CashFlowRE
Sign in Sign up
53219 Peggy Ave
C+ Composite 64.3
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 +25.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.2/10.0
  • 1% rule +5.6/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$154,900

53219 Peggy Ave · Granger, IN 46635
2 bd · 1.0 ba · 1,000 sqft · SingleFamily public records · 35 Days on market
Built 1954 0.43 ac lot $155/sqft · 19% below area Est $190k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Don't miss seeing this nicely updated home in Clay Township with large 1/2 acre lot. There's plenty of living space in the 2 bed / 1 bath home. Featured is large living room with fireplace and an extra large dining space with patio door to the back yard. There's an additional room near the kitchen perfect for office or additional living space. You'll appreciate conveniences such as attached one car garage, concrete patio and small garden/storage shed. The home has new septic, new well, new LVP flooring, a fresh coat of paint throughout and newer roof. Located very close to Grape Road shopping and dining. Schedule a showing today!

Key facts

  • New septic
  • Large 1/2 acre lot
  • Large living room

Tags

LARGE 1/2 ACRE LOTLARGE LIVING ROOMEXTRA LARGE DINING SPACEATTACHED ONE CAR GARAGECONCRETE PATIONEW SEPTIC

Property features AI

Exterior

  • Parking: Attached garage with concrete parking (1 car)
  • Utilities: Private well water; Septic tank sewer
  • Home design: Single-family residence, site-built; Single story
  • Construction: Brick and vinyl siding exterior; Slab foundation; Approximately 1,000 above-grade finished area
  • Exterior features: Partial chain link fencing; Level lot

Interior

  • Kitchen: Refrigerator; Gas range
  • Flooring: Laminate flooring; Tile flooring
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Forced air and natural gas heating; Wood stove heating; No cooling
  • Interior features: Wood burning stove fireplace (1); 7 total rooms
  • Laundry & utility: Washer and dryer included; Electric dryer hookup on the main level

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-bed/1.0-bath single-family listed at $155k.

Deal economics

  • At list price, monthly cash flow is $343 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Recommended offer: $150k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% vs local median 3.3% in Granger — 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 78/100 on livability (#33 in IN, #2,584 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: amenities F, commute F.
  • South Bend Community School Corporation (urban): math 12% / reading 21% proficiency, ranked #284 of 301 in IN (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Jefferson Traditional School (math 12% / reading 22%, grade F, #284 of 330 statewide, top 87%, 516 students, 64% FRL); Adams High School (math 28% / reading 57%, grade F, #195 of 369 statewide, top 53%, 1,976 students, 56% FRL).
  • Zoned-school proficiency averages 30% at this address vs 16% district-wide (+13 pts) — the actual schools serving this property are materially stronger than the South Bend Community School Corporation average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 32 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); 754 units permitted in St. Joseph County in 2024 (460 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 $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $89k; list at $155k implies a 74% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $150,253 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 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 1954 — 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 A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.06%
Cap rate
8.95%
Cash-on-cash
9.48%
DSCR
1.42
GRM
7.8

CMA / ARV

ARV (median comp)
$190,136
List price
$154,900
Delta
-18.53%
Verdict
UNDERPRICED
Comps
8 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
17097 Ruthie Ave 0.09mi 3/1.0 (+1) 1,000 (0%) 22mo $179,900 $180 73

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
-2.0%
Equity multiple
0.92×
Total profit
$-3,314
Equity at exit
$23,096
10-year hold
IRR
7.6%
Equity multiple
1.58×
Total profit
$25,048
Equity at exit
$13,393

Cash invested: $43,372 (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 46635

Home prices YoY
-29.8%
Active inventory
32
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,649 medium interval (Pro) →
Mortgage (P&I)
$812
Tax from tax record
$83 /mo · $994/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$346
Net cashflow
$343

Break-even live

Break-even rent $1,215
Max offer price $154,900
Occupancy floor 74%

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
$38,725
Closing costs
$4,647
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5640 Irish Way Mishawaka, IN 3.0 2.0 1189 $1,675 $1.41 43d 1 0.70mi
5630 University Park Dr Mishawaka, IN 1.0–3.0 1.0–1.5 950 $1,610 $1.69 13d 17 0.85mi
424 Spring Lake Blvd Granger, IN 1.0–2.0 1.0–2.0 868 $1,722 $1.98 13d 14 1.43mi
5726 Seneca Dr Mishawaka, IN 1.0–2.0 1.0–2.0 840 $1,591 $1.89 13d 49 1.47mi

Listing history 19 events

  1. 2026-06-19
    price $154,900 Active 35 DOM
  2. 2026-06-18
    days on market $159,900 Active 35 DOM
  3. 2026-06-17
    days on market $159,900 Active 34 DOM
  4. 2026-06-16
    days on market $159,900 Active 33 DOM
  5. 2026-06-15
    days on market $159,900 Active 32 DOM
  6. 2026-06-14
    days on market $159,900 Active 30 DOM
  7. 2026-06-13
    days on market $159,900 Active 29 DOM
  8. 2026-06-10
    pricedays on market $159,900 Active 27 DOM
  9. 2026-06-09
    days on market $165,000 Active 26 DOM
  10. 2026-06-08
    days on market $165,000 Active 25 DOM
  11. 2026-06-07
    days on market $165,000 Active 24 DOM
  12. 2026-06-03
    days on market $165,000 Active 20 DOM
  13. 2026-06-03
    price $165,000 Active 19 DOM
  14. 2026-06-02
    days on market $169,900 Active 19 DOM
  15. 2026-06-01
    days on market $169,900 Active 18 DOM
  16. 2026-05-31
    days on market $169,900 Active 17 DOM
  17. 2026-05-30
    days on market $169,900 Active 16 DOM
  18. 2026-05-14
    listed $179,900 Active 637-char remark
  19. 2021-02-08
    soldstatus $89,000

ⓘ 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
$994 · $83/mo
Projected year-2 tax
$1,155 · $96/mo
Expected delta
+$161/yr (+$13/mo · 16.2%)

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% 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 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
$19,784
− Mortgage interest
−$8,677
− Property taxes
−$994
− Insurance
−$774
− Repairs & maintenance
−$1,583
− Management
−$1,583
− Depreciation
−$4,506
Taxable income
$1,667
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$400
After-tax cash flow
$3,713/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 Bend Community School Corporation
NCES district ID
1810290
Math proficiency
12% ▼ -10.00%
Reading proficiency
21% ▼ -6.00%
Median HH income
$41,935
Composite
14.21/100
National rank
#9452
State rank
#284 of 301 in IN

Livability — Granger

Score
78/100
State rank
#33
US rank
#2584

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Granger, IN
City population
31,598
Population (ZIP)
6,552

Population outlook (St. Joseph County) Hauer SSP2

Today (2025)
273,186 people
By 2030
273,594 · +0.1%
By 2040
271,641 · -0.6%
By 2050
269,187 · -1.5%
By 2075
263,136 · -3.7%
By 2100
245,659 · -10.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Two or more races 8% Black 5% Asian 3% Hispanic / Latino 1%
Common ancestry
Romanian 7% Slovak 2% Iranian 2%
Foreign-born
4% · Canada, China, Vietnam
Languages at home
95% English-only · Spanish 1% Vietnamese 1% Arabic 1%

Political lean MEDSL · St. Joseph

2024 margin
Toss-up / Even · D 50.0% · R 48.5% · Other 1.5%
2008→2024 swing
-15.6pp toward R · 2008: 17.1pp · 2024: 1.5pp
All cycles
2024: D+1.5 2020: D+5.8 2016: D+0.2 2012: D+3.5 2008: D+17.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -90.65%
Current HPI
213.5397
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

+79.7% since first listed
5 events — show timeline
  • 2026-06-09 Price Changed $159,900 IRMLS
  • 2026-06-02 Price Changed $165,000 IRMLS
  • 2026-05-21 Price Changed $169,900 IRMLS
  • 2026-05-14 Listed $179,900 IRMLS
  • 2021-02-08 Sold (Public Records) $89,000 Public Records

Property tax history

-4.5%/yr

Latest (2025): $994 · -12.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…