CashFlowRE
Sign in Sign up
7605 N 915 W
D Composite 42.68
Why this score? — see what drove the D 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 +13.3/30.0
  • ARV discount +10.2/15.0
  • Schools +4.8/10.0
  • DSCR +4.0/10.0
  • 1% rule +2.8/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,000

7605 N 915 W · Scott, IN 46565
3 bd · 2.0 ba · 1,344 sqft · Manufactured public records · 19 Days on market
Built 1994 0.33 ac lot Est $159k · 6% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This manufactured home has 3 bedrooms and 2 baths. It is situated on an irregular lot with a large oversized garage.

Key facts

  • Main level living
  • New well pump
  • New pressure tank

Tags

MOVE IN READYMAIN LEVEL LIVINGPRIVATE PRIMARY SUITENEW STAINLESS STEEL APPLIANCESNEW WELL PUMPNEW PRESSURE TANK

Property features AI

Exterior

  • Parking: Detached garage with 2 garage spaces
  • Security: Smoke detectors
  • Utilities: Private well water; Septic tank sewer
  • Home design: Manufactured home (single-story)
  • Construction: Vinyl siding; Shingle roof; Block foundation; Built as a manufactured/mobile home
  • Exterior features: Front porch; Chain link fencing; Irregular-shaped lot (approx. 0.33 acre)

Interior

  • Kitchen: Dishwasher; Microwave; Refrigerator; Gas range
  • Bedrooms: Bedrooms located on main level
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms (both on main level)
  • Heating & cooling: Natural gas forced air heating; No cooling system
  • Interior features: Cathedral ceilings; Walk-in closets; Eat-in kitchen; Open floorplan; Laminate countertops; Primary suite on main level
  • Laundry & utility: Gas dryer hookup on main level; Electric water heater

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 3-bed/2.0-bath manufactured listed at $149k.

Deal economics

  • At list price, monthly cash flow is $1 ($15/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 $117k (21.7% below list).
  • Recommended offer: $117k (21.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Westview School Corporation (rural): math 58% / reading 53% proficiency, ranked #29 of 301 in IN (top 10%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Shipshewana-Scott Elementary Sch (math 57% / reading 37%, grade D-, #325 of 994 statewide, top 36%, 370 students, 23% FRL); Westview Jr-Sr High School (math 54% / reading 52%, grade C-, #99 of 369 statewide, top 27%, 743 students, 29% FRL) — zoned schools at 26% FRL track the district average.
  • Market conditions: 19 active listings in the ZIP; 134 units permitted in LaGrange 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 $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($147k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 7y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $65k; list at $149k implies a 129% gain — meaningful room to come down on a strong offer.
Recommended offer $116,739 (21.7% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
0.78%
Cap rate
6.30%
Cash-on-cash
0.03%
DSCR
1.00
GRM
10.6

CMA / ARV

ARV (on-the-fly)
$158,592
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7605 N 915 W 0.00mi 3/2.0 1,344 (0%) 0mo $159,000 $118 100

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
-16.3%
Equity multiple
0.42×
Total profit
$-24,116
Equity at exit
$22,216
10-year hold
IRR
-8.1%
Equity multiple
0.49×
Total profit
$-21,100
Equity at exit
$12,883

Cash invested: $41,720 (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 46565

Home prices YoY
-7.8%
Active inventory
19
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$1,167 medium interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$78 /mo · $931/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$245
Net cashflow
$1

Break-even live

Break-even rent $1,166
Max offer price $149,000
Occupancy floor 95%

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
$37,250
Closing costs
$4,470
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 12 events

  1. 2026-05-02
    status Pending
  2. 2026-04-20
    historical Active Under Contract
  3. 2026-04-13
    listed $149,000 Active
  4. 2026-01-26
    soldstatus $65,000
  5. 2026-01-23
    soldstatus $65,000 Closed 116-char remark
    Show marketing remark (116 chars)

    This manufactured home has 3 bedrooms and 2 baths. It is situated on an irregular lot with a large oversized garage.

  6. 2026-01-05
    status Pending 116-char remark
    Show marketing remark (116 chars)

    This manufactured home has 3 bedrooms and 2 baths. It is situated on an irregular lot with a large oversized garage.

  7. 2026-01-04
    status Active 116-char remark
    Show marketing remark (116 chars)

    This manufactured home has 3 bedrooms and 2 baths. It is situated on an irregular lot with a large oversized garage.

  8. 2025-12-29
    status Pending 116-char remark
    Show marketing remark (116 chars)

    This manufactured home has 3 bedrooms and 2 baths. It is situated on an irregular lot with a large oversized garage.

  9. 2025-12-23
    listed $60,000 Active 116-char remark
    Show marketing remark (116 chars)

    This manufactured home has 3 bedrooms and 2 baths. It is situated on an irregular lot with a large oversized garage.

  10. 2020-01-08
    soldstatus $120,000 619-char remark
    Show marketing remark (619 chars)

    Welcome home to NEW. You are going to fall in love with this completely remodeled, 3 bedroom, 2 full bath home. Located in a country-like setting, you won't have anything to do but move in. The neutral flooring and paint will leave you breathless and you will love the open concept with large kitchen and living area. If the home isn't enough, the detached garage with work bench and the fenced in backyard provide even more perks. All mechanicals have been updated and even include a high efficiency HVAC system. All stainless appliances stay and are brand new too. Don't miss out on your chance for worry-free living!

  11. 2019-10-26
    listed $124,900 619-char remark
    Show marketing remark (619 chars)

    Welcome home to NEW. You are going to fall in love with this completely remodeled, 3 bedroom, 2 full bath home. Located in a country-like setting, you won't have anything to do but move in. The neutral flooring and paint will leave you breathless and you will love the open concept with large kitchen and living area. If the home isn't enough, the detached garage with work bench and the fenced in backyard provide even more perks. All mechanicals have been updated and even include a high efficiency HVAC system. All stainless appliances stay and are brand new too. Don't miss out on your chance for worry-free living!

  12. 2019-04-26
    soldstatus $25,000

ⓘ 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
$931 · $78/mo
Projected year-2 tax
$1,099 · $92/mo
Expected delta
+$168/yr (+$14/mo · 18.0%)

ⓘ 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 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 · 1 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
$14,009
− Mortgage interest
−$8,346
− Property taxes
−$931
− Insurance
−$745
− Repairs & maintenance
−$1,121
− Management
−$1,121
− Depreciation
−$4,335
Taxable loss
−$2,589
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$621
After-tax cash flow
$636/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
Westview School Corporation
NCES district ID
1813110
Math proficiency
58% ▼ -6.00%
Reading proficiency
53% ▼ -5.00%
Median HH income
$53,000
Composite
47.66/100
National rank
#2245
State rank
#29 of 301 in IN

Livability — Scott

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
8,718

Population outlook (LaGrange County) Hauer SSP2

Today (2025)
39,718 people
By 2030
40,060 · +0.9%
By 2040
40,333 · +1.5%
By 2050
39,284 · -1.1%
By 2075
32,100 · -19.2%
By 2100
21,407 · -46.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Polish 13% Italian 4% Iranian 1%
Foreign-born
1% · Canada
Languages at home
33% English-only · German/W. Germanic 65% Spanish 1%

Political lean MEDSL · LaGrange

2024 margin
Solid R (+56.8) · D 20.8% · R 77.6% · Other 1.7%
2008→2024 swing
-35.3pp toward R · 2008: -21.5pp · 2024: -56.8pp
All cycles
2024: R+56.8 2020: R+54.1 2016: R+51.8 2012: R+35.8 2008: R+21.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -21.15%
Current HPI
251.731
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

+496.0% since first listed
12 events — show timeline
  • 2026-05-02 Pending IRMLS
  • 2026-04-20 Contingent IRMLS
  • 2026-04-13 Listed $149,000 IRMLS
  • 2026-01-26 Sold (Public Records) $65,000 Public Records
  • 2026-01-23 Sold (MLS) $65,000 IRMLS
  • 2026-01-05 Pending IRMLS
  • 2026-01-04 Relisted IRMLS
  • 2025-12-29 Pending IRMLS
  • 2025-12-23 Listed $60,000 IRMLS
  • 2020-01-08 Sold (MLS) $120,000 IRMLS
  • 2019-10-26 Listed $124,900 IRMLS
  • 2019-04-26 Sold (Public Records) $25,000 Public Records

Property tax history

+18.1%/yr

Latest (2024): $931 · +349.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…