CashFlowRE
Sign in Sign up
336 Midway Dr
D- Composite 37.99
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 +14.7/30.0
  • DSCR +4.5/10.0
  • ARV discount +4.2/15.0
  • Livability +3.6/5.0
  • 1% rule +3.3/10.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$229,900

336 Midway Dr · South Haven, IN 46385
3 bd · 1.5 ba · 1,176 sqft · SingleFamily public records · 3 Days on market
Built 1969 0.25 ac lot Est $214k · 7% over $35/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautifully maintained home on a great corner lot right by Saylor Elementary School. This home is very unique in South Haven as it has an attached one car garage and a detached 2 car garage. The furnace, ac, roof and windows are all just a few years old and there is a hook-up for a generator. The fenced in yard also features a nice shed for extra storage. Home is vacant and easy to show.

Key facts

  • Natural lighting
  • Galley-style kitchen
  • Jack and jill bath

Tags

FENCED-IN YARDGALLEY-STYLE KITCHENJACK AND JILL BATHOVERSIZED DETACHED GARAGECORNER LOTNATURAL LIGHTING

Property features AI

Finance

  • HOA & community: Part of South Haven HOA; Annual HOA fee of $420 (includes trash); No association amenities listed

Exterior

  • Parking: Attached garage; Garage faces front; Garage door opener; Driveway with additional off-street parking; On-street parking; Concrete surfaces
  • Utilities: Public water; Public sewer; Natural gas connected; Electricity connected (100 amp service); Cable connected
  • Home design: Single-story home; Built in 1969
  • Construction: Stone and vinyl siding exterior; Shingle roof; Crawl space foundation
  • Exterior features: Private yard; Fenced backyard; Deck; Rain gutters; Neighborhood view; Pool (other)

Interior

  • Kitchen: Dishwasher; Range hood; Refrigerator; Gas range
  • Bedrooms: Primary bedroom; Two additional bedrooms
  • Flooring: Carpet; Tile; Laminate
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced-air heating (natural gas); Central air conditioning; Ceiling fans
  • Interior features: Ceiling fans; Country-style kitchen; Crawl space basement
  • Laundry & utility: Main-level laundry room; Electric dryer hookup; Gas dryer hookup

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/1.5-bath single-family listed at $230k.

Deal economics

  • At list price, monthly cash flow is $60 ($720/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 $190k (17.4% below list).
  • Recommended offer: $190k (17.4% 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.
  • Zoned schools: Portage High School (math 25% / reading 55%, grade F, #217 of 369 statewide, top 59%, 2,243 students, 55% FRL).
  • Market conditions: 375 active listings in the ZIP; 7 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 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 8y 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 $191k; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $189,986 (17.4% below list)

Questions for the listing agent

  1. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.83%
Cap rate
6.61%
Cash-on-cash
1.12%
DSCR
1.05
GRM
10.1

CMA / ARV

ARV (on-the-fly)
$214,032
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
749 Acadia Rd 0.35mi 3/1.5 1,152 (-2%) 1mo $210,000 $182 79
711 Juniper Rd 0.30mi 4/1.0 (+1) 1,240 (+5%) 3mo $251,000 $202 67
768 Devonshire Rd 0.30mi 4/1.0 (+1) 1,248 (+6%) 2mo $240,000 $192 67
721 Fox River Rd 0.18mi 4/1.5 (+1) 1,316 (+12%) 1mo $240,000 $182 66
729 Governor Rd 0.09mi 4/2.0 (+1) 1,316 (+12%) 4mo $160,000 $122 65
755-1 Baltimore Rd 0.31mi 3/1.5 1,296 (+10%) 4mo $229,000 $177 65
763 Timberline Pkwy 0.41mi 3/1.5 1,280 (+9%) 4mo $197,000 $154 63
376 Briarwood Dr 0.43mi 3/1.5 1,280 (+9%) 3mo $211,000 $165 63
767-1 Heritage Rd 0.22mi 3/1.0 1,344 (+14%) 4mo $160,000 $119 60
722-1 Capitol Rd 0.27mi 4/2.0 (+1) 1,316 (+12%) 2mo $239,900 $182 58
317 Midway Dr 0.31mi 3/1.5 1,008 (-14%) 5mo $210,000 $208 58
384 Lahonda Dr 0.58mi 3/1.0 1,280 (+9%) 1mo $205,000 $160 56

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
-14.6%
Equity multiple
0.48×
Total profit
$-33,496
Equity at exit
$34,279
10-year hold
IRR
-5.9%
Equity multiple
0.62×
Total profit
$-24,502
Equity at exit
$19,878

Cash invested: $64,372 (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 46385

Active inventory
375
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,900 high interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$104 /mo · $1,254/yr
Insurance
$96
HOA
$35
Vacancy / Maint / Mgmt
$399
Net cashflow
$60

Break-even live

Break-even rent $1,824
Max offer price $229,900
Occupancy floor 92%

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
$57,475
Closing costs
$6,897
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
774 Fox River Rd Valparaiso, IN 3.0 1.5 1176 $1,725 $1.47 43d 1 0.34mi
732 N State Road 149 Valparaiso, IN 3.0 1.0 1008 $1,650 $1.64 1d 1 0.39mi
778 Capitol Rd Valparaiso, IN 4.0 1.5 1114 $1,895 $1.70 17d 1 0.44mi
374 Raritan Dr Valparaiso, IN 3.0 1.0 960 $1,800 $1.88 10d 1 0.57mi
678 Dearborn Rd Unit B Valparaiso, IN 2.0 1.5 1000 $1,395 $1.40 10d 1 0.84mi
397 Plymouth Rd Unit B Valparaiso, IN 3.0 2.0 1300 $1,795 $1.38 43d 1 0.90mi
3471 Sunnyside Dr Portage, IN 1.0–2.0 1.0–2.0 1083 $1,940 $1.79 1d 11 1.45mi

HOA detail

Monthly dues
$35 · $420/yr

Listing history 8 events

  1. 2026-05-31
    status $229,900 Pending 3 DOM
  2. 2026-05-31
    days on market $229,900 Active 3 DOM
  3. 2026-05-28
    listed $229,900 Active
  4. 2021-11-05
    soldstatus $191,100 Closed 390-char remark
    Show marketing remark (390 chars)

    Beautifully maintained home on a great corner lot right by Saylor Elementary School. This home is very unique in South Haven as it has an attached one car garage and a detached 2 car garage. The furnace, ac, roof and windows are all just a few years old and there is a hook-up for a generator. The fenced in yard also features a nice shed for extra storage. Home is vacant and easy to show.

  5. 2021-11-03
    listed Active Under Contract 390-char remark
    Show marketing remark (390 chars)

    Beautifully maintained home on a great corner lot right by Saylor Elementary School. This home is very unique in South Haven as it has an attached one car garage and a detached 2 car garage. The furnace, ac, roof and windows are all just a few years old and there is a hook-up for a generator. The fenced in yard also features a nice shed for extra storage. Home is vacant and easy to show.

  6. 2021-07-20
    listed $191,100 390-char remark
    Show marketing remark (390 chars)

    Beautifully maintained home on a great corner lot right by Saylor Elementary School. This home is very unique in South Haven as it has an attached one car garage and a detached 2 car garage. The furnace, ac, roof and windows are all just a few years old and there is a hook-up for a generator. The fenced in yard also features a nice shed for extra storage. Home is vacant and easy to show.

  7. 2018-06-25
    soldstatus $134,850 438-char remark
    Show marketing remark (438 chars)

    Just a Wonderful, Lovingly cared for Home Inside and Out. Inside is a large Kitchen with Tile flooring and Appliances, Large Living Room with new Flooring, Both Baths have been remodeled and are lovely. There is an Attached 1 car deep Garage and a Detached 2.5 car Garage that has a workbench and pull down attic. A Shed, Fenced yard and Hook up for generator. New Roof, Newer Furnace and A/C, Newer Windows and extra insulation in attic.

  8. 2018-05-07
    listed $134,850 438-char remark
    Show marketing remark (438 chars)

    Just a Wonderful, Lovingly cared for Home Inside and Out. Inside is a large Kitchen with Tile flooring and Appliances, Large Living Room with new Flooring, Both Baths have been remodeled and are lovely. There is an Attached 1 car deep Garage and a Detached 2.5 car Garage that has a workbench and pull down attic. A Shed, Fenced yard and Hook up for generator. New Roof, Newer Furnace and A/C, Newer Windows and extra insulation in attic.

ⓘ 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
$1,254 · $104/mo
Projected year-2 tax
$1,604 · $134/mo
Expected delta
+$350/yr (+$29/mo · 27.9%)

ⓘ 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
$22,798
− Mortgage interest
−$12,878
− Property taxes
−$1,254
− Insurance
−$1,150
− Repairs & maintenance
−$1,824
− Management
−$1,824
− HOA
−$420
− Depreciation
−$6,688
Taxable loss
−$3,239
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$777
After-tax cash flow
$1,497/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

+70.5% since first listed
6 events — show timeline
  • 2026-05-28 Listed $229,900 NIRA MLS as Distributed by MLS Grid
  • 2021-11-05 Sold (MLS) $191,100 NIRA MLS as Distributed by MLS Grid
  • 2021-11-03 Listed NIRA MLS as Distributed by MLS Grid
  • 2021-07-20 Listed $191,100 NIRA MLS as Distributed by MLS Grid
  • 2018-06-25 Sold (MLS) $134,850 NIRA MLS as Distributed by MLS Grid
  • 2018-05-07 Listed $134,850 NIRA MLS as Distributed by MLS Grid

Property tax history

-4.2%/yr

Latest (2024): $1,254 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…