 7% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

What a fantastic location only minutes from town, but such a country feel. This home is sitting on a dead-end road on just shy of an acre with a private backyard, a huge screened in porch to sit & enjoy the peaceful country views, & it has a garage that is 3 car in size for all of your toys & tools. Inside boasts original hardwood floors & an arched doorway that will charm you, but it has a modern split bedroom floor plan that offers great functionality & space. The primary suite is a great size & it has a large walk-in closet. There is an option to have the laundry on the main level or in the basement. With a little bit of updating, this could be such a gorgeous home!

Key facts

  • Private backyard
  • Large walk-in closet
  • Arched doorway

Tags

PRIVATE BACKYARDHUGE SCREENED IN PORCHORIGINAL HARDWOOD FLOORSARCHED DOORWAYLARGE WALK-IN CLOSETLAUNDRY 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 3-bed/2.0-bath single-family listed at $138k.

Deal economics

  • At list price, monthly cash flow is $205 ($2k/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 $137k (0.6% below list).
  • Recommended offer: $134k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Vigo County School Corporation (urban): math 32% / reading 37% proficiency, ranked #202 of 301 in IN (top 67%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+1.2%/yr); 187 active listings in the ZIP; 60 units permitted in Vigo County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $953 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Vigo County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 39 days — a 3% lower offer ($134k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $133,763 (3.0% below list)

Questions for the listing agent

  1. It's been on market 39 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — 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. 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
0.99%
Cap rate
8.08%
Cash-on-cash
6.38%
DSCR
1.28
GRM
8.4

CMA / ARV

ARV (median comp)
$173,145
List price
$137,900
Delta
-20.36%
Verdict
UNDERPRICED
Comps
9 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1869 W Red Oak Dr 0.33mi 3/2.0 1,700 (-5%) 1mo $299,900 $176 75
7065 S Kenny Pl 0.33mi 3/2.0 1,676 (-7%) 14mo $140,000 $84 62
7127 S State Road 63 0.51mi 3/2.0 1,900 (+6%) 19mo $269,500 $142 51

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 · 1.23% rent growth · sell at horizon

5-year hold
IRR
-8.4%
Equity multiple
0.70×
Total profit
$-11,697
Equity at exit
$20,561
10-year hold
IRR
-1.2%
Equity multiple
0.92×
Total profit
$-2,957
Equity at exit
$11,923

Cash invested: $38,612 (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 47802

Home prices YoY
-26.8%
Rents YoY
1.2%
Active inventory
187
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,371 medium interval (Pro) →
Mortgage (P&I)
$723
Tax from tax record
$97 /mo · $1,168/yr
Insurance
$57
HOA
$0
Vacancy / Maint / Mgmt
$288
Net cashflow
$205

Break-even live

Break-even rent $1,111
Max offer price $137,900
Occupancy floor 80%

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
$34,475
Closing costs
$4,137
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 3 events

  1. 2026-05-18
    status Pending 712-char remark
    Show marketing remark (712 chars)

    What a fantastic location only minutes from town, but such a country feel. This home is sitting on a dead-end road on just shy of an acre with a private backyard, a huge screened in porch to sit & enjoy the peaceful country views, & it has a garage that is 3 car in size for all of your toys & tools. Inside boasts original hardwood floors & an arched doorway that will charm you, but it has a modern split bedroom floor plan that offers great functionality & space. The primary suite is a great size & it has a large walk-in closet. There is an option to have the laundry on the main level or in the basement. With a little bit of updating, this could be such a gorgeous home!

  2. 2026-04-24
    price $137,900 712-char remark
    Show marketing remark (712 chars)

    What a fantastic location only minutes from town, but such a country feel. This home is sitting on a dead-end road on just shy of an acre with a private backyard, a huge screened in porch to sit & enjoy the peaceful country views, & it has a garage that is 3 car in size for all of your toys & tools. Inside boasts original hardwood floors & an arched doorway that will charm you, but it has a modern split bedroom floor plan that offers great functionality & space. The primary suite is a great size & it has a large walk-in closet. There is an option to have the laundry on the main level or in the basement. With a little bit of updating, this could be such a gorgeous home!

  3. 2026-04-09
    listed $147,900 Active 712-char remark
    Show marketing remark (712 chars)

    What a fantastic location only minutes from town, but such a country feel. This home is sitting on a dead-end road on just shy of an acre with a private backyard, a huge screened in porch to sit & enjoy the peaceful country views, & it has a garage that is 3 car in size for all of your toys & tools. Inside boasts original hardwood floors & an arched doorway that will charm you, but it has a modern split bedroom floor plan that offers great functionality & space. The primary suite is a great size & it has a large walk-in closet. There is an option to have the laundry on the main level or in the basement. With a little bit of updating, this could be such a gorgeous home!

ⓘ 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
$1,168 · $97/mo
Projected year-2 tax
$1,170 · $97/mo
Expected delta
+$2/yr ($0/mo · 0.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 9% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥104°F today · 20 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
$16,454
− Mortgage interest
−$7,725
− Property taxes
−$1,168
− Insurance
−$690
− Repairs & maintenance
−$1,316
− Management
−$1,316
− Depreciation
−$4,012
Taxable income
$228
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$55
After-tax cash flow
$2,409/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
Vigo County School Corporation
NCES district ID
1812090
Math proficiency
32% ▼ -10.00%
Reading proficiency
37% ▼ -8.00%
Median HH income
$40,100
Composite
28.97/100
National rank
#6625
State rank
#202 of 301 in IN

Livability — Prairieton

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
Vigo County · 91,193 people
Metro
Terre Haute, IN
Population (ZIP)
33,135
Household income
$57,395
Rent vs Own
41.0% rent · 59.0% own
Severe rent burden
1102.0

Population outlook (Vigo County) Hauer SSP2

Today (2025)
106,366 people
By 2030
105,674 · -0.7%
By 2040
103,731 · -2.5%
By 2050
101,200 · -4.9%
By 2075
95,674 · -10.1%
By 2100
85,910 · -19.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Black 8% Two or more races 5% Hispanic / Latino 3% Asian 3%
Common ancestry
Lithuanian 3% Slovak 2% Serbian 2%
Foreign-born
3% · China, Canada
Languages at home
96% English-only · Spanish 1% Other Indo-European 1% Chinese 1%

Political lean MEDSL · Vigo

2024 margin
R (+18.1) · D 40.0% · R 58.1% · Other 2.0%
2008→2024 swing
-33.9pp toward R · 2008: 15.8pp · 2024: -18.1pp
All cycles
2024: R+18.1 2020: R+14.7 2016: R+15.2 2012: D+0.8 2008: D+15.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -67.05%
Current HPI
183.0194
Rent YoY
▲ 1.23%
Metro
Terre Haute, IN
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

-6.8% since first listed
3 events — show timeline
  • 2026-05-18 Pending THAAR
  • 2026-04-24 Price Changed $137,900 THAAR
  • 2026-04-09 Listed $147,900 THAAR

Property tax history

+1.7%/yr

Latest (2024): $1,168 · -0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…