CashFlowRE
Sign in Sign up
725 Minnie St
B Composite 71.16
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.9/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$50,000

725 Minnie St · Michigan City, IN 46360
3 bd · 2.0 ba · 1,596 sqft · SingleFamily public records · 40 Days on market
Built 1955 0.25 ac lot $31/sqft · 86% below area ↓ 13% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Prime Investment Opportunity! Located at 725 Minnie St, this full renovation property offers excellent potential for investors looking to capitalize on Michigan City's growing popularity near Indiana Dunes National Park and the Lake Michigan shoreline. Ideal for a short-term rental, flip, or rental portfolio addition. Property needs a complete rehab and is being sold as-is. Endless possibilities for the right investor!

Key facts

  • Short-term rental
  • 0.25 acre lot
  • Built 1955

Tags

FULL RENOVATION PROPERTYLAKE MICHIGAN SHORELINESHORT-TERM RENTAL

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 single-family listed at $50k.

Deal economics

  • At list price, monthly cash flow is $868 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $50k).
  • Recommended offer: $48k (3.0% below list) — sets the bar for market timing.
  • Cap rate 27.1% vs local median 2.7% in Michigan City — 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 81/100 on livability (#15 in IN, #1,317 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D, schools D-, amenities D-.
  • Michigan City Area Schools (urban): math 23% / reading 28% proficiency, ranked #262 of 301 in IN (top 87%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+9.7%/yr); 371 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 216 units permitted in LaPorte County in 2024 (75 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($59k/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 $346 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $14k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 40 days — a 3% lower offer ($48k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $48,500 (3.0% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
3.16%
Cap rate
27.13%
Cash-on-cash
74.42%
DSCR
4.31
GRM
2.6

CMA / ARV

ARV (median comp)
$459,449
List price
$50,000
Delta
-89.12%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
810 Nahas St 0.07mi 3/1.0 1,428 (-10%) 7mo $49,000 $34 69
2003 Juneway Dr 0.72mi 3/2.0 1,644 (+3%) 8mo $380,000 $231 54
926 Fern St 0.36mi 2/1.0 (-1) 1,406 (-12%) 8mo $170,000 $121 48
2206 Island Dr Unit 6C 0.64mi 2/2.0 (-1) 1,657 (+4%) 14mo $350,000 $211 48
2009 Melrose Dr 0.61mi 3/2.0 1,772 (+11%) 11mo $449,000 $253 44

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
80.0%
Equity multiple
4.97×
Total profit
$55,590
Equity at exit
$7,455
10-year hold
IRR
84.8%
Equity multiple
12.27×
Total profit
$157,806
Equity at exit
$4,323

Cash invested: $14,000 (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 46360

Rents YoY
9.7%
Active inventory
371
Price-to-rent
2.6×

Monthly cashflow live

Estimated rent
$1,580 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$97 /mo · $1,168/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$332
Net cashflow
$868

Break-even live

Break-even rent $481
Max offer price $50,000
Occupancy floor 40%

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
$12,500
Closing costs
$1,500
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1000 Long Beach Ln Michigan City, IN 1.0–3.0 1.0–2.0 1121 $1,735 $1.55 44d 1 0.58mi
215 N Woodland Ave Michigan City, IN 3.0 1.0 1112 $1,395 $1.25 44d 1 1.48mi

Listing history 4 events

  1. 2026-05-14
    status Pending 422-char remark
    Show marketing remark (422 chars)

    Prime Investment Opportunity! Located at 725 Minnie St, this full renovation property offers excellent potential for investors looking to capitalize on Michigan City's growing popularity near Indiana Dunes National Park and the Lake Michigan shoreline. Ideal for a short-term rental, flip, or rental portfolio addition. Property needs a complete rehab and is being sold as-is. Endless possibilities for the right investor!

  2. 2026-05-08
    price $50,000 422-char remark
    Show marketing remark (422 chars)

    Prime Investment Opportunity! Located at 725 Minnie St, this full renovation property offers excellent potential for investors looking to capitalize on Michigan City's growing popularity near Indiana Dunes National Park and the Lake Michigan shoreline. Ideal for a short-term rental, flip, or rental portfolio addition. Property needs a complete rehab and is being sold as-is. Endless possibilities for the right investor!

  3. 2026-04-04
    listed $75,000 Active 422-char remark
    Show marketing remark (422 chars)

    Prime Investment Opportunity! Located at 725 Minnie St, this full renovation property offers excellent potential for investors looking to capitalize on Michigan City's growing popularity near Indiana Dunes National Park and the Lake Michigan shoreline. Ideal for a short-term rental, flip, or rental portfolio addition. Property needs a complete rehab and is being sold as-is. Endless possibilities for the right investor!

  4. 1998-10-26
    soldstatus $57,580

ⓘ 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
$1,168 · $97/mo
Projected year-2 tax
$1,168 · $97/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥100°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 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
$18,965
− Mortgage interest
−$2,801
− Property taxes
−$1,168
− Insurance
−$250
− Repairs & maintenance
−$1,517
− Management
−$1,517
− Depreciation
−$1,455
Taxable income
$10,258
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,462
After-tax cash flow
$7,956/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
Michigan City Area Schools
NCES district ID
1806570
Math proficiency
23% ▼ -16.00%
Reading proficiency
28% ▼ -10.00%
Median HH income
$42,629
Composite
21.76/100
National rank
#8257
State rank
#262 of 301 in IN

Livability — Michigan City

Score
81/100
State rank
#15
US rank
#1317

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Michigan City, IN
County
La Porte County · 88,580 people
City population
43,817
Metro
Michigan City-La Porte, IN
Population (ZIP)
43,817
Household income
$59,266
Rent vs Own
31.8% rent · 68.2% own
Severe rent burden
1152.0

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 (67%)
Race & ethnicity
White 67% Black 20% Hispanic / Latino 8% Two or more races 7%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Romanian 11% Lithuanian 2% Iranian 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 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
▼ -210.27%
Current HPI
206.0882
Rent YoY
▲ 9.72%
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

-13.2% since first listed
4 events — show timeline
  • 2026-05-14 Pending NIRA MLS as Distributed by MLS Grid
  • 2026-05-08 Price Changed $50,000 NIRA MLS as Distributed by MLS Grid
  • 2026-04-04 Listed $75,000 NIRA MLS as Distributed by MLS Grid
  • 1998-10-26 Sold (Public Records) $57,580 Public Records

Property tax history

+49.0%/yr

Latest (2024): $1,168 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…