CashFlowRE
Sign in Sign up
350 S Main St
C- Composite 50.36
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 +19.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.1/10.0
  • 1% rule +5.1/10.0
  • Condition / age +4.0/5.0
  • Schools +2.9/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$100,000

350 S Main St · Macy, IN 46951
3 bd · 2.0 ba · 980 sqft · Manufactured public records · 48 Days on market
Built 1986 Good condition 0.40 ac lot ↓ 17% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this beautifully updated 3-bedroom, 2-bath manufactured home in Macy, Indiana! Nestled on nearly half an acre, this move-in-ready property offers a great combination of space, comfort, and modern updates. Thoughtfully renovated throughout, this home provides added peace of mind with major improvements already completed, including all-new PEX plumbing, a new sump pump, insulated skirting, brand-new water heater, new furnace, and water softener system. These valuable upgrades make this property an attractive option for both homeowners and investors looking for a low-maintenance opportunity. Inside, you’ll find fresh paint, textured walls, stylish new flooring, and updated cei

Key facts

  • New furnace
  • New pex plumbing
  • Insulated skirting

Tags

NEW PEX PLUMBINGNEW SUMP PUMPINSULATED SKIRTINGBRAND-NEW WATER HEATERNEW FURNACEWATER SOFTENER SYSTEM

Property features AI

Exterior

  • Utilities: Private well water source; Public sewer
  • Home design: Manufactured residential home
  • Construction: Aluminum siding; Vinyl siding; Basement (other type) with sump pump
  • Exterior features: Metal roof; Lot includes other features; Approximately 0.4 acre lot

Interior

  • Kitchen: Gas range; Refrigerator
  • Bedrooms: Total of 7 rooms (bedroom count not specified)
  • Bathrooms: 2 full bathrooms (both on the main level)
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Blinds; Water softener (owned)
  • Laundry & utility: Washer and dryer included; Laundry located on the main level; Electric water heater; Sump pump in basement

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 $100k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $110 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $97k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 57/100 on livability (#605 in IN) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: employment D, crime F, amenities F.
  • North Miami Community Schools (rural): math 26% / reading 42% proficiency, ranked #197 of 301 in IN (top 65%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: North Miami Elementary School (math 36% / reading 37%, grade F, #571 of 994 statewide, top 58%, 369 students, 52% FRL) — zoned schools average 52% FRL vs 26% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 17 active listings in the ZIP; 35 units permitted in Miami County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Miami County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 48 days — a 3% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
Recommended offer $97,000 (3.0% below list)

Questions for the listing agent

  1. It's been on market 48 days. Have you received any prior offers? Is the seller open to a 3% 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 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.01%
Cap rate
7.62%
Cash-on-cash
4.72%
DSCR
1.21
GRM
8.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-8.9%
Equity multiple
0.67×
Total profit
$-9,170
Equity at exit
$14,910
10-year hold
IRR
0.6%
Equity multiple
1.04×
Total profit
$1,116
Equity at exit
$8,646

Cash invested: $28,000 (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 46951

Home prices YoY
-16.5%
Active inventory
17
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,014 medium interval (Pro) →
Mortgage (P&I)
$524
Tax est. 1.5%
$125 /mo · $1,500/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$213
Net cashflow
$110

Break-even live

Break-even rent $875
Max offer price $100,000
Occupancy floor 84%

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
$25,000
Closing costs
$3,000
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 17 events

  1. 2026-06-19
    days on market $100,000 Active 48 DOM
  2. 2026-06-18
    days on market $100,000 Active 47 DOM
  3. 2026-06-17
    days on market $100,000 Active 46 DOM
  4. 2026-06-16
    days on market $100,000 Active 45 DOM
  5. 2026-06-15
    days on market $100,000 Active 44 DOM
  6. 2026-06-14
    days on market $100,000 Active 42 DOM
  7. 2026-06-12
    days on market $100,000 Active 41 DOM
  8. 2026-06-09
    days on market $100,000 Active 38 DOM
  9. 2026-06-08
    days on market $100,000 Active 37 DOM
  10. 2026-06-07
    days on market $100,000 Active 36 DOM
  11. 2026-06-07
    days on market $100,000 Active 35 DOM
  12. 2026-06-03
    days on market $100,000 Active 32 DOM
  13. 2026-06-02
    days on market $100,000 Active 31 DOM
  14. 2026-06-01
    days on market $100,000 Active 30 DOM
  15. 2026-05-31
    days on market $100,000 Active 29 DOM
  16. 2026-05-31
    days on market $100,000 Active 28 DOM
  17. 2026-05-02
    listed $120,000 Active 1092-char remark

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$12,171
− Mortgage interest
−$5,602
− Property taxes
−$1,500
− Insurance
−$500
− Repairs & maintenance
−$974
− Management
−$974
− Depreciation
−$2,909
Taxable loss
−$287
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$69
After-tax cash flow
$1,391/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This move-in-ready manufactured home in Macy, Indiana, offers a great combination of space, comfort, and modern updates. The property has been thoughtfully renovated with new systems and flooring, making it an attractive option for both homeowners and investors.

Value-add opportunities

  • Both landscaping — improves curb appeal and adds value
  • Both new exterior paint — enhances curb appeal and value
  • Both new flooring in bathrooms — improves aesthetics and functionality

Renovation cost estimate screening

Value-add ROI direction

  • Both landscaping — improves curb appeal and adds value
  • Both new exterior paint — enhances curb appeal and value
  • Both new flooring in bathrooms — improves aesthetics and functionality

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
North Miami Community Schools
NCES district ID
1807890
Math proficiency
26% ▼ -10.00%
Reading proficiency
42% ▼ -3.00%
Median HH income
$49,863
Composite
29.45/100
National rank
#6513
State rank
#197 of 301 in IN

Livability — Macy

Score
57/100
State rank
#605
US rank
#21805

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Macy, IN
Population (ZIP)
2,016

Population outlook (Miami County) Hauer SSP2

Today (2025)
34,421 people
By 2030
33,571 · -2.5%
By 2040
31,919 · -7.3%
By 2050
30,313 · -11.9%
By 2075
26,202 · -23.9%
By 2100
20,856 · -39.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 6%
Common ancestry
Iranian 3% English 3% Italian 2%
Foreign-born
0%
Languages at home
97% English-only · German/W. Germanic 3%

Political lean MEDSL · Miami

2024 margin
Solid R (+54.5) · D 21.8% · R 76.3% · Other 1.9%
2008→2024 swing
-35.1pp toward R · 2008: -19.5pp · 2024: -54.5pp
All cycles
2024: R+54.5 2020: R+53.1 2016: R+53.6 2012: R+30.9 2008: R+19.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -44.39%
Current HPI
224.6246
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

-16.7% since first listed
2 events — show timeline
  • 2026-05-28 Price Changed $100,000 IRMLS
  • 2026-05-02 Listed $120,000 IRMLS

Property tax history

+45.7%/yr

Latest (2024): $198 · +45.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…