CashFlowRE
Sign in Sign up
210 S Main St
D Composite 44.77
Why this score? — see what drove the D 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.5/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +1.2/10.0

$1

210 S Main St · Jonesboro, IN 46938
3 bd · 1.0 ba · 1,232 sqft · SingleFamily public records · 2 Days on market
Built 1910 5,412 sqft lot

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

Key facts

  • 5,412 sq ft lot
  • Garage
  • Built 1910

Property features AI

Finance

  • Other: Lot under 1/4 acre (approx. 0.12 acres)

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Municipal sewer connected; Electricity connected (fuse panel); Natural gas connected
  • Home design: Single-family residence; One and one-half story; Property listed as fixer
  • Construction: Wood siding; Partial block and brick/mortar foundation
  • Exterior features: Covered, wrap-around porch; Sidewalks; Mature trees; Access from lot

Interior

  • Kitchen: Kitchen on main level
  • Bedrooms: One bedroom on the upper level
  • Bathrooms: One full bathroom with a full tub (main level)
  • Heating & cooling: Forced air heating (natural gas); No central air
  • Interior features: Partially finished basement with walk-out access; Utility room in basement; Family room in basement; Loft on upper level; Main-level living room
  • Laundry & utility: Washer and dryer (laundry in basement); 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/1.0-bath single-family listed at $1.

Deal economics

  • At list price, monthly cash flow is $731 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($925 rent vs $1).

Location & tenants

  • Location reads 69/100 on livability (#197 in IN) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A-; Watch: health & safety D, amenities F, commute F.
  • Mississinewa Community School Corporation (town): math 29% / reading 34% proficiency, ranked #233 of 301 in IN (top 77%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Mississinewa High School (math 22% / reading 57%, grade F, #221 of 369 statewide, top 63%, 796 students, 61% FRL).
  • Market conditions: 9 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 52 units permitted in Grant County in 2024 (8 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $0 of loan paydown is wiped out by about $0 of value loss. Plan a longer hold.
  • Grant County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $0 cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $1

Questions for the listing agent

  1. Built in 1910 — 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. 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?
  5. 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.
  6. 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.
  7. 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
92487.00%
Cap rate
876774.76%
Cash-on-cash
3131315.95%
DSCR
139326.94
GRM
0.0

CMA / ARV

ARV (on-the-fly)
$149,072
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
206 S Main St 0.02mi 3/1.0 1,068 (-13%) 2mo $156,250 $146 75
204 W 8th St 0.41mi 3/1.5 1,224 (-1%) 4mo $163,500 $134 74
303 S Main St 0.06mi 3/1.0 1,392 (+13%) 5mo $23,500 $17 72
517 S Main St 0.25mi 2/1.0 (-1) 1,083 (-12%) 5mo $55,000 $51 59
207 S 3rd Ave 0.25mi 3/1.5 1,409 (+14%) 10mo $175,000 $124 54
6109 S Jay St 0.66mi 2/1.0 (-1) 1,260 (+2%) 9mo $25,000 $20 53
604 W 10th St 0.67mi 3/2.0 1,212 (-2%) 11mo $135,000 $111 53
602 Guilick St 0.47mi 3/1.0 1,058 (-14%) 2mo $128,000 $121 53
605 W 10th St 0.69mi 2/1.0 (-1) 1,164 (-6%) 2mo $60,100 $52 52
202 W South I St 0.68mi 3/2.0 1,300 (+6%) 5mo $176,000 $135 51
803 S Water St 0.44mi 2/1.0 (-1) 1,388 (+13%) 5mo $28,500 $21 50
612 W 9th St 0.65mi 3/1.0 1,070 (-13%) 14mo $132,000 $123 36

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
Equity multiple
166246.24×
Total profit
$46,549
Equity at exit
$0
10-year hold
IRR
Equity multiple
358970.78×
Total profit
$100,512
Equity at exit
$0

Cash invested: $0 (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 46938

Home prices YoY
-3.5%
Active inventory
9

Monthly cashflow live

Estimated rent
$925 medium interval (Pro) →
Mortgage (P&I)
$0
Tax est. 1.5%
$0 /mo · $0/yr
Insurance
$0
HOA
$0
Vacancy / Maint / Mgmt
$194
Net cashflow
$731

Break-even live

Break-even rent
Max offer price $1
Occupancy floor 16%

Sensitivity live

Price -10% $731 -5% $731 +0% $731 +5% $731 +10% $731
Rent -10% $658 -5% $694 +0% $731 +5% $767 +10% $804
Rate -1.0pp $731 -0.5pp $731 base $731 +0.5pp $731 +1.0pp $731

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
$0
Closing costs
$0
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
400 E South a St Gas City, IN 2.0 1.0 888 $725 $0.82 44d 1 1.05mi
7145 S Meridian St Unit 161 Marion, IN 3.0 2.0 1180 $1,195 $1.01 44d 1 1.22mi
800 E South B St Gas City, IN 1.0–2.0 1.0–2.0 818 $760 $0.93 44d 1 1.46mi

Listing history 2 events

  1. 2026-06-19
    days on market $1 Active 2 DOM
  2. 2026-06-17
    listed $1 Active 1 DOM

ⓘ 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 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥100°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$11,098
− Mortgage interest
−$0
− Property taxes
−$0
− Insurance
−$0
− Repairs & maintenance
−$888
− Management
−$888
− Depreciation
−$0
Taxable income
$9,323
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,237
After-tax cash flow
$6,530/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
Mississinewa Community School Corporation
NCES district ID
1806870
Math proficiency
29% ▼ -10.00%
Reading proficiency
34% ▼ -10.00%
Median HH income
$41,555
Composite
26.62/100
National rank
#7175
State rank
#233 of 301 in IN

Livability — Jonesboro

Score
69/100
State rank
#197
US rank
#8836

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jonesboro, IN
Population (ZIP)
2,576

Population outlook (Grant County) Hauer SSP2

Today (2025)
64,394 people
By 2030
62,145 · -3.5%
By 2040
57,252 · -11.1%
By 2050
52,968 · -17.7%
By 2075
45,986 · -28.6%
By 2100
39,400 · -38.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3% Hispanic / Latino 3%
Common ancestry
Russian 1% Iranian 1% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Grant

2024 margin
Solid R (+41.8) · D 28.2% · R 70.0% · Other 1.9%
2008→2024 swing
-28.7pp toward R · 2008: -13.1pp · 2024: -41.8pp
All cycles
2024: R+41.8 2020: R+38.8 2016: R+39.5 2012: R+22.0 2008: R+13.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -7.69%
Current HPI
212.8427
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

-3.5%/yr

Latest (2024): $297 · -26.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…