CashFlowRE
Sign in Sign up
337 Lincoln Way Multi-family
C Composite 59.62
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).

  • Cash flow +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$274,000

337 Lincoln Way · South Bend, IN 46601
4 bd · 3.0 ba · 2,664 sqft · MultiFamily public records · 162 Days on market
Built 1875 4,356 sqft lot $103/sqft · 100% above area Est $183k · 49% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Triplex in South Bend IN. Near downtown, close to Notre Dame. One Studio apartment on the main floor facing Lincolnway plus a 2 bedroom apartment on the main floor. A one bedroom apartment is on the upper level. There is a semi-finished space in the basement with 2 entrances/exits but no egress window. All three units have mini-splits recently installed. There is also a forced gas heat for all spaces. House roof is approx. 2 years old.

Key facts

  • 2 bedroom apartment
  • Near downtown
  • Close to notre dame

Tags

TRIPLEXNEAR DOWNTOWNCLOSE TO NOTRE DAMESTUDIO APARTMENT2 BEDROOM APARTMENTONE BEDROOM APARTMENT

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 4-bed/3.0-bath multifamily listed at $274k.

Deal economics

  • At list price, monthly cash flow is $2k ($23k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $274k).
  • Recommended offer: $241k (12.0% below list) — sets the bar for market timing.
  • Cap rate 14.7% vs local median 4.4% in South Bend — 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 64/100 on livability (#365 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities D, employment D, schools F.
  • South Bend Community School Corporation (urban): math 12% / reading 21% proficiency, ranked #284 of 301 in IN (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 14 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 754 units permitted in St. Joseph County in 2024 (460 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $77k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 162 days — a 12% lower offer ($241k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1875 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $241,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 162 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1875 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. Crime grade is F 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?
  7. 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.
  8. 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.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.63%
Cap rate
14.70%
Cash-on-cash
30.01%
DSCR
2.34
GRM
5.1

CMA / ARV

ARV (median comp)
$183,391
List price
$274,000
Delta
49.41%
Verdict
OVERPRICED
Comps
6 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
24.6%
Equity multiple
2.01×
Total profit
$77,699
Equity at exit
$40,854
10-year hold
IRR
32.4%
Equity multiple
3.93×
Total profit
$224,591
Equity at exit
$23,691

Cash invested: $76,720 (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 46601

Home prices YoY
-13.4%
Active inventory
14
Price-to-rent
14.8×

Monthly cashflow live

Estimated rent
$4,472 high interval (Pro) →
Mortgage (P&I)
$1,437
Tax from tax record
$63 /mo · $758/yr
Insurance
$114
HOA
$0
Vacancy / Maint / Mgmt
$939
Net cashflow
$1,919

Break-even live

Break-even rent $2,043
Max offer price $274,000
Occupancy floor 52%

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 2 1 $1,388
Total (3 units) $4,472

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
$68,500
Closing costs
$8,220
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
211 W Washington St South Bend, IN 3.0 1.0–2.5 1162 $7,491 $6.44 20d 19 0.26mi
609 N Scott St South Bend, IN 5.0 1.5 1951 $1,450 $0.74 43d 1 0.34mi
721 S Arnold St South Bend, IN 4.0 2.0 2568 $1,800 $0.70 13d 1 1.07mi

Listing history 10 events

  1. 2026-06-10
    days on market $274,000 Active 162 DOM
  2. 2026-06-09
    days on market $274,000 Active 161 DOM
  3. 2026-06-08
    days on market $274,000 Active 160 DOM
  4. 2026-06-07
    days on market $274,000 Active 159 DOM
  5. 2026-06-03
    days on market $274,000 Active 155 DOM
  6. 2026-06-02
    days on market $274,000 Active 154 DOM
  7. 2026-06-01
    days on market $274,000 Active 153 DOM
  8. 2026-05-31
    days on market $274,000 Active 152 DOM
  9. 2026-01-28
    price $274,000 439-char remark
    Show marketing remark (439 chars)

    Triplex in South Bend IN. Near downtown, close to Notre Dame. One Studio apartment on the main floor facing Lincolnway plus a 2 bedroom apartment on the main floor. A one bedroom apartment is on the upper level. There is a semi-finished space in the basement with 2 entrances/exits but no egress window. All three units have mini-splits recently installed. There is also a forced gas heat for all spaces. House roof is approx. 2 years old.

  10. 2025-12-30
    listed $275,000 Active 439-char remark
    Show marketing remark (439 chars)

    Triplex in South Bend IN. Near downtown, close to Notre Dame. One Studio apartment on the main floor facing Lincolnway plus a 2 bedroom apartment on the main floor. A one bedroom apartment is on the upper level. There is a semi-finished space in the basement with 2 entrances/exits but no egress window. All three units have mini-splits recently installed. There is also a forced gas heat for all spaces. House roof is approx. 2 years old.

ⓘ 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
$758 · $63/mo
Projected year-2 tax
$1,543 · $129/mo
Expected delta
+$786/yr (+$65/mo · 103.7%)

ⓘ 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 ≥99°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 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
$53,664
− Mortgage interest
−$15,348
− Property taxes
−$758
− Insurance
−$1,370
− Repairs & maintenance
−$4,293
− Management
−$4,293
− Depreciation
−$7,971
Taxable income
$19,631
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,711
After-tax cash flow
$18,313/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
South Bend Community School Corporation
NCES district ID
1810290
Math proficiency
12% ▼ -10.00%
Reading proficiency
21% ▼ -6.00%
Median HH income
$41,935
Composite
14.21/100
National rank
#9452
State rank
#284 of 301 in IN

Livability — South Bend

Score
64/100
State rank
#365
US rank
#13730

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
South Bend, IN
City population
99,767
Population (ZIP)
4,933

Population outlook (St. Joseph County) Hauer SSP2

Today (2025)
273,186 people
By 2030
273,594 · +0.1%
By 2040
271,641 · -0.6%
By 2050
269,187 · -1.5%
By 2075
263,136 · -3.7%
By 2100
245,659 · -10.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 53% Black 30% Two or more races 11% Hispanic / Latino 9%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Romanian 4% Italian 3% Slovak 3%
Foreign-born
5% · Canada
Languages at home
92% English-only · Spanish 4% German/W. Germanic 1% Other Indo-European 1%

Political lean MEDSL · St. Joseph

2024 margin
Toss-up / Even · D 50.0% · R 48.5% · Other 1.5%
2008→2024 swing
-15.6pp toward R · 2008: 17.1pp · 2024: 1.5pp
All cycles
2024: D+1.5 2020: D+5.8 2016: D+0.2 2012: D+3.5 2008: D+17.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -33.25%
Current HPI
215.0749
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

-0.4% since first listed
2 events — show timeline
  • 2026-01-28 Price Changed $274,000 IRMLS
  • 2025-12-30 Listed $275,000 IRMLS

Property tax history

-4.3%/yr

Latest (2023): $758 · -1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…