CashFlowRE
Sign in Sign up
121-123 Parkview Ave Duplex
C Composite 55.31
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 +23.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.4/10.0
  • 1% rule +5.2/10.0
  • Livability +3.7/5.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$190,000

121-123 Parkview Ave · La Porte, IN 46350
2 bd · 1.0 ba · 912 sqft · MultiFamily public records · 3 Days on market
Built 1954 0.35 ac lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Updated duplex. New kitchen in one unit. New paint throughout. Roof and siding approximately 8 years old. Newer furnaces in both units. Large corner lot.

Key facts

  • Two driveways
  • Both furnaces
  • Freshly painted

Tags

CORNER LOTTWO DRIVEWAYSFRESHLY PAINTEDBOTH FURNACESROOF APPROXIMATELY 8 YEARS OLD

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 2 × 2-bed/1.5-bath units multifamily listed at $190k.

Deal economics

  • At list price, monthly cash flow is $339 ($4k/yr) — positive. Per door: $170/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • Cap rate 8.4% vs local median 3.7% in La Porte — 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 74/100 on livability (#81 in IN, #4,852 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, housing A+; Watch: schools C-, commute F, employment F.
  • Laporte Community School Corporation (urban): math 37% / reading 44% proficiency, ranked #139 of 301 in IN (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 260 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 216 units permitted in LaPorte County in 2024 (75 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($74k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.
  • LaPorte County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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.
  • Current owner paid $164k; 16% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $190,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 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
1.02%
Cap rate
8.43%
Cash-on-cash
7.65%
DSCR
1.34
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
-4.6%
Equity multiple
0.83×
Total profit
$-9,233
Equity at exit
$28,330
10-year hold
IRR
5.0%
Equity multiple
1.37×
Total profit
$19,589
Equity at exit
$16,428

Cash invested: $53,200 (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 46350

Active inventory
260
Price-to-rent
16.3×

Monthly cashflow live

Estimated rent
$1,938 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$116 /mo · $1,396/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$407
Net cashflow
$339

Break-even live

Break-even rent $1,509
Max offer price $190,000
Occupancy floor 78%

Sensitivity live

Price -10% $447 -5% $393 +0% $339 +5% $285 +10% $232
Rent -10% $186 -5% $263 +0% $339 +5% $416 +10% $492
Rate -1.0pp $435 -0.5pp $387 base $339 +0.5pp $290 +1.0pp $240

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

UnitsBedsBathsEst. rent
Total (2 units) $1,938

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
$47,500
Closing costs
$5,700
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.

Rent comps 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3001 Oakdale Ave La Porte, IN 2.0 1.0 720 $795 $1.10 44d 1 0.11mi
2913 Oakdale Ave La Porte, IN 2.0 1.0 700 $1,025 $1.46 44d 1 0.12mi
400 Hiawatha Ave La Porte, IN 1.0–2.0 1.0–1.5 909 $1,204 $1.32 44d 2 1.39mi

Listing history 5 events

  1. 2026-04-28
    status Pending
  2. 2026-04-25
    listed $190,000 Active
  3. 2026-01-16
    soldstatus $164,000 Closed 153-char remark
    Show marketing remark (153 chars)

    Updated duplex. New kitchen in one unit. New paint throughout. Roof and siding approximately 8 years old. Newer furnaces in both units. Large corner lot.

  4. 2026-01-04
    status Pending 153-char remark
    Show marketing remark (153 chars)

    Updated duplex. New kitchen in one unit. New paint throughout. Roof and siding approximately 8 years old. Newer furnaces in both units. Large corner lot.

  5. 2025-12-30
    listed $169,900 Active 153-char remark
    Show marketing remark (153 chars)

    Updated duplex. New kitchen in one unit. New paint throughout. Roof and siding approximately 8 years old. Newer furnaces in both units. Large corner lot.

ⓘ 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
$1,396 · $116/mo
Projected year-2 tax
$1,506 · $125/mo
Expected delta
+$110/yr (+$9/mo · 7.8%)

ⓘ 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 2 unhealthy d/yr today · 2 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
$23,256
− Mortgage interest
−$10,643
− Property taxes
−$1,396
− Insurance
−$950
− Repairs & maintenance
−$1,860
− Management
−$1,860
− Depreciation
−$5,527
Taxable income
$1,019
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$245
After-tax cash flow
$3,825/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
Laporte Community School Corporation
NCES district ID
1805580
Math proficiency
37% ▼ -13.00%
Reading proficiency
44% ▼ -11.00%
Median HH income
$46,761
Composite
34.58/100
National rank
#5162
State rank
#139 of 301 in IN

Livability — La Porte

Score
74/100
State rank
#81
US rank
#4852

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
La Porte, IN
County
La Porte County · 88,580 people
City population
44,763
Metro
Michigan City-La Porte, IN
Population (ZIP)
44,763
Household income
$74,307
Rent vs Own
23.9% rent · 76.1% own
Severe rent burden
835.0

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 (82%)
Race & ethnicity
White 82% Two or more races 8% Hispanic / Latino 8% Black 3%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Romanian 11% Iranian 3% Italian 2%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 4% Russian/Polish/Slavic 1% German/W. Germanic 1%

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
▼ -142.94%
Current HPI
209.2564
Rent YoY
Metro
Michigan City-La Porte, IN
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

+11.8% since first listed
5 events — show timeline
  • 2026-04-28 Pending NIRA MLS as Distributed by MLS Grid
  • 2026-04-25 Listed $190,000 NIRA MLS as Distributed by MLS Grid
  • 2026-01-16 Sold (MLS) $164,000 NIRA MLS as Distributed by MLS Grid
  • 2026-01-04 Pending NIRA MLS as Distributed by MLS Grid
  • 2025-12-30 Listed $169,900 NIRA MLS as Distributed by MLS Grid

Property tax history

-1.7%/yr

Latest (2024): $1,396 · -4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…