CashFlowRE
Sign in Sign up
8707 W 800 N
B- Composite 67.46
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
  • DSCR +10.0/10.0
  • 1% rule +9.3/10.0
  • ARV discount +7.5/15.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$75,000

8707 W 800 N · Bippus, IN 46750
3 bd · 2.0 ba · 1,232 sqft · SingleFamily public records · 6 Days on market
Built 2001 1.30 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

1,200+ SqFt home fixated on 1.3 acres of land!! Great property with plenty of potential and ready for your personal touch! This home is perfect for those eager to apply some TLC and creative vision to make it truly shine. Ideal for a Family looking to craft their dream space to create many lasting memories! Don't miss this chance to transform a gem into your masterpiece!

Key facts

  • 1.3 acre lot
  • Built 2001
  • Listed 6 days

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 $75k.

Deal economics

  • At list price, monthly cash flow is $364 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Huntington County Community School Corporation (rural): math 34% / reading 39% proficiency, ranked #176 of 301 in IN (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 112 active listings in the ZIP; 79 units permitted in Huntington County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Huntington County population projected at -14% 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 $21k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $75,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
1.43%
Cap rate
12.12%
Cash-on-cash
20.82%
DSCR
1.93
GRM
5.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
13.2%
Equity multiple
1.53×
Total profit
$11,046
Equity at exit
$11,183
10-year hold
IRR
22.0%
Equity multiple
2.88×
Total profit
$39,479
Equity at exit
$6,485

Cash invested: $21,000 (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 46750

Home prices YoY
-33.0%
Active inventory
112
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,075 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$60 /mo · $721/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$226
Net cashflow
$364

Break-even live

Break-even rent $613
Max offer price $75,000
Occupancy floor 61%

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
$18,750
Closing costs
$2,250
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 2 events

  1. 2026-03-24
    status Pending
  2. 2026-03-18
    listed $75,000 Active

ⓘ 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
$721 · $60/mo
Projected year-2 tax
$721 · $60/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 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥102°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 1 unhealthy d/yr today · 3 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
$12,895
− Mortgage interest
−$4,201
− Property taxes
−$721
− Insurance
−$375
− Repairs & maintenance
−$1,032
− Management
−$1,032
− Depreciation
−$2,182
Taxable income
$3,353
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$805
After-tax cash flow
$3,567/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
Huntington County Community School Corporation
NCES district ID
1804710
Math proficiency
34% ▼ -6.00%
Reading proficiency
39% ▼ -10.00%
Median HH income
$47,010
Composite
31.29/100
National rank
#6013
State rank
#176 of 301 in IN

Livability — Bippus

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

Census & demographics

Census place
Bippus, IN
Population (ZIP)
27,341

Population outlook (Huntington County) Hauer SSP2

Today (2025)
35,613 people
By 2030
34,759 · -2.4%
By 2040
32,682 · -8.2%
By 2050
30,495 · -14.4%
By 2075
26,298 · -26.2%
By 2100
22,653 · -36.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Hispanic / Latino 3% Two or more races 2% Black 1%
Common ancestry
Italian 2% Slovak 2% Romanian 2%
Foreign-born
2% · China, Canada
Languages at home
96% English-only · Spanish 2% Chinese 1% German/W. Germanic 1%

Political lean MEDSL · Huntington

2024 margin
Solid R (+48.4) · D 24.9% · R 73.3% · Other 1.8%
2008→2024 swing
-21.2pp toward R · 2008: -27.2pp · 2024: -48.4pp
All cycles
2024: R+48.4 2020: R+49.9 2016: R+51.0 2012: R+39.8 2008: R+27.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -106.89%
Current HPI
216.5969
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

2 events — show timeline
  • 2026-03-24 Pending NIRA MLS as Distributed by MLS Grid
  • 2026-03-18 Listed $75,000 NIRA MLS as Distributed by MLS Grid

Property tax history

-2.1%/yr

Latest (2024): $721 · -7.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…