CashFlowRE
Sign in Sign up
714 S 27th St
C- Composite 53.47
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 +17.7/30.0
  • ARV discount +12.5/15.0
  • 1% rule +6.5/10.0
  • DSCR +5.5/10.0
  • Rent growth +4.1/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$150,000

714 S 27th St · South Bend, IN 46615
3 bd · 2.0 ba · 1,554 sqft · SingleFamily public records · 17 Days on market
Built 1928 5,227 sqft lot $97/sqft · 46% above area Est $169k · 11% under

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

Listing remarks MLS

3 bed, 1 bath South Bend, IN home for sale. This property is in a residential neighborhood. The home is perfect for a handy man or investor. The home will require work and repairs before move in ready. There is a mobility ramp leading to the front door, for easy access. Could be a good investment fix n' flip.

Key facts

  • 5,227 sq ft lot
  • 2 garage spots
  • Built 1928

Property features AI

Exterior

  • Parking: Detached garage; Off-street parking; 2 garage spaces
  • Security: Security system
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Site-built home; 2 stories
  • Construction: Aluminum siding
  • Exterior features: Enclosed porch; Privacy fencing; Lot is sloped; Sidewalks in the community

Interior

  • Kitchen: Dishwasher; Microwave; Refrigerator; Gas oven
  • Bedrooms: Master bedroom located on the main floor
  • Bathrooms: 2 full bathrooms; 1 bathroom on the main level
  • Heating & cooling: Natural gas heating; Central air conditioning; Has heating and cooling
  • Interior features: Breakfast bar; Master suite on the main level; Window treatments; Finished basement; Basement fireplace
  • Laundry & utility: Washer; Dryer; Laundry located on the lower 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 3-bed/2.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $122 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $148k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.3% vs local median 4.4% in South Bend — 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 64/100 on livability (#365 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities D, employment D, crime 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: Nuner Fine Arts Academy (math 8% / reading 12%, grade F, #921 of 994 statewide, top 94%, 479 students, 90% FRL); 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 schools at 70% FRL track the district average.
  • Market conditions: Rents rising fast (+6.3%/yr); 73 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 754 units permitted in St. Joseph County in 2024 (460 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($63k/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 $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 9y ago; this cycle's ask has dropped $29k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.1% of price; built in 1928 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $147,750 (1.5% below list)

Questions for the listing agent

  1. Built in 1928 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. 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.
  7. 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.
  8. 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
1.15%
Cap rate
7.27%
Cash-on-cash
3.48%
DSCR
1.15
GRM
7.3

CMA / ARV

ARV (median comp)
$168,915
List price
$150,000
Delta
-11.20%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1225 S 27th St 0.52mi 3/2.0 1,536 (-1%) 0mo $149,500 $97 74
2512 Mishawaka Ave 0.26mi 3/2.0 1,427 (-8%) 1mo $95,000 $67 73
742 S 26th St 0.09mi 3/1.0 1,744 (+12%) 1mo $185,000 $106 71
1111 S 27th St 0.41mi 3/1.5 1,464 (-6%) 2mo $155,000 $106 68
946 S 28th St 0.34mi 4/2.0 (+1) 1,680 (+8%) 1mo $220,000 $131 65
833 S 34th St 0.47mi 3/2.0 1,404 (-10%) 0mo $178,000 $127 62
1734 Southwood Ave 0.63mi 3/2.0 1,464 (-6%) 2mo $240,000 $164 60
1113 S 23rd St 0.49mi 3/1.0 1,680 (+8%) 0mo $185,000 $110 59
2605 Mishawaka St 0.21mi 3/1.0 1,785 (+15%) 4mo $175,000 $98 58
205 N Middleboro Ave 0.71mi 3/1.0 1,588 (+2%) 4mo $165,000 $104 56
1009 S 26 St 0.37mi 3/1.0 1,330 (-14%) 2mo $199,900 $150 53
114 River Ave 0.72mi 4/1.0 (+1) 1,500 (-4%) 0mo $200,000 $133 52

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 · 6.27% rent growth · sell at horizon

5-year hold
IRR
-6.5%
Equity multiple
0.75×
Total profit
$-10,556
Equity at exit
$22,365
10-year hold
IRR
7.3%
Equity multiple
1.64×
Total profit
$27,030
Equity at exit
$12,969

Cash invested: $42,000 (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 46615

Home prices YoY
-34.0%
Rents YoY
6.3%
Active inventory
73
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,718 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$386 /mo · $4,634/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$361
Net cashflow
$122

Break-even live

Break-even rent $1,564
Max offer price $150,000
Occupancy floor 88%

Sensitivity live

Price -10% $207 -5% $164 +0% $122 +5% $79 +10% $37
Rent -10% $-14 -5% $54 +0% $122 +5% $190 +10% $258
Rate -1.0pp $197 -0.5pp $160 base $122 +0.5pp $83 +1.0pp $44

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
$37,500
Closing costs
$4,500
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
819 S 24th St South Bend, IN 3.0 2.0 1480 $1,795 $1.21 45d 1 0.26mi
3001 E Jefferson Blvd South Bend, IN 1.0–2.0 1.0–2.0 848 $1,329 $1.57 14d 21 0.53mi
931 S 34th St South Bend, IN 3.0 1.5 1656 $1,550 $0.94 45d 1 0.53mi
1106 S 20th St South Bend, IN 1.0–3.0 1.0–2.0 885 $1,200 $1.36 14d 1 0.59mi
211 Columbia St Mishawaka, IN 4.0 2.5 1500 $1,795 $1.20 22d 1 0.97mi
365 W Front St Mishawaka, IN 2.0 1.0–2.0 825 $3,050 $3.70 14d 1 1.35mi
724 Northwood Dr South Bend, IN 4.0 2.0 1594 $2,600 $1.63 45d 1 1.37mi
116 W Mishawaka Ave Mishawaka, IN 3.0 1.0–2.0 948 $2,321 $2.45 14d 31 1.38mi
1126 E Broadway St South Bend, IN 4.0 2.0 1492 $1,365 $0.91 22d 1 1.43mi
1149 E Indiana Ave South Bend, IN 4.0 2.0 1344 $1,200 $0.89 14d 1 1.43mi

Listing history 15 events

  1. 2026-06-09
    status $150,000 Pending 17 DOM
  2. 2026-06-08
    days on market $150,000 Active Under Contract 17 DOM
  3. 2026-06-07
    days on market $150,000 Active Under Contract 16 DOM
  4. 2026-06-03
    days on market $150,000 Active Under Contract 12 DOM
  5. 2026-06-03
    status $150,000 Active Under Contract 11 DOM
  6. 2026-06-02
    days on market $150,000 Active 11 DOM
  7. 2026-06-01
    days on market $150,000 Active 10 DOM
  8. 2026-05-31
    days on market $150,000 Active 9 DOM
  9. 2026-05-30
    days on market $150,000 Active 8 DOM
  10. 2026-05-12
    status Pending 775-char remark
  11. 2026-05-07
    listed $179,000 Active 775-char remark
  12. 2025-12-09
    historical $1,500
  13. 2025-12-03
    listed $1,500
  14. 2017-12-12
    soldstatus $18,000 310-char remark
    Show marketing remark (310 chars)

    3 bed, 1 bath South Bend, IN home for sale. This property is in a residential neighborhood. The home is perfect for a handy man or investor. The home will require work and repairs before move in ready. There is a mobility ramp leading to the front door, for easy access. Could be a good investment fix n' flip.

  15. 2017-11-20
    listed $16,900 310-char remark
    Show marketing remark (310 chars)

    3 bed, 1 bath South Bend, IN home for sale. This property is in a residential neighborhood. The home is perfect for a handy man or investor. The home will require work and repairs before move in ready. There is a mobility ramp leading to the front door, for easy access. Could be a good investment fix n' flip.

ⓘ 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
$4,634 · $386/mo
Projected year-2 tax
$4,634 · $386/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 3/10 Moderate 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
$20,616
− Mortgage interest
−$8,402
− Property taxes
−$4,634
− Insurance
−$750
− Repairs & maintenance
−$1,649
− Management
−$1,649
− Depreciation
−$4,364
Taxable loss
−$833
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$200
After-tax cash flow
$1,663/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 — South Bend

Score
64/100
State rank
#365
US rank
#13730

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
South Bend, IN
County
Saint Joseph County · 189,048 people
City population
99,767
Metro
South Bend-Mishawaka, IN-MI
Population (ZIP)
14,190
Household income
$62,964
Rent vs Own
36.9% rent · 63.1% own
Severe rent burden
420.0

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 (65%)
Race & ethnicity
White 65% Black 14% Two or more races 11% Hispanic / Latino 10% Asian 3%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Romanian 6% Italian 2% Serbian 2%
Foreign-born
8% · Canada, Vietnam
Languages at home
87% English-only · Spanish 7% Tagalog/Filipino 1% Other Indo-European 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
▼ -124.82%
Current HPI
242.1938
Rent YoY
▲ 6.27%
Metro
South Bend-Mishawaka, IN-MI
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

+758.0% since first listed
11 events — show timeline
  • 2026-06-12 Sold (MLS) $145,000 IRMLS
  • 2026-06-08 Pending IRMLS
  • 2026-06-02 Contingent IRMLS
  • 2026-05-26 Relisted IRMLS
  • 2026-05-26 Price Changed $150,000 IRMLS
  • 2026-05-12 Pending IRMLS
  • 2026-05-07 Listed $179,000 IRMLS
  • 2025-12-09 Rental Removed $1,500 IRMLS
  • 2025-12-03 Listed for Rent $1,500 IRMLS
  • 2017-12-12 Sold (MLS) $18,000 IRMLS
  • 2017-11-20 Listed $16,900 IRMLS

Property tax history

+28.4%/yr

Latest (2025): $4,634 · +116.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…