CashFlowRE
Sign in Sign up
13956 S 550 W
C- Composite 51.32
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 +14.9/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +4.6/10.0
  • Schools +3.8/10.0
  • 1% rule +3.0/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$245,000

13956 S 550 W · Hanna, IN 46340
3 bd · 1.5 ba · 984 sqft · SingleFamily public records · 42 Days on market
Built 1994 5.00 ac lot ↓ 2% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Discover peaceful rural living in Hanna, IN with this ranch style 2-bed, 1-bath home with full basement on 5 sprawling acres. Updated bathroom, with the rest of the home ready for your own personal vision. Build a pole barn, shed, or garage you've always wanted. Start your garden, or bring your horses and chickens--there's room for it all. Enjoy quiet mornings and relaxing evenings from the side deck overlooking your beautiful countryside retreat. The possibilities here are endless!

Key facts

  • Side deck
  • Full basement
  • Sprawling acres

Tags

FULL BASEMENTSPRAWLING ACRESUPDATED BATHROOMSIDE DECKBEAUTIFUL COUNTRYSIDE RETREAT

Property features AI

Finance

  • Other: Vacant at time of listing

Exterior

  • Parking: Off-street parking; Gravel parking surface
  • Utilities: Well water; Septic tank sewer
  • Home design: One-story home; Built in 1994; Fixer condition
  • Construction: Year built 1994
  • Exterior features: Deck; View of trees/woods; No additional exterior features listed

Interior

  • Kitchen: Appliances: Other
  • Bedrooms: Primary bedroom; Second bedroom
  • Flooring: Tile flooring
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Propane heating; Ceiling fan(s)
  • Interior features: Entrance foyer; Unfinished basement
  • Laundry & utility: Basement utility space

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/1.5-bath single-family listed at $245k.

Deal economics

  • At list price, monthly cash flow is $71 ($852/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 $196k (20.1% below list).
  • Recommended offer: $196k (20.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 52/100 on livability (#650 in IN) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A; Watch: schools D+, amenities F, commute F.
  • South Central Community School Corporation (rural): math 39% / reading 45% proficiency, ranked #101 of 301 in IN (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 8 active listings in the ZIP; 216 units permitted in LaPorte County in 2024 (75 in 5+ unit buildings).

Forward outlook

  • In year one you build about $26k of equity ($2k loan paydown + $24k appreciation (10.0% local appreciation)).
  • LaPorte County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $69k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$42k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($238k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.
Recommended offer $195,762 (20.1% below list)

Questions for the listing agent

  1. It's been on market 42 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  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 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
0.80%
Cap rate
6.64%
Cash-on-cash
1.24%
DSCR
1.06
GRM
10.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
25.2%
Equity multiple
3.01×
Total profit
$137,853
Equity at exit
$220,715
10-year hold
IRR
22.2%
Equity multiple
6.86×
Total profit
$402,190
Equity at exit
$475,981

Cash invested: $68,600 (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 46340

Home prices YoY
8.7%
Active inventory
8
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,958 medium interval (Pro) →
Mortgage (P&I)
$1,285
Tax from tax record
$89 /mo · $1,063/yr
Insurance
$102
HOA
$0
Vacancy / Maint / Mgmt
$411
Net cashflow
$71

Break-even live

Break-even rent $1,868
Max offer price $245,000
Occupancy floor 91%

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
$61,250
Closing costs
$7,350
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 18 events

  1. 2026-06-19
    days on market $245,000 Active 42 DOM
  2. 2026-06-18
    days on market $245,000 Active 41 DOM
  3. 2026-06-17
    days on market $245,000 Active 40 DOM
  4. 2026-06-16
    days on market $245,000 Active 39 DOM
  5. 2026-06-15
    days on market $245,000 Active 38 DOM
  6. 2026-06-14
    days on market $245,000 Active 36 DOM
  7. 2026-06-13
    days on market $245,000 Active 35 DOM
  8. 2026-06-10
    days on market $245,000 Active 33 DOM
  9. 2026-06-09
    days on market $245,000 Active 32 DOM
  10. 2026-06-08
    days on market $245,000 Active 31 DOM
  11. 2026-06-07
    days on market $245,000 Active 30 DOM
  12. 2026-06-02
    days on market $245,000 Active 25 DOM
  13. 2026-06-01
    days on market $245,000 Active 24 DOM
  14. 2026-05-31
    days on market $245,000 Active 23 DOM
  15. 2026-05-30
    days on market $245,000 Active 22 DOM
  16. 2026-05-08
    listed $245,000 Active
  17. 2026-05-08
    historical
  18. 2025-12-02
    listed $250,000 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
$1,063 · $89/mo
Projected year-2 tax
$1,573 · $131/mo
Expected delta
+$510/yr (+$42/mo · 47.9%)

ⓘ 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 ≥100°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$23,491
− Mortgage interest
−$13,724
− Property taxes
−$1,063
− Insurance
−$1,225
− Repairs & maintenance
−$1,879
− Management
−$1,879
− Depreciation
−$7,127
Taxable loss
−$3,406
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$818
After-tax cash flow
$1,670/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 Central Community School Corporation
NCES district ID
1802190
Math proficiency
39% ▼ -3.00%
Reading proficiency
45% ▼ -8.00%
Median HH income
$69,255
Composite
37.97/100
National rank
#4298
State rank
#101 of 301 in IN

Livability — Hanna

Score
52/100
State rank
#650
US rank
#24903

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
1,531

Population outlook (LaPorte County) Hauer SSP2

Today (2025)
109,757 people
By 2030
108,288 · -1.3%
By 2040
105,070 · -4.3%
By 2050
102,330 · -6.8%
By 2075
97,009 · -11.6%
By 2100
86,459 · -21.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 11% Hispanic / Latino 10%
Hispanic origin (detail)
Puerto Rican 9%
Common ancestry
Lithuanian 10% Romanian 10% Scotch-Irish 3%

Political lean MEDSL · LaPorte

2024 margin
R (+14.1) · D 42.1% · R 56.2% · Other 1.7%
2008→2024 swing
-19.1pp toward R · 2008: 5.0pp · 2024: -14.1pp
All cycles
2024: R+14.1 2020: R+7.2 2016: R+6.4 2012: D+12.6 2008: D+5.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 18.83%
Current HPI
234.7752
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

-2.0% since first listed
3 events — show timeline
  • 2026-05-08 Listed $245,000 NIRA MLS as Distributed by MLS Grid
  • 2026-05-08 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2025-12-02 Listed $250,000 NIRA MLS as Distributed by MLS Grid

Property tax history

+3.9%/yr

Latest (2024): $1,063 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…