CashFlowRE
Sign in Sign up
226 Lafontaine St Multi-family
C- Composite 54.54
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 +27.1/30.0
  • DSCR +9.4/10.0
  • 1% rule +6.5/10.0
  • Livability +3.5/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$185,000

226 Lafontaine St · Huntington, IN 46750
4 bd · 3.0 ba · 2,664 sqft · MultiFamily public records · 20 Days on market
Built 1900 6,098 sqft lot Est $128k · 45% 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

Excellent investment opportunity in Huntington! This tenant-occupied duplex features two spacious units, each offering 2 bedrooms, 1.5 bathrooms, and approximately 1,100 square feet of living space. Both tenants currently pay all utilities, making this a strong income-producing property with low owner expenses. Whether you’re looking to expand your rental portfolio or begin investing in multifamily properties, this duplex offers solid rental potential and steady occupancy.

Key facts

  • 6,098 sq ft lot
  • Built 1900
  • Listed 20 days

Property features AI

Finance

  • Other: Directions available: From downtown Huntington, head south on Jefferson St toward Market St, then turn left (east) onto Market St. Continue a few blocks and turn right onto S. Lafontaine St. The property will be on your left; Cross street: Fedrick St
  • Financial info: Annual taxes listed
  • HOA & community: Subdivision: Drover(s)

Exterior

  • Parking: Off-street parking
  • Security: Security details not specified
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Site-built home; 2-story
  • Construction: Brick construction
  • Exterior features: Lot approximately 50 x 125 (0.14 acres); Off-street parking

Interior

  • Kitchen: Kitchen details not specified
  • Bedrooms: Bedrooms not specified
  • Flooring: Flooring details not specified
  • Bathrooms: 2 full bathrooms; 2 half bathrooms; 2 main-level bathrooms
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Partial basement; Total of 8 rooms
  • Laundry & utility: Laundry on main level

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 $185k.

Deal economics

  • At list price, monthly cash flow is $522 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $185k).
  • Recommended offer: $182k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.7% vs local median 4.3% in Huntington — 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 69/100 on livability (#193 in IN) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety C-, employment D, amenities F.
  • 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.
  • Zoned schools: Horace Mann Elementary (math 38% / reading 29%, grade F, #631 of 994 statewide, top 64%, 458 students, 68% FRL); Riverview School (math 29% / reading 40%, grade F, #167 of 330 statewide, top 52%, 503 students, 54% FRL); Huntington North High School (math 30% / reading 55%, grade F, #195 of 369 statewide, top 53%, 1,424 students, 42% FRL) — zoned schools average 54% FRL vs 37% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • 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 $1k of loan paydown is wiped out by about $6k 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 $52k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($182k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $182,225 (1.5% below list)

Questions for the listing agent

  1. Built in 1900 — 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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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 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
1.15%
Cap rate
9.68%
Cash-on-cash
12.10%
DSCR
1.54
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$127,872
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
904 N Jefferson St 0.50mi 4/2.0 2,522 (-5%) 22mo $120,000 $48 46

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
1.6%
Equity multiple
1.06×
Total profit
$3,238
Equity at exit
$27,584
10-year hold
IRR
11.2%
Equity multiple
1.88×
Total profit
$45,478
Equity at exit
$15,995

Cash invested: $51,800 (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
14.5×

Monthly cashflow live

Estimated rent
$2,129 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$112 /mo · $1,350/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$447
Net cashflow
$522

Break-even live

Break-even rent $1,468
Max offer price $185,000
Occupancy floor 70%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,129

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
$46,250
Closing costs
$5,550
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 7 events

  1. 2026-06-05
    statusdays on market $185,000 Pending 20 DOM
  2. 2026-06-03
    days on market $185,000 Active 19 DOM
  3. 2026-06-02
    days on market $185,000 Active 18 DOM
  4. 2026-06-01
    days on market $185,000 Active 17 DOM
  5. 2026-05-31
    days on market $185,000 Active 16 DOM
  6. 2026-05-30
    days on market $185,000 Active 15 DOM
  7. 2026-05-15
    listed $185,000 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
$1,350 · $112/mo
Projected year-2 tax
$1,461 · $122/mo
Expected delta
+$111/yr (+$9/mo · 8.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 72% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥101°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$25,548
− Mortgage interest
−$10,363
− Property taxes
−$1,350
− Insurance
−$925
− Repairs & maintenance
−$2,044
− Management
−$2,044
− Depreciation
−$5,382
Taxable income
$3,441
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$826
After-tax cash flow
$5,440/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 — Huntington

Score
69/100
State rank
#193
US rank
#8771

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Huntington, IN
City population
27,341
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

1 event — show timeline
  • 2026-05-15 Listed $185,000 IRMLS

Property tax history

+5.7%/yr

Latest (2024): $1,350 · -42.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…