4 bd · 2.5 ba ·
1,801 sqft ·
Built 2026
· SingleFamily
· Active
· 196 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$2,347/mo
Mortgage (P&I)
−$1,831
Tax + insurance
−$582
HOA
−$0
Vac / Maint / Mgmt
−$493
Net cashflow
$-559/mo
Annual
$-6,712/yr
Cap rate
4.37%
Cash-on-cash
-6.86%
DSCR
0.69
1% rule
0.67%
Cash to close
$97,771
Investor read
This is a 4-bed/2.5-bath single-family listed at $349k. Condition is rated excellent.
At list price, monthly cash flow is $-559 ($-7k/yr) — negative.
To cash-flow at today's rent, offer at most $268k (23.2% below list).
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $235k (32.8% below list).
It's been on market 196 days — a 12% lower offer ($307k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $235k (32.8% below list) — sets the bar for 1% rule.
Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
Location reads 82/100 on livability (#12 in IN, #1,149 nationally) — a professional / high-income tenant draw. Strengths: crime A+, cost of living A+, housing 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.
Zoned schools: Memorial Elementary School (math 74% / reading 71%, grade A, #28 of 994 statewide, top 3%, 477 students, 25% FRL); Benjamin Franklin Middle School (math 49% / reading 65%, grade B, #21 of 330 statewide, top 6%, 821 students, 22% FRL); Valparaiso High School (math 60% / reading 78%, grade B, #19 of 369 statewide, top 5%, 2,098 students, 30% FRL) — zoned schools at 26% FRL track the district average.
Market conditions: 490 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 542 units permitted in Porter County in 2024 (0 in 5+ unit buildings).
Porter County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
Cap rate 4.4% vs local median 3.1% 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.
Questions for listing agent
What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
It's been on market 196 days. Have you received any prior offers? Is the seller open to a 33% concession, seller financing, or rate buy-down credit?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
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.
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.
CashFlowRE · CFR-1D347J43F45EY1
· Data 14 h agocashflowre.app · 2026-05-29