CashFlowRE
Sign in Sign up
745 Juniper Rd
D Composite 41.46
Why this score? — see what drove the D 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 +16.3/30.0
  • ARV discount +5.4/15.0
  • DSCR +5.0/10.0
  • Livability +3.6/5.0
  • 1% rule +3.4/10.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$224,000

745 Juniper Rd · South Haven, IN 46385
3 bd · 1.0 ba · 960 sqft · SingleFamily public records · 10 Days on market
Built 1967 8,580 sqft lot $233/sqft · at area comps Est $214k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Looking for One Level and Move-In Ready? Look no further! Check out this LOVELY Updated Ranch with an ALL NEW Kitchen. Beautiful Granite Counters and Designer Tile Backsplash. Stainless Steel Appliances. New Flooring Throughout. New Lighting. New Plumbing Fixtures. Finished Laundry Room. Large Fenced Backyard. 2.5 Car Garage. Storage Shed. New Bathroom. Gorgeous Tile and Vanity! Excellent Area!

Key facts

  • Updated kitchen
  • New roof
  • 8,580 sq ft lot

Tags

NEW ROOFUPDATED KITCHENLUXURY VINYL PLANK FLOORINGCOMPLETELY UPDATED BATHROOMLARGE FENCED BACKYARD

Property features AI

Exterior

  • Parking: Detached garage; 2 garage spaces; Garage faces front; Garage door opener; Paved driveway and off-street parking
  • Security: Carbon monoxide detector(s); Smoke detector(s)
  • Utilities: Public water; Public sewer; Natural gas connected; Electricity connected (100 amp service); Cable available
  • Home design: Single-story home; Built in 1967
  • Construction: Vinyl siding; Shingle roof
  • Exterior features: Neighborhood view; Rain gutters; Storage; Shed(s); Chain link fencing around backyard

Interior

  • Kitchen: Stainless steel appliances; Gas range; Refrigerator; Microwave; Dishwasher; Granite counters; Eat-in kitchen
  • Bedrooms: Primary bedroom; Bedroom 2; Bedroom 3
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (forced air); Central air conditioning; Ceiling fans
  • Interior features: Ceiling fans; Granite counters; Eat-in kitchen; Crawl space basement
  • Laundry & utility: Main level laundry room; Washer hookup; Gas dryer hookup; Washer and dryer included; Gas water heater

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/1.0-bath single-family listed at $224k.

Deal economics

  • At list price, monthly cash flow is $122 ($1k/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 $188k (15.9% below list).
  • Recommended offer: $188k (15.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 72/100 on livability (#119 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: amenities F, commute F.
  • Portage Township Schools (suburban): math 26% / reading 36% proficiency, ranked #221 of 301 in IN (top 73%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 375 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 542 units permitted in Porter County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Porter County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 20y ago 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 $193k; 16% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $188,281 (15.9% below list)

Questions for the listing agent

  1. Built in 1967 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.84%
Cap rate
6.95%
Cash-on-cash
2.34%
DSCR
1.10
GRM
9.9

CMA / ARV

ARV (median comp)
$213,964
List price
$224,000
Delta
4.69%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
767 Fremont Rd 0.18mi 3/1.0 960 (0%) 0mo $215,000 $224 91
730-1 Juniper Rd 0.15mi 3/1.0 960 (0%) 2mo $184,000 $192 91
733-1 Imperial Rd 0.17mi 3/1.0 960 (0%) 3mo $190,000 $198 90
724 Imperial Rd 0.23mi 3/1.0 960 (0%) 1mo $228,000 $238 89
729 Imperial Rd 0.19mi 3/1.0 960 (0%) 4mo $228,000 $238 88
732 Imperial Rd 0.16mi 3/1.0 960 (0%) 10mo $232,000 $242 84
714 Juniper Rd 0.32mi 3/1.0 960 (0%) 3mo $200,000 $208 82
719 Imperial Rd 0.27mi 3/1.0 960 (0%) 8mo $222,000 $231 81
707-1 Fremont Rd 0.46mi 3/1.0 1,008 (+5%) 7mo $184,900 $183 64
317 Midway Dr 0.53mi 3/1.5 1,008 (+5%) 5mo $210,000 $208 61
716 Fremont Rd 0.31mi 3/1.5 1,064 (+11%) 7mo $209,900 $197 60
387 W 700 N 0.54mi 3/1.5 1,064 (+11%) 6mo $165,000 $155 50

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
-12.6%
Equity multiple
0.54×
Total profit
$-28,587
Equity at exit
$33,399
10-year hold
IRR
-3.6%
Equity multiple
0.76×
Total profit
$-15,198
Equity at exit
$19,367

Cash invested: $62,720 (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 46385

Active inventory
375
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,883 high interval (Pro) →
Mortgage (P&I)
$1,175
Tax from tax record
$97 /mo · $1,164/yr
Insurance
$93
HOA
$0
Vacancy / Maint / Mgmt
$395
Net cashflow
$122

Break-even live

Break-even rent $1,728
Max offer price $224,000
Occupancy floor 88%

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
$56,000
Closing costs
$6,720
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
374 Raritan Dr Valparaiso, IN 3.0 1.0 960 $1,800 $1.88 10d 1 0.39mi
778 Capitol Rd Valparaiso, IN 4.0 1.5 1114 $1,895 $1.70 17d 1 0.52mi
732 N State Road 149 Valparaiso, IN 3.0 1.0 1008 $1,650 $1.64 1d 1 0.60mi
678 Dearborn Rd Unit B Valparaiso, IN 2.0 1.5 1000 $1,395 $1.40 10d 1 0.78mi
3471 Sunnyside Dr Portage, IN 1.0–2.0 1.0–2.0 1083 $1,940 $1.79 1d 11 1.24mi
3300 Portside Ct Portage, IN 1.0–3.0 1.0–2.0 839 $1,439 $1.72 1d 6 1.42mi

Listing history 17 events

  1. 2026-05-14
    listed $224,000 Active 1301-char remark
  2. 2022-11-21
    soldstatus $193,000 Closed 397-char remark
    Show marketing remark (397 chars)

    Looking for One Level and Move-In Ready? Look no further! Check out this LOVELY Updated Ranch with an ALL NEW Kitchen. Beautiful Granite Counters and Designer Tile Backsplash. Stainless Steel Appliances. New Flooring Throughout. New Lighting. New Plumbing Fixtures. Finished Laundry Room. Large Fenced Backyard. 2.5 Car Garage. Storage Shed. New Bathroom. Gorgeous Tile and Vanity! Excellent Area!

  3. 2022-10-03
    status Pending 397-char remark
    Show marketing remark (397 chars)

    Looking for One Level and Move-In Ready? Look no further! Check out this LOVELY Updated Ranch with an ALL NEW Kitchen. Beautiful Granite Counters and Designer Tile Backsplash. Stainless Steel Appliances. New Flooring Throughout. New Lighting. New Plumbing Fixtures. Finished Laundry Room. Large Fenced Backyard. 2.5 Car Garage. Storage Shed. New Bathroom. Gorgeous Tile and Vanity! Excellent Area!

  4. 2022-09-22
    price $199,000 397-char remark
    Show marketing remark (397 chars)

    Looking for One Level and Move-In Ready? Look no further! Check out this LOVELY Updated Ranch with an ALL NEW Kitchen. Beautiful Granite Counters and Designer Tile Backsplash. Stainless Steel Appliances. New Flooring Throughout. New Lighting. New Plumbing Fixtures. Finished Laundry Room. Large Fenced Backyard. 2.5 Car Garage. Storage Shed. New Bathroom. Gorgeous Tile and Vanity! Excellent Area!

  5. 2022-09-14
    price $203,000 397-char remark
    Show marketing remark (397 chars)

    Looking for One Level and Move-In Ready? Look no further! Check out this LOVELY Updated Ranch with an ALL NEW Kitchen. Beautiful Granite Counters and Designer Tile Backsplash. Stainless Steel Appliances. New Flooring Throughout. New Lighting. New Plumbing Fixtures. Finished Laundry Room. Large Fenced Backyard. 2.5 Car Garage. Storage Shed. New Bathroom. Gorgeous Tile and Vanity! Excellent Area!

  6. 2022-08-16
    price $205,000 397-char remark
    Show marketing remark (397 chars)

    Looking for One Level and Move-In Ready? Look no further! Check out this LOVELY Updated Ranch with an ALL NEW Kitchen. Beautiful Granite Counters and Designer Tile Backsplash. Stainless Steel Appliances. New Flooring Throughout. New Lighting. New Plumbing Fixtures. Finished Laundry Room. Large Fenced Backyard. 2.5 Car Garage. Storage Shed. New Bathroom. Gorgeous Tile and Vanity! Excellent Area!

  7. 2022-08-07
    status Deal Fell Through 397-char remark
    Show marketing remark (397 chars)

    Looking for One Level and Move-In Ready? Look no further! Check out this LOVELY Updated Ranch with an ALL NEW Kitchen. Beautiful Granite Counters and Designer Tile Backsplash. Stainless Steel Appliances. New Flooring Throughout. New Lighting. New Plumbing Fixtures. Finished Laundry Room. Large Fenced Backyard. 2.5 Car Garage. Storage Shed. New Bathroom. Gorgeous Tile and Vanity! Excellent Area!

  8. 2022-08-02
    status Pending 397-char remark
    Show marketing remark (397 chars)

    Looking for One Level and Move-In Ready? Look no further! Check out this LOVELY Updated Ranch with an ALL NEW Kitchen. Beautiful Granite Counters and Designer Tile Backsplash. Stainless Steel Appliances. New Flooring Throughout. New Lighting. New Plumbing Fixtures. Finished Laundry Room. Large Fenced Backyard. 2.5 Car Garage. Storage Shed. New Bathroom. Gorgeous Tile and Vanity! Excellent Area!

  9. 2022-07-29
    listed $208,000 Active 397-char remark
    Show marketing remark (397 chars)

    Looking for One Level and Move-In Ready? Look no further! Check out this LOVELY Updated Ranch with an ALL NEW Kitchen. Beautiful Granite Counters and Designer Tile Backsplash. Stainless Steel Appliances. New Flooring Throughout. New Lighting. New Plumbing Fixtures. Finished Laundry Room. Large Fenced Backyard. 2.5 Car Garage. Storage Shed. New Bathroom. Gorgeous Tile and Vanity! Excellent Area!

  10. 2022-05-17
    soldstatus $120,000 Closed
    Show marketing remark (18 chars)

    SOLD BEFORE PRINT!

  11. 2022-05-11
    historical
    Show marketing remark (18 chars)

    SOLD BEFORE PRINT!

  12. 2022-05-11
    listed $120,000
    Show marketing remark (18 chars)

    SOLD BEFORE PRINT!

  13. 2012-05-11
    soldstatus $44,500
  14. 2012-03-29
    listed $44,500
  15. 2006-09-27
    listed $95,900
  16. 2006-08-28
    historical
  17. 2006-02-27
    listed $99,900

ⓘ 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
$1,164 · $97/mo
Projected year-2 tax
$1,534 · $128/mo
Expected delta
+$370/yr (+$31/mo · 31.8%)

ⓘ 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 ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$22,594
− Mortgage interest
−$12,547
− Property taxes
−$1,164
− Insurance
−$1,120
− Repairs & maintenance
−$1,807
− Management
−$1,807
− Depreciation
−$6,516
Taxable loss
−$2,369
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$569
After-tax cash flow
$2,037/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
Portage Township Schools
NCES district ID
1809150
Math proficiency
26% ▼ -15.00%
Reading proficiency
36% ▼ -10.00%
Median HH income
$53,880
Composite
27.37/100
National rank
#6978
State rank
#221 of 301 in IN

Livability — South Haven

Score
72/100
State rank
#119
US rank
#6424

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
South Haven, IN
County
Porter County · 151,647 people
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
40,856
Household income
$98,957
Rent vs Own
13.4% rent · 86.6% own
Severe rent burden
304.0

Population outlook (Porter County) Hauer SSP2

Today (2025)
177,804 people
By 2030
181,552 · +2.1%
By 2040
185,830 · +4.5%
By 2050
187,498 · +5.5%
By 2075
189,585 · +6.6%
By 2100
183,722 · +3.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Hispanic / Latino 9% Two or more races 7% Black 2% Asian 2%
Hispanic origin (detail)
Mexican 6% Puerto Rican 2%
Common ancestry
Romanian 9% Italian 2% Lithuanian 2%
Foreign-born
3% · Canada, Philippines
Languages at home
94% English-only · Spanish 2% Other Indo-European 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Porter

2024 margin
R (+10.5) · D 43.8% · R 54.3% · Other 1.8%
2008→2024 swing
-17.7pp toward R · 2008: 7.2pp · 2024: -10.5pp
All cycles
2024: R+10.5 2020: R+6.1 2016: R+6.8 2012: D+3.8 2008: D+7.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -151.11%
Current HPI
201.7039
Rent YoY
Metro
Chicago-Naperville-Elgin, IL-IN-WI
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

+124.2% since first listed
18 events — show timeline
  • 2026-05-24 Pending NIRA MLS as Distributed by MLS Grid
  • 2026-05-14 Listed $224,000 NIRA MLS as Distributed by MLS Grid
  • 2022-11-21 Sold (MLS) $193,000 NIRA MLS as Distributed by MLS Grid
  • 2022-10-03 Pending NIRA MLS as Distributed by MLS Grid
  • 2022-09-22 Price Changed $199,000 NIRA MLS as Distributed by MLS Grid
  • 2022-09-14 Price Changed $203,000 NIRA MLS as Distributed by MLS Grid
  • 2022-08-16 Price Changed $205,000 NIRA MLS as Distributed by MLS Grid
  • 2022-08-07 Relisted NIRA MLS as Distributed by MLS Grid
  • 2022-08-02 Pending NIRA MLS as Distributed by MLS Grid
  • 2022-07-29 Listed $208,000 NIRA MLS as Distributed by MLS Grid
  • 2022-05-17 Sold (MLS) $120,000 NIRA MLS as Distributed by MLS Grid
  • 2022-05-11 Listed $120,000 NIRA MLS as Distributed by MLS Grid
  • 2022-05-11 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2012-05-11 Sold (MLS) $44,500 NIRA MLS as Distributed by MLS Grid
  • 2012-03-29 Listed $44,500 NIRA MLS as Distributed by MLS Grid
  • 2006-09-27 Listed $95,900 NIRA MLS as Distributed by MLS Grid
  • 2006-08-28 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2006-02-27 Listed $99,900 NIRA MLS as Distributed by MLS Grid

Property tax history

-2.6%/yr

Latest (2024): $1,164 · +8.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…