CashFlowRE
Sign in Sign up
8 E Moore St
C- Composite 54.69
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 +15.9/30.0
  • Appreciation +10.0/10.0
  • ARV discount +9.3/15.0
  • DSCR +4.9/10.0
  • Schools +3.8/10.0
  • 1% rule +3.1/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$239,900

8 E Moore St · Hanna, IN 46340
3 bd · 1.5 ba · 1,760 sqft · SingleFamily public records · 8 Days on market
Built 1895 6,098 sqft lot Est $250k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming and well-maintained 1.5-story home offering 3 bedrooms and 1.5 baths, blending classic character with thoughtful updates. This inviting property features new carpet, an updated kitchen with modern touches, and a refreshed main bath for added comfort and style. With its functional layout and evident pride of ownership, this home is move-in ready and perfect for everyday living. Nestled in a quaint town and conveniently located close to a park and restaurants.

Key facts

  • Move-in ready
  • Refreshed main bath
  • Close to restaurants

Tags

UPDATED KITCHENREFRESHED MAIN BATHMOVE-IN READYCLOSE TO PARKCLOSE TO RESTAURANTS

Property features AI

Finance

  • Other: Occupant status: Vacant

Exterior

  • Parking: Off-street parking; On-street parking
  • Security: Carbon monoxide detector(s); Smoke detector(s)
  • Utilities: Electricity connected with 200+ amp service; Natural gas connected; Well water; Septic tank sewer
  • Home design: One and one-half stories; Built in 1895; Vinyl siding exterior; Asphalt shingle roof
  • Construction: Vinyl siding construction; Asphalt/shingle roof; Interior-entry unfinished basement with storage space
  • Exterior features: Covered, enclosed front porch; Patio/porch features; Display windows; Insulated windows; Neighborhood and rural views; Carbon monoxide and smoke detectors

Interior

  • Kitchen: Refrigerator; Gas range; Range hood; Dishwasher
  • Bedrooms: Primary bedroom; Two additional bedrooms
  • Flooring: Hardwood; Tile; Carpet
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning; Ceiling fans
  • Interior features: Ceiling fans; Laminate countertops; High ceilings; Eat-in kitchen; Bonus room; Living room; Dining room; Other flexible living space
  • Laundry & utility: Washer hookup (main level); Gas dryer hookup; Washer and dryer included; Gas water heater

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/1.5-bath single-family listed at $240k.

Deal economics

  • At list price, monthly cash flow is $116 ($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 $195k (18.6% below list).
  • Recommended offer: $195k (18.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 52/100 on livability (#650 in IN) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A; Watch: schools D+, amenities F, commute F.
  • South Central Community School Corporation (rural): math 39% / reading 45% proficiency, ranked #101 of 301 in IN (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 8 active listings in the ZIP; 216 units permitted in LaPorte County in 2024 (75 in 5+ unit buildings).

Forward outlook

  • In year one you build about $26k of equity ($2k loan paydown + $24k appreciation (10.0% local appreciation)).
  • LaPorte County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $67k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$41k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1895 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $195,267 (18.6% below list)

Questions for the listing agent

  1. Built in 1895 — 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
0.81%
Cap rate
6.87%
Cash-on-cash
2.06%
DSCR
1.09
GRM
10.2

CMA / ARV

ARV (on-the-fly)
$249,920
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
306 E Wheeler St 0.23mi 3/1.0 1,620 (-8%) 11mo $230,000 $142 65
111 E Young St 0.28mi 3/1.0 1,550 (-12%) 3mo $315,000 $203 63
102 E Hopper St 0.13mi 3/2.0 1,596 (-9%) 24mo $217,000 $136 57

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
25.7%
Equity multiple
3.05×
Total profit
$137,902
Equity at exit
$216,121
10-year hold
IRR
22.6%
Equity multiple
6.96×
Total profit
$400,088
Equity at exit
$466,073

Cash invested: $67,172 (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 46340

Home prices YoY
8.7%
Active inventory
8
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,953 medium interval (Pro) →
Mortgage (P&I)
$1,258
Tax from tax record
$69 /mo · $829/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$410
Net cashflow
$116

Break-even live

Break-even rent $1,806
Max offer price $239,900
Occupancy floor 89%

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
$59,975
Closing costs
$7,197
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 8 events

  1. 2026-06-19
    pricedays on market $239,900 Active 8 DOM
  2. 2026-06-18
    days on market $249,000 Active 7 DOM
  3. 2026-06-17
    days on market $249,000 Active 6 DOM
  4. 2026-06-16
    days on market $249,000 Active 5 DOM
  5. 2026-06-15
    days on market $249,000 Active 4 DOM
  6. 2026-06-14
    days on market $249,000 Active 2 DOM
  7. 2026-06-13
    remarks 471-char remark
  8. 2026-06-13
    listed $249,000 Active 1 DOM

ⓘ 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
$829 · $69/mo
Projected year-2 tax
$1,434 · $119/mo
Expected delta
+$605/yr (+$50/mo · 73.0%)

ⓘ 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 2/10 Low 7 d/yr ≥100°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$23,432
− Mortgage interest
−$13,438
− Property taxes
−$829
− Insurance
−$1,200
− Repairs & maintenance
−$1,875
− Management
−$1,875
− Depreciation
−$6,979
Taxable loss
−$2,762
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$663
After-tax cash flow
$2,049/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
South Central Community School Corporation
NCES district ID
1802190
Math proficiency
39% ▼ -3.00%
Reading proficiency
45% ▼ -8.00%
Median HH income
$69,255
Composite
37.97/100
National rank
#4298
State rank
#101 of 301 in IN

Livability — Hanna

Score
52/100
State rank
#650
US rank
#24903

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hanna, IN
Population (ZIP)
1,531

Population outlook (LaPorte County) Hauer SSP2

Today (2025)
109,757 people
By 2030
108,288 · -1.3%
By 2040
105,070 · -4.3%
By 2050
102,330 · -6.8%
By 2075
97,009 · -11.6%
By 2100
86,459 · -21.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 11% Hispanic / Latino 10%
Hispanic origin (detail)
Puerto Rican 9%
Common ancestry
Lithuanian 10% Romanian 10% Scotch-Irish 3%

Political lean MEDSL · LaPorte

2024 margin
R (+14.1) · D 42.1% · R 56.2% · Other 1.7%
2008→2024 swing
-19.1pp toward R · 2008: 5.0pp · 2024: -14.1pp
All cycles
2024: R+14.1 2020: R+7.2 2016: R+6.4 2012: D+12.6 2008: D+5.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 18.83%
Current HPI
234.7752
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

1 event — show timeline
  • 2026-06-10 Listed $249,000 NIRA MLS as Distributed by MLS Grid

Property tax history

+6.3%/yr

Latest (2024): $829 · +8.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…