CashFlowRE
Sign in Sign up
1208 Lafayette St
C- Composite 50.58
Why this score? — see what drove the C- 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).

  • ARV discount +15.0/15.0
  • Cash flow +13.7/30.0
  • Schools +5.2/10.0
  • DSCR +4.2/10.0
  • Livability +4.1/5.0
  • Rent growth +3.4/5.0
  • 1% rule +2.6/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,900

1208 Lafayette St · Valparaiso, IN 46383
2 bd · 1.5 ba · 759 sqft · SingleFamily public records · 5 Days on market
Built 1947 8,375 sqft lot $224/sqft · 21% below area Est $215k · 21% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming brick ranch with great potential! This 2-bedroom, 1-bath home with a full unfinished basement sits on a corner lot and offers off-street parking. While the home does need some updates and repairs, it's a fantastic opportunity for investors, flippers, or buyers looking to build equity and make it their own. The durable brick exterior adds timeless curb appeal. With a little vision and work, this property could truly shine! Short distance to downtown Valpo! Seller's agent is related to seller.

Key facts

  • Off-street parking
  • Corner lot
  • 8,375 sq ft lot

Tags

FULL UNFINISHED BASEMENTCORNER LOTOFF-STREET PARKINGDURABLE BRICK EXTERIOR

Property features AI

Finance

  • Other: Property listed in fixer condition

Exterior

  • Parking: Off-street parking on gravel
  • Utilities: Public water; Public sewer
  • Home design: One-story brick home; Built in 1947
  • Construction: Brick construction; Shingle roof; Has basement
  • Exterior features: Porch; Neighborhood view; Shed(s)

Interior

  • Kitchen: Gas range; Refrigerator
  • Bedrooms: Primary bedroom; Second bedroom
  • Flooring: Hardwood; Other
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating; Central air conditioning; Ceiling fan(s)
  • Interior features: Ceiling fans
  • Laundry & utility: Washer; Dryer; Basement with storage space and sump pump

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 2-bed/1.5-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $13 ($161/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $128k (24.5% below list).
  • Recommended offer: $128k (24.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 2.8% in Valparaiso — 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 82/100 on livability (#12 in IN, #1,149 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, cost of living A+; Watch: amenities D-, commute F.
  • Valparaiso Community Schools (suburban): math 56% / reading 64% proficiency, ranked #18 of 301 in IN (top 6%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+3.5%/yr); 257 active listings in the ZIP; 31 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 542 units permitted in Porter County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Porter County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 28y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $128,276 (24.5% below list)

Questions for the listing agent

  1. Built in 1947 — 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 A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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.
  5. 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.
  6. 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
0.76%
Cap rate
6.39%
Cash-on-cash
0.34%
DSCR
1.02
GRM
11.0

CMA / ARV

ARV (median comp)
$215,365
List price
$169,900
Delta
-21.11%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1208 Lafayette St 0.00mi 2/1.0 759 (0%) 0mo $157,000 $207 98
301 Mckinley St 0.25mi 3/1.0 (+1) 768 (+1%) 2mo $180,000 $234 78
701 Lafayette St 0.42mi 2/1.0 750 (-1%) 18mo $165,000 $220 61
607 Madison St 0.53mi 2/1.0 864 (+14%) 3mo $215,000 $249 48
204 Fair St 0.21mi 3/1.0 (+1) 672 (-12%) 22mo $238,000 $354 46
608 Oak St 0.73mi 2/1.0 665 (-12%) 11mo $190,000 $286 34

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 · 3.52% rent growth · sell at horizon

5-year hold
IRR
-15.3%
Equity multiple
0.45×
Total profit
$-26,090
Equity at exit
$25,333
10-year hold
IRR
-6.2%
Equity multiple
0.60×
Total profit
$-19,177
Equity at exit
$14,690

Cash invested: $47,572 (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 46383

Rents YoY
3.5%
Active inventory
257
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$1,283 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$38 /mo · $458/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$269
Net cashflow
$13

Break-even live

Break-even rent $1,266
Max offer price $169,900
Occupancy floor 94%

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
$42,475
Closing costs
$5,097
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 31 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
705 Napoleon St Valparaiso, IN 2.0 1.0 900 $1,400 $1.56 43d 1 0.40mi
101 E Chicago St Valparaiso, IN 1.0 1.0 700 $1,175 $1.68 43d 1 0.71mi
103 E Chicago St Apt 7 Valparaiso, IN 1.0 1.0 700 $1,175 $1.68 18d 1 0.72mi
1005 McCord Rd Valparaiso, IN 2.0 1.0 770 $1,464 $1.90 1d 2 0.72mi
1101 Evans Ave Valparaiso, IN 1.0 1.0 700 $1,000 $1.43 43d 1 0.74mi
1103 Evans Ave Valparaiso, IN 2.0 1.0 750 $1,350 $1.80 15d 1 0.75mi
1103 Evans Ave Unit 4C Valparaiso, IN 2.0 1.0 750 $1,350 $1.80 17d 1 0.75mi
1103 Evans Ave Valparaiso, IN 2.0 1.0 750 $1,250 $1.67 43d 1 0.75mi
1103 Evans Ave Unit 3C Valparaiso, IN 2.0 1.0 850 $1,250 $1.47 12d 1 0.75mi
1103 Evans Ave Unit 6B Valparaiso, IN 2.0 1.0 750 $1,300 $1.73 12d 1 0.75mi
1105 Evans Ave Unit 1C Valparaiso, IN 1.0 1.0 700 $1,000 $1.43 12d 1 0.79mi
453 Golfview Blvd Valparaiso, IN 1.0–2.0 1.0–2.0 805 $1,698 $2.11 1d 15 0.82mi
217 E Lincolnway Valparaiso, IN 1.0 1.0 530 $1,411 $2.66 12d 1 0.85mi
217 E Lincolnway Valparaiso, IN 1.0 1.0 530 $1,411 $2.66 24d 1 0.85mi
52 College Ave Unit 1-4 Valparaiso, IN 1.0 1.0 650 $900 $1.38 12d 1 0.95mi
52 College Ave Valparaiso, IN 1.0 1.0 650 $995 $1.53 24d 1 0.96mi
54 College Ave Unit 3-2 Valparaiso, IN 1.0 1.0 650 $995 $1.53 24d 1 0.96mi
207 Monroe St Unit B Valparaiso, IN 1.0 1.0 800 $975 $1.22 24d 1 0.99mi
405 Monroe St Valparaiso, IN 1.0 1.0 600 $900 $1.50 1d 1 1.01mi
1302 Eisenhower Ave Valparaiso, IN 2.0–3.0 2.0 1134 $1,697 $1.50 1d 5 1.08mi
603 Union St Unit 3 Valparaiso, IN 1.0 1.0 750 $1,125 $1.50 43d 1 1.20mi
927 Hampton Ct Valparaiso, IN 2.0 2.0 1100 $1,240 $1.13 43d 1 1.21mi
926 Hampton Ct Valparaiso, IN 2.0 1.0 900 $1,180 $1.31 43d 1 1.25mi
1710 Vale Park Rd Valparaiso, IN 2.0–3.0 1.0–1.5 1054 $1,345 $1.28 1d 2 1.29mi
1807 Beech St Valparaiso, IN 2.0 1.0 900 $1,225 $1.36 1d 1 1.29mi
1401 Laporte Ave Valparaiso, IN 2.0 2.0 907 $1,699 $1.87 18d 1 1.30mi
1401 Laporte Ave Valparaiso, IN 2.0 2.0 907 $1,699 $1.87 24d 1 1.30mi
1615 Firestone Ln Valparaiso, IN 1.0 1.0 850 $1,200 $1.41 3d 1 1.33mi
1901 Wood St Valparaiso, IN 1.0 1.0 885 $1,100 $1.24 1d 1 1.37mi
18 South St Valparaiso, IN 2.0 1.0 960 $1,375 $1.43 1d 1 1.37mi
451 Brookshire Dr Valparaiso, IN 2.0 1.0 960 $1,200 $1.25 1d 1 1.47mi

Listing history 4 events

  1. 2026-05-09
    status Pending 505-char remark
  2. 2026-05-06
    price $169,900 505-char remark
  3. 2026-05-04
    listed $179,900 Active 505-char remark
  4. 1998-01-07
    listed $72,900

ⓘ 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
$458 · $38/mo
Projected year-2 tax
$951 · $79/mo
Expected delta
+$493/yr (+$41/mo · 107.5%)

ⓘ 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 2/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥99°F today · 16 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
$15,393
− Mortgage interest
−$9,517
− Property taxes
−$458
− Insurance
−$850
− Repairs & maintenance
−$1,231
− Management
−$1,231
− Depreciation
−$4,943
Taxable loss
−$2,837
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$681
After-tax cash flow
$842/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
Valparaiso Community Schools
NCES district ID
1811970
Math proficiency
56% ▼ -9.00%
Reading proficiency
64% ▼ -6.00%
Median HH income
$56,736
Composite
51.69/100
National rank
#1691
State rank
#18 of 301 in IN

Livability — Valparaiso

Score
82/100
State rank
#12
US rank
#1149

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Valparaiso, IN
County
Porter County · 151,647 people
City population
83,039
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
42,183
Household income
$76,224
Rent vs Own
34.3% rent · 65.7% own
Severe rent burden
1478.0

Population outlook (Porter County) Hauer SSP2

Today (2025)
177,804 people
By 2030
181,552 · +2.1%
By 2040
185,830 · +4.5%
By 2050
187,498 · +5.5%
By 2075
189,585 · +6.6%
By 2100
183,722 · +3.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Hispanic / Latino 9% Two or more races 6% Black 2% Asian 1%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Romanian 9% Lithuanian 3% Slovak 3%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 3%

Political lean MEDSL · Porter

2024 margin
R (+10.5) · D 43.8% · R 54.3% · Other 1.8%
2008→2024 swing
-17.7pp toward R · 2008: 7.2pp · 2024: -10.5pp
All cycles
2024: R+10.5 2020: R+6.1 2016: R+6.8 2012: D+3.8 2008: D+7.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -151.84%
Current HPI
197.9925
Rent YoY
▲ 3.52%
Metro
Chicago-Naperville-Elgin, IL-IN-WI
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

+115.4% since first listed
5 events — show timeline
  • 2026-06-15 Sold (MLS) $157,000 NIRA MLS as Distributed by MLS Grid
  • 2026-05-09 Pending NIRA MLS as Distributed by MLS Grid
  • 2026-05-06 Price Changed $169,900 NIRA MLS as Distributed by MLS Grid
  • 2026-05-04 Listed $179,900 NIRA MLS as Distributed by MLS Grid
  • 1998-01-07 Listed $72,900 NIRA MLS as Distributed by MLS Grid

Property tax history

-0.7%/yr

Latest (2024): $458 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…