0out of 100
Excellent

3405 East Meier Circle, Vincennes, IN, USA

Score Breakdown
Value40/40
Cash Flow35/35
Location16/25
$
$120,000
%
$24,000 cash at risk up front
91
3405 East Meier Circle, Vincennes, IN, USA
4 bd2 ba

Excellent

91/100

This is an excellent deal — priced below the local market with healthy equity after repairs. Watch that the neighborhood scores low.

Highlights
  • 74% below area price per sqft
  • $410k potential equity (188%)
  • $1,985/mo positive cash flow
  • 16.39% cap rate
Watch-outs
  • Neighborhood scores 67/100

Price vs. Market

Good
Your offer
$64/sqft
Area avg
$244/sqft
74% below market average
Your offer
$120,000
At market rate
$457,256

ARV Assessment

GoodAI Estimate
ARV Low
$456k
Est. ARV
$530k
ARV High
$594k
Total Investment
$120k
Est. ARV
$530k
Rehab Cost
$9k
Potential Equity
$410k
Comparable Reasoning

Based on 5 recent sales within 0.5 miles, comparable condo homes of similar size traded between $456k and $594k. The subject's 1,874 sqft and 4bd/2ba layout supports a midpoint estimate of $530k.

2 more details
Condition Assessment

Property presents in full gut condition. Estimated rehab of $9k covers structural, mechanical, and full interior.

Methodology

Sales-comparison approach weighted by recency, proximity, and price-per-sqft, adjusted for condition and lot. Confidence: moderate.

Moderate confidenceNo photos analyzed
ARV & comps — see the full analysis on Offa

Rental Income

GoodAI Estimate
Rent Low
$2,740
Est. Rent/mo
$2,980
Rent High
$3,280
Monthly Rent
$2,980
Annual Rent
$36k
Rental Yield
29.8%
Cap Rate
16.4%
Market Assessment

The Vincennes rental market shows soft demand. Median area rent is $794/mo with a 11% vacancy rate.

2 more details
Comparable Reasoning

Comparable 4bd units nearby rent for $2,740–$3,280. At $2,980/mo the gross yield is 29.8% of the purchase price.

Methodology

Rent estimated from active and leased comps adjusted for size, condition, and submarket trends.

Rental analysis — see the full analysis on Offa

Financing Calculator

GoodLive rate · Freddie Mac
Using the current 6.95% 30-yr fixed national average (as of 2026-09-17). Adjust below to match your quote.
Price
$120,000
Loan
$96,000
$24,000
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$635/mo
Estimated Rent$2,980/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return99.25%
Total Payment
$995/mo
Monthly Cash Flow
+$1,985/mo
Positive cash flow: $1,985/mo

Neighborhood Profile

Needs WorkLive Data
CTier
Developing Neighborhood42/100
Composite socioeconomic score
Median Income
$58k
Median Home
$141k
Median Rent
$794/mo
Homeownership
61.78%
Vacancy
11.31%
Population
25,191
Score Breakdown
Income & Wealth
47
Housing Market
32
Education
30
Employment
46
Stability
56
Infrastructure
70
Neighborhood data — see the full analysis on Offa

City Population

Needs WorkLive Data
Vincennes, IN
10-year population trend
-8.5% / decade
City Population
16,676
Density / sq mi
2,237
Area (sq mi)
8
Within 1 Mile
14,000
1-Mile Density
4,459
Trend Years
2014–2023

Get alerts for deals like this in Vincennes

We'll email you when matching off-market deals hit Offa's marketplace.

Similar Off-Market Deals Nearby