CashFlowRE
Sign in Sign up
1594 Co Rd 150 N
B- Composite 67.04
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 +28.3/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.8/10.0
  • ARV discount +7.5/15.0
  • Livability +3.2/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +2.3/10.0

$100,000

1594 Co Rd 150 N · Connersville, IN 47331
3 bd · 2.0 ba · 1,368 sqft · SingleFamily public records · 41 Days on market
Built 1971 0.39 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover the potential of this 3-bedroom, 2-bath home located at 1594 E Co Rd 150 N, offering the perfect blend of peaceful country living with the convenience of being just minutes from town. Situated in a desirable rural setting, this property features an attached 2-car garage and provides a great opportunity to customize the home to your personal style. The home is currently in the process of being remodeled and is ready for the finishing touches. Major improvements have been started, with the remaining work including completion of the kitchen, bathrooms, interior doors, flooring, and final interior finishes. This creates an excellent opportunity for investors, flippers, or buyers looking to build equity by finishing the home to their specifications. Enjoy the quiet surroundings, open space, and privacy while still maintaining easy access to local amenities, shopping, and schools. With solid fundamentals and great potential, this property is ready to be transformed into a beautiful country home.

Key facts

  • 0.39 acre lot
  • 2 garage spots
  • Built 1971

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 $100k.

Deal economics

  • At list price, monthly cash flow is $320 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $97k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.1% vs local median 4.9% in Connersville — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 65/100 on livability (#313 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, crime D+, amenities F.
  • Fayette County School Corporation (town): math 29% / reading 40% proficiency, ranked #206 of 301 in IN (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Grandview Elementary School (math 27% / reading 37%, grade F, #652 of 994 statewide, top 68%, 539 students, 71% FRL).
  • Market conditions: 171 active listings in the ZIP; 20 units permitted in Fayette County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Fayette County population projected at -26% 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 $28k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 41 days — a 3% lower offer ($97k) 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.
Recommended offer $97,000 (3.0% below list)

Questions for the listing agent

  1. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. 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.
  7. 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.
  8. 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
1.28%
Cap rate
10.13%
Cash-on-cash
13.70%
DSCR
1.61
GRM
6.5

CMA / ARV

ARV (on-the-fly)
$207,936
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1642 Co. Rd. 170 N 0.20mi 3/2.0 1,352 (-1%) 17mo $205,000 $152 75

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
3.9%
Equity multiple
1.15×
Total profit
$4,176
Equity at exit
$14,910
10-year hold
IRR
13.4%
Equity multiple
2.07×
Total profit
$29,933
Equity at exit
$8,646

Cash invested: $28,000 (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 47331

Home prices YoY
-2.1%
Active inventory
171
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,279 medium interval (Pro) →
Mortgage (P&I)
$524
Tax est. 1.5%
$125 /mo · $1,500/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$269
Net cashflow
$320

Break-even live

Break-even rent $875
Max offer price $100,000
Occupancy floor 70%

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
$25,000
Closing costs
$3,000
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 6 events

  1. 2026-03-25
    status Pending
    Show marketing remark (1013 chars)

    Discover the potential of this 3-bedroom, 2-bath home located at 1594 E Co Rd 150 N, offering the perfect blend of peaceful country living with the convenience of being just minutes from town. Situated in a desirable rural setting, this property features an attached 2-car garage and provides a great opportunity to customize the home to your personal style. The home is currently in the process of being remodeled and is ready for the finishing touches. Major improvements have been started, with the remaining work including completion of the kitchen, bathrooms, interior doors, flooring, and final interior finishes. This creates an excellent opportunity for investors, flippers, or buyers looking to build equity by finishing the home to their specifications. Enjoy the quiet surroundings, open space, and privacy while still maintaining easy access to local amenities, shopping, and schools. With solid fundamentals and great potential, this property is ready to be transformed into a beautiful country home.

  2. 2026-03-25
    status Pending 1013-char remark
    Show marketing remark (1013 chars)

    Discover the potential of this 3-bedroom, 2-bath home located at 1594 E Co Rd 150 N, offering the perfect blend of peaceful country living with the convenience of being just minutes from town. Situated in a desirable rural setting, this property features an attached 2-car garage and provides a great opportunity to customize the home to your personal style. The home is currently in the process of being remodeled and is ready for the finishing touches. Major improvements have been started, with the remaining work including completion of the kitchen, bathrooms, interior doors, flooring, and final interior finishes. This creates an excellent opportunity for investors, flippers, or buyers looking to build equity by finishing the home to their specifications. Enjoy the quiet surroundings, open space, and privacy while still maintaining easy access to local amenities, shopping, and schools. With solid fundamentals and great potential, this property is ready to be transformed into a beautiful country home.

  3. 2026-02-10
    listed $100,000 Active
    Show marketing remark (1013 chars)

    Discover the potential of this 3-bedroom, 2-bath home located at 1594 E Co Rd 150 N, offering the perfect blend of peaceful country living with the convenience of being just minutes from town. Situated in a desirable rural setting, this property features an attached 2-car garage and provides a great opportunity to customize the home to your personal style. The home is currently in the process of being remodeled and is ready for the finishing touches. Major improvements have been started, with the remaining work including completion of the kitchen, bathrooms, interior doors, flooring, and final interior finishes. This creates an excellent opportunity for investors, flippers, or buyers looking to build equity by finishing the home to their specifications. Enjoy the quiet surroundings, open space, and privacy while still maintaining easy access to local amenities, shopping, and schools. With solid fundamentals and great potential, this property is ready to be transformed into a beautiful country home.

  4. 2026-02-10
    listed $100,000 Active 1013-char remark
    Show marketing remark (1013 chars)

    Discover the potential of this 3-bedroom, 2-bath home located at 1594 E Co Rd 150 N, offering the perfect blend of peaceful country living with the convenience of being just minutes from town. Situated in a desirable rural setting, this property features an attached 2-car garage and provides a great opportunity to customize the home to your personal style. The home is currently in the process of being remodeled and is ready for the finishing touches. Major improvements have been started, with the remaining work including completion of the kitchen, bathrooms, interior doors, flooring, and final interior finishes. This creates an excellent opportunity for investors, flippers, or buyers looking to build equity by finishing the home to their specifications. Enjoy the quiet surroundings, open space, and privacy while still maintaining easy access to local amenities, shopping, and schools. With solid fundamentals and great potential, this property is ready to be transformed into a beautiful country home.

  5. 2025-04-29
    soldstatus $100,000
  6. 2014-07-17
    soldstatus $2,850,000

ⓘ 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 · 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
$15,353
− Mortgage interest
−$5,602
− Property taxes
−$1,500
− Insurance
−$500
− Repairs & maintenance
−$1,228
− Management
−$1,228
− Depreciation
−$2,909
Taxable income
$2,386
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$573
After-tax cash flow
$3,264/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
Fayette County School Corporation
NCES district ID
1803510
Math proficiency
29% ▼ -11.00%
Reading proficiency
40% ▼ -8.00%
Median HH income
$38,669
Composite
28.81/100
National rank
#6659
State rank
#206 of 301 in IN

Livability — Connersville

Score
65/100
State rank
#313
US rank
#12417

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
22,769

Population outlook (Fayette County) Hauer SSP2

Today (2025)
21,758 people
By 2030
20,673 · -5.0%
By 2040
18,335 · -15.7%
By 2050
16,056 · -26.2%
By 2075
11,030 · -49.3%
By 2100
6,800 · -68.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 4% Hispanic / Latino 1% Black 1%
Common ancestry
Italian 2% Slovak 1% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Fayette

2024 margin
Solid R (+56.3) · D 21.2% · R 77.5% · Other 1.3%
2008→2024 swing
-50.8pp toward R · 2008: -5.6pp · 2024: -56.3pp
All cycles
2024: R+56.3 2020: R+54.4 2016: R+48.1 2012: R+16.9 2008: R+5.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -5.33%
Current HPI
252.3898
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

-96.5% since first listed
6 events — show timeline
  • 2026-03-25 Pending ECIAOR
  • 2026-03-25 Pending RRELMS
  • 2026-02-10 Listed $100,000 RRELMS
  • 2026-02-10 Listed $100,000 ECIAOR
  • 2025-04-29 Sold (Public Records) $100,000 Public Records
  • 2014-07-17 Sold (Public Records) $2,850,000 Public Records

Property tax history

-7.5%/yr

Latest (2024): $192 · -1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…