CashFlowRE
Sign in Sign up
2621 S Alexander St
B+ Composite 75.74
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$79,999

2621 S Alexander St · Blocher, IN 47138
3 bd · 1.0 ba · 1,030 sqft · SingleFamily public records · 19 Days on market
Built 1950 5,227 sqft lot $78/sqft · 41% below area Est $137k · 41% under ↓ 43% since listing

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

Listing remarks MLS

Welcome to the Pioneer Town. 1.5 story home with 2-3 bedrooms. Eat-in kitchen, living room, 1 full bath, utility room. 1 car detached garage w/ lean to. Covered front porch to enjoy your morning coffee. All sitting on 7 lots that equal 3.326 acres. Being sold AS IS.

Key facts

  • 5,227 sq ft lot
  • Garage
  • Built 1950

Property features AI

Finance

  • Other: Lot size approximately 0.12 acres

Exterior

  • Parking: Detached garage (1 car)
  • Utilities: Public water (connected); Public sewer
  • Home design: Residential zoning; Resale property
  • Construction: Crawlspace foundation; 1,030 sq. ft. above-grade finished area
  • Exterior features: Barn(s); Detached garage(s); Shed(s)

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating
  • Interior features: Crawl space

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 $80k.

Deal economics

  • At list price, monthly cash flow is $436 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Recommended offer: $79k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Scott County School District 2 (town): math 33% / reading 43% proficiency, ranked #166 of 301 in IN (top 55%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 28 active listings in the ZIP; 73 units permitted in Scott County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $553 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Scott County population projected at -23% 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 $22k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($79k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $78,799 (1.5% below list)

Questions for the listing agent

  1. Built in 1950 — 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. 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.
  4. 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.
  5. 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
1.53%
Cap rate
12.83%
Cash-on-cash
23.36%
DSCR
2.04
GRM
5.4

CMA / ARV

ARV (median comp)
$136,617
List price
$79,999
Delta
-41.44%
Verdict
UNDERPRICED
Comps
6 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
16.4%
Equity multiple
1.66×
Total profit
$14,809
Equity at exit
$11,928
10-year hold
IRR
25.0%
Equity multiple
3.17×
Total profit
$48,671
Equity at exit
$6,917

Cash invested: $22,400 (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 47138

Home prices YoY
-5.7%
Active inventory
28
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,225 medium interval (Pro) →
Mortgage (P&I)
$420
Tax from tax record
$79 /mo · $944/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$257
Net cashflow
$436

Break-even live

Break-even rent $673
Max offer price $79,999
Occupancy floor 59%

Sensitivity live

Price -10% $481 -5% $459 +0% $436 +5% $413 +10% $391
Rent -10% $339 -5% $388 +0% $436 +5% $484 +10% $533
Rate -1.0pp $476 -0.5pp $456 base $436 +0.5pp $415 +1.0pp $394

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
$20,000
Closing costs
$2,400
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 21 events

  1. 2026-06-21
    days on market $79,999 Active 19 DOM
  2. 2026-06-18
    days on market $79,999 Active 17 DOM
  3. 2026-06-17
    days on market $79,999 Active 16 DOM
  4. 2026-06-16
    days on market $79,999 Active 15 DOM
  5. 2026-06-15
    days on market $79,999 Active 14 DOM
  6. 2026-06-13
    days on market $79,999 Active 12 DOM
  7. 2026-06-12
    days on market $79,999 Active 11 DOM
  8. 2026-06-09
    days on market $79,999 Active 8 DOM
  9. 2026-06-08
    days on market $79,999 Active 7 DOM
  10. 2026-06-07
    days on market $79,999 Active 6 DOM
  11. 2026-06-07
    days on market $79,999 Active 5 DOM
  12. 2026-06-04
    days on market $79,999 Active 2 DOM
  13. 2026-06-01
    remarks 106-char remark
  14. 2026-06-01
    days on marketlisting id $79,999 Active 1 DOM
  15. 2026-03-23
    listed $89,999 Active 63-char remark
  16. 2025-12-15
    soldstatus $100,000 Closed 266-char remark
    Show marketing remark (266 chars)

    Welcome to the Pioneer Town. 1.5 story home with 2-3 bedrooms. Eat-in kitchen, living room, 1 full bath, utility room. 1 car detached garage w/ lean to. Covered front porch to enjoy your morning coffee. All sitting on 7 lots that equal 3.326 acres. Being sold AS IS.

  17. 2025-11-07
    historical 266-char remark
    Show marketing remark (266 chars)

    Welcome to the Pioneer Town. 1.5 story home with 2-3 bedrooms. Eat-in kitchen, living room, 1 full bath, utility room. 1 car detached garage w/ lean to. Covered front porch to enjoy your morning coffee. All sitting on 7 lots that equal 3.326 acres. Being sold AS IS.

  18. 2025-11-04
    price $104,900 266-char remark
    Show marketing remark (266 chars)

    Welcome to the Pioneer Town. 1.5 story home with 2-3 bedrooms. Eat-in kitchen, living room, 1 full bath, utility room. 1 car detached garage w/ lean to. Covered front porch to enjoy your morning coffee. All sitting on 7 lots that equal 3.326 acres. Being sold AS IS.

  19. 2025-10-20
    price $112,900 266-char remark
    Show marketing remark (266 chars)

    Welcome to the Pioneer Town. 1.5 story home with 2-3 bedrooms. Eat-in kitchen, living room, 1 full bath, utility room. 1 car detached garage w/ lean to. Covered front porch to enjoy your morning coffee. All sitting on 7 lots that equal 3.326 acres. Being sold AS IS.

  20. 2025-10-07
    price $135,000 266-char remark
    Show marketing remark (266 chars)

    Welcome to the Pioneer Town. 1.5 story home with 2-3 bedrooms. Eat-in kitchen, living room, 1 full bath, utility room. 1 car detached garage w/ lean to. Covered front porch to enjoy your morning coffee. All sitting on 7 lots that equal 3.326 acres. Being sold AS IS.

  21. 2025-09-23
    listed $139,900 Active 266-char remark
    Show marketing remark (266 chars)

    Welcome to the Pioneer Town. 1.5 story home with 2-3 bedrooms. Eat-in kitchen, living room, 1 full bath, utility room. 1 car detached garage w/ lean to. Covered front porch to enjoy your morning coffee. All sitting on 7 lots that equal 3.326 acres. Being sold AS IS.

ⓘ 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
$944 · $79/mo
Projected year-2 tax
$944 · $79/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 3/10 Moderate
  • 🌡 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 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
$14,696
− Mortgage interest
−$4,481
− Property taxes
−$944
− Insurance
−$400
− Repairs & maintenance
−$1,176
− Management
−$1,176
− Depreciation
−$2,327
Taxable income
$4,192
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,006
After-tax cash flow
$4,225/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
Scott County School District 2
NCES district ID
1810020
Math proficiency
33% ▼ -10.00%
Reading proficiency
43% ▼ -6.00%
Median HH income
$45,529
Composite
32.37/100
National rank
#5734
State rank
#166 of 301 in IN

Livability — Blocher

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

Census & demographics

Population (ZIP)
4,646

Population outlook (Scott County) Hauer SSP2

Today (2025)
22,525 people
By 2030
21,609 · -4.1%
By 2040
19,536 · -13.3%
By 2050
17,370 · -22.9%
By 2075
12,862 · -42.9%
By 2100
9,340 · -58.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 4%
Common ancestry
Serbian 3% Slovak 1% Italian 1%
Foreign-born
0%

Political lean MEDSL · Scott

2024 margin
Solid R (+51.5) · D 23.4% · R 74.9% · Other 1.6%
2008→2024 swing
-49.5pp toward R · 2008: -2.0pp · 2024: -51.5pp
All cycles
2024: R+51.5 2020: R+45.6 2016: R+37.9 2012: R+6.2 2008: R+2.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -16.26%
Current HPI
270.3619
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

-42.8% since first listed
9 events — show timeline
  • 2026-06-01 Listed $79,999 SIRA
  • 2026-05-27 Price Changed $79,999 SIRA
  • 2026-05-21 Price Changed $84,999 SIRA
  • 2025-12-15 Sold (MLS) $100,000 SIRA
  • 2025-11-07 Delisted SIRA
  • 2025-11-04 Price Changed $104,900 SIRA
  • 2025-10-20 Price Changed $112,900 SIRA
  • 2025-10-07 Price Changed $135,000 SIRA
  • 2025-09-23 Listed $139,900 SIRA

Property tax history

+0.3%/yr

Latest (2024): $944 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…