CashFlowRE
Sign in Sign up
8210 N County Road 700 W 🔨 Auction
F Composite 24.38
Why this score? — see what drove the F 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).

  • ARV discount +7.5/15.0
  • Cash flow +4.9/30.0
  • Livability +3.2/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.7/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$1

8210 N County Road 700 W · Scipio, IN 47273
3 bd · 1.5 ba · 1,276 sqft · SingleFamily public records · 37 Days on market
Built 1962 0.79 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

ONLINE ONLY MULTI-PAR AUCTION. There are 3 lots being auctioned off. Lot A is the . 55 acre lot with road frontage beside the home. Lot B is the home on . 79 acres. Lot C is the . 67 acre lot with road frontage directly behind the home. You can buy a single lot or multiple lots. Discover a unique opportunity at 8210 N County Road 700 W, SCIPIO, IN. This single-family residence, built in 1962, offers 1276 square feet of comfortable living space, designed for a relaxed lifestyle. The residence features three bedrooms, providing ample private space for residents and guests. A full bathroom and an additional half bathroom that offer convenience and functionality throughout the home. Spanning a

Key facts

  • 0.79 acre lot
  • 2 garage spots
  • Built 1962

Property features AI

Exterior

  • Parking: Attached 2-car garage (approx. 552 sq ft)
  • Utilities: Public water; Municipal sewer connected
  • Home design: Single-family residence; One story
  • Construction: Brick construction; Block foundation
  • Exterior features: Approximately 0.79-acre lot (about 1/2–1 acre); Has additional parcels

Interior

  • Kitchen: Electric oven; Range hood; Refrigerator
  • Bedrooms: Three bedrooms on the main level
  • Flooring: Hardwood floors
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Electric forced-air heat; Central air conditioning
  • Interior features: Hardwood floors; Living room; Dining room; Family room; Sun room
  • Laundry & utility: Electric water heater

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $1 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $204,897 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.5-bath single-family listed at $1.

Deal economics

  • At list price, monthly cash flow is $-490 ($-6k/yr) — negative.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $1).

Location & tenants

  • Location reads 65/100 on livability (#346 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: health & safety D, amenities F, commute F.
  • Jennings County School Corporation (rural): math 32% / reading 38% proficiency, ranked #194 of 301 in IN (top 64%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Jennings County High School (math 26% / reading 62%, grade F, #189 of 369 statewide, top 51%, 1,184 students, 52% FRL) — zoned schools at 52% FRL track the district average.
  • Market conditions: 11 active listings in the ZIP; 84 units permitted in Jennings County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Jennings County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($0) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 307346.0% of price.
Recommended offer $1

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 5% concession, seller financing, or rate buy-down credit?
  3. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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 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
0.57%
Cap rate
3.42%
Cash-on-cash
-10.25%
DSCR
0.54
GRM
14.6

CMA / ARV

ARV (median comp)
$204,897
List price
$1
Delta
-100.00%
Verdict
UNDERPRICED
Comps
14 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8220 N Greenacres Rd 0.10mi 3/1.5 1,224 (-4%) 2mo $147,000 $120 87

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
-34.8%
Equity multiple
-0.12×
Total profit
$-64,400
Equity at exit
$30,551
10-year hold
IRR
-45.2%
Equity multiple
-0.68×
Total profit
$-96,202
Equity at exit
$17,716

Cash invested: $57,371 (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 47273

Home prices YoY
-6.0%
Active inventory
11

Monthly cashflow live

Estimated rent
$1,172 medium interval (Pro) →
Mortgage (P&I)
$1,075
Tax est. 1.5%
$256 /mo · $3,073/yr
Insurance
$85
HOA
$0
Vacancy / Maint / Mgmt
$246
Net cashflow
$-490

Break-even live

Break-even rent $1,792
Max offer price $133,976
Occupancy floor

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
$51,224
Closing costs
$6,147
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 15 events

  1. 2026-06-19
    days on market $1 Active 37 DOM
  2. 2026-06-18
    days on market $1 Active 36 DOM
  3. 2026-06-17
    days on market $1 Active 35 DOM
  4. 2026-06-16
    days on market $1 Active 34 DOM
  5. 2026-06-15
    days on market $1 Active 33 DOM
  6. 2026-06-14
    days on market $1 Active 31 DOM
  7. 2026-06-12
    days on market $1 Active 30 DOM
  8. 2026-06-09
    days on market $1 Active 27 DOM
  9. 2026-06-08
    days on market $1 Active 26 DOM
  10. 2026-06-07
    days on market $1 Active 25 DOM
  11. 2026-06-02
    days on market $1 Active 20 DOM
  12. 2026-06-01
    days on market $1 Active 19 DOM
  13. 2026-05-31
    days on market $1 Active 18 DOM
  14. 2026-05-30
    days on market $1 Active 17 DOM
  15. 2026-05-13
    listed $1 Active 884-char remark

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥104°F today · 19 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
$14,064
− Mortgage interest
−$11,477
− Property taxes
−$3,073
− Insurance
−$1,024
− Repairs & maintenance
−$1,125
− Management
−$1,125
− Depreciation
−$5,961
Taxable loss
−$9,722
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,333
After-tax cash flow
$-3,548/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
Jennings County School Corporation
NCES district ID
1805190
Math proficiency
32% ▼ -11.00%
Reading proficiency
38% ▼ -6.00%
Median HH income
$45,418
Composite
29.89/100
National rank
#6394
State rank
#194 of 301 in IN

Livability — Scipio

Score
65/100
State rank
#346
US rank
#13233

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
1,838

Population outlook (Jennings County) Hauer SSP2

Today (2025)
26,584 people
By 2030
25,591 · -3.7%
By 2040
23,423 · -11.9%
By 2050
20,973 · -21.1%
By 2075
15,445 · -41.9%
By 2100
10,714 · -59.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (99%)
Race & ethnicity
White 99% Two or more races 1%
Common ancestry
Italian 2% Slovak 2% Lithuanian 1%
Foreign-born
1%

Political lean MEDSL · Jennings

2024 margin
Solid R (+58.8) · D 19.7% · R 78.5% · Other 1.8%
2008→2024 swing
-50.8pp toward R · 2008: -8.0pp · 2024: -58.8pp
All cycles
2024: R+58.8 2020: R+56.9 2016: R+52.7 2012: R+22.4 2008: R+8.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -15.97%
Current HPI
249.7382
Rent YoY
Metro
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Property tax history

+58.0%/yr

Latest (2024): $594 · +181.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…