CashFlowRE
Sign in Sign up
230 E Morse St
B- Composite 68.67
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 +22.6/30.0
  • ARV discount +15.0/15.0
  • Appreciation +7.4/10.0
  • DSCR +7.2/10.0
  • 1% rule +4.9/10.0
  • Livability +3.4/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$115,000

230 E Morse St · Markle, IN 46770
3 bd · 2.0 ba · 1,582 sqft · SingleFamily public records · 1 Days on market
Built 1900 8,712 sqft lot Est $177k · 35% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Check out this 3-bedroom, 2-bathroom home located in the heart of Markle on a 60' X 150' Lot. This property also features a nice 1-1/2 car detached garage and off road parking. The eat in kitchen is very spacious and you will love the large living room area and bedrooms.

Key facts

  • 8,712 sq ft lot
  • 2 garage spots
  • Built 1900

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residential, site-built home; One-story
  • Construction: Wood siding construction
  • Exterior features: Located on a cul-de-sac; Lot roughly 60' x 150' (0.2 acres)

Interior

  • Kitchen: Dishwasher; Electric oven; Electric range
  • Bathrooms: Two full bathrooms; One bathroom on the main level
  • Heating & cooling: Natural gas heating with forced air; Central air conditioning
  • Interior features: Dishwasher; Electric oven; Electric range; Washer; Dryer; Unfinished basement
  • Laundry & utility: Main-level laundry; 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 3-bed/2.0-bath single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $195 ($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 $114k (1.1% below list).
  • Recommended offer: $114k (1.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 68/100 on livability (#228 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.
  • Huntington County Community School Corporation (rural): math 34% / reading 39% proficiency, ranked #176 of 301 in IN (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Salamonie Elementary School (math 52% / reading 42%, grade D-, #325 of 994 statewide, top 36%, 286 students, 46% FRL); Riverview School (math 29% / reading 40%, grade F, #167 of 330 statewide, top 52%, 503 students, 54% FRL); Huntington North High School (math 30% / reading 55%, grade F, #195 of 369 statewide, top 53%, 1,424 students, 42% FRL).
  • Market conditions: 5 active listings in the ZIP; 79 units permitted in Huntington County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($795 loan paydown + $6k appreciation (4.9% local appreciation)).
  • Huntington County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (4.9% appreciation + 3.0% rent growth), your $32k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $113,765 (1.1% below list)

Questions for the listing agent

  1. Built in 1900 — 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. 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
8.33%
Cash-on-cash
7.28%
DSCR
1.32
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$177,184
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
295 E Morse St 0.04mi 3/1.5 1,579 (-0%) 14mo $197,500 $125 84
250 W Allen St 0.36mi 3/2.0 1,415 (-11%) 4mo $260,000 $184 62
235 N Clark St 0.17mi 3/1.5 1,725 (+9%) 22mo $136,200 $79 57
225 W Logan St 0.39mi 3/1.0 1,632 (+3%) 20mo $90,000 $55 56
210 N Miller St 0.10mi 2/1.0 (-1) 1,428 (-10%) 19mo $160,000 $112 55
245 W Logan St 0.39mi 3/1.0 1,415 (-11%) 12mo $148,500 $105 50

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

4.87% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
18.8%
Equity multiple
2.18×
Total profit
$38,051
Equity at exit
$64,259
10-year hold
IRR
18.8%
Equity multiple
4.25×
Total profit
$104,632
Equity at exit
$110,158

Cash invested: $32,200 (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 46770

Home prices YoY
2.2%
Active inventory
5
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,138 medium interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$52 /mo · $629/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$239
Net cashflow
$195

Break-even live

Break-even rent $890
Max offer price $115,000
Occupancy floor 78%

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
$28,750
Closing costs
$3,450
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 2 events

  1. 2026-05-21
    status Pending
  2. 2026-05-21
    listed $115,000 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
$629 · $52/mo
Projected year-2 tax
$803 · $67/mo
Expected delta
+$174/yr (+$15/mo · 27.7%)

ⓘ 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 · 17 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
$13,652
− Mortgage interest
−$6,442
− Property taxes
−$629
− Insurance
−$575
− Repairs & maintenance
−$1,092
− Management
−$1,092
− Depreciation
−$3,345
Taxable income
$476
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$114
After-tax cash flow
$2,229/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
Huntington County Community School Corporation
NCES district ID
1804710
Math proficiency
34% ▼ -6.00%
Reading proficiency
39% ▼ -10.00%
Median HH income
$47,010
Composite
31.29/100
National rank
#6013
State rank
#176 of 301 in IN

Livability — Markle

Score
68/100
State rank
#228
US rank
#9950

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
Markle, IN
Population (ZIP)
2,604

Population outlook (Huntington County) Hauer SSP2

Today (2025)
35,613 people
By 2030
34,759 · -2.4%
By 2040
32,682 · -8.2%
By 2050
30,495 · -14.4%
By 2075
26,298 · -26.2%
By 2100
22,653 · -36.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 1%
Common ancestry
Italian 2% Slovak 2% Scottish 2%
Foreign-born
0%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Huntington

2024 margin
Solid R (+48.4) · D 24.9% · R 73.3% · Other 1.8%
2008→2024 swing
-21.2pp toward R · 2008: -27.2pp · 2024: -48.4pp
All cycles
2024: R+48.4 2020: R+49.9 2016: R+51.0 2012: R+39.8 2008: R+27.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.87%
Current HPI
230.2682
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

2 events — show timeline
  • 2026-05-21 Pending IRMLS
  • 2026-05-21 Listed $115,000 IRMLS

Property tax history

+4.2%/yr

Latest (2024): $629 · +21.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…