CashFlowRE
Sign in Sign up
744 Portage Ave
C- Composite 53.7
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 +15.0/15.0
  • DSCR +5.5/10.0
  • 1% rule +4.2/10.0
  • 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

$144,900

744 Portage Ave · South Bend, IN 46616
2 bd · 1.0 ba · 1,717 sqft · SingleFamily public records · 75 Days on market
Built 1919 2,190 sqft lot $84/sqft · 27% below area Est $199k · 27% under

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

Listing remarks MLS

MOTIVATED SELLER - GREAT INVESTOR PROPERTY. This 3-bedroom, 2-bath two-story home is ready for its next chapter and full of opportunity for the right buyer. With high ceilings, abundant natural light, and original hardwood flooring throughout the main level, the character here is undeniable. Front porch offers the perfect space to relax and unwind and property complete with privacy fence. Front porch window replaced since pictures. Whether you’re an investor or a buyer looking to bring your vision to life, this home is priced to sell and ready to become something truly special.

Key facts

  • Privacy fence
  • High ceilings
  • Enclosed front porch

Tags

HIGH CEILINGSORIGINAL HARDWOOD FLOORINGREFINISHED CLAWFOOT TUBENCLOSED FRONT PORCHPRIVACY FENCE

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 $145k.

Deal economics

  • At list price, monthly cash flow is $116 ($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 $134k (7.6% below list).
  • Recommended offer: $134k (7.6% below list) — sets the bar for 1% rule.
  • 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: Madison S.T.E.A.M. Academy (math 2% / reading 2%, grade F, #994 of 994 statewide, top 100%, 618 students, 93% FRL); Lasalle Academy (math 23% / reading 53%, grade F, #136 of 330 statewide, top 44%, 488 students, 56% FRL); Adams High School (math 28% / reading 57%, grade F, #195 of 369 statewide, top 53%, 1,976 students, 56% FRL) — zoned schools at 68% FRL track the district average.
  • Market conditions: Rents rising fast (+6.5%/yr); 42 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 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 $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 75 days — a 6% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 8y ago; this cycle's ask has dropped $20k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $52k; list at $145k implies a 181% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1919 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $133,856 (7.6% below list)

Questions for the listing agent

  1. It's been on market 75 days. Have you received any prior offers? Is the seller open to a 8% concession, seller financing, or rate buy-down credit?
  2. Built in 1919 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.92%
Cap rate
7.26%
Cash-on-cash
3.44%
DSCR
1.15
GRM
9.0

CMA / ARV

ARV (median comp)
$199,299
List price
$144,900
Delta
-27.30%
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
1040 Woodward Ave 0.24mi 3/2.0 (+1) 1,656 (-4%) 4mo $185,000 $112 71
506 W Angela Blvd 0.54mi 3/1.5 (+1) 1,728 (+1%) 3mo $264,195 $153 64
1202 Cleveland Ave 0.60mi 2/1.0 1,800 (+5%) 1mo $136,000 $76 63
501 W Angela Blvd 0.57mi 3/1.5 (+1) 1,692 (-2%) 2mo $151,000 $89 62
744 Blaine Ave 0.40mi 3/1.0 (+1) 1,566 (-9%) 1mo $152,000 $97 60
322 Studebaker St 0.74mi 2/1.5 1,764 (+3%) 5mo $106,250 $60 55
210 Wakewa Ave 0.45mi 3/1.0 (+1) 1,530 (-11%) 2mo $300,000 $196 54
319 W Madison St 0.42mi 3/1.0 (+1) 1,512 (-12%) 2mo $84,900 $56 54
525 W Angela Blvd 0.56mi 3/1.0 (+1) 1,578 (-8%) 2mo $250,000 $158 54
1219 Leeper Ave 0.64mi 3/1.5 (+1) 1,847 (+8%) 0mo $385,000 $208 50
807 Diamond Ave 0.56mi 3/1.5 (+1) 1,920 (+12%) 2mo $70,000 $36 45
320 Howard St 0.70mi 3/2.5 (+1) 1,512 (-12%) 4mo $549,900 $364 33

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 · 6.49% rent growth · sell at horizon

5-year hold
IRR
-7.2%
Equity multiple
0.72×
Total profit
$-11,217
Equity at exit
$21,605
10-year hold
IRR
6.1%
Equity multiple
1.52×
Total profit
$21,162
Equity at exit
$12,528

Cash invested: $40,572 (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 46616

Home prices YoY
-17.9%
Rents YoY
6.5%
Active inventory
42
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,339 high interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$121 /mo · $1,449/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$281
Net cashflow
$116

Break-even live

Break-even rent $1,191
Max offer price $144,900
Occupancy floor 86%

Sensitivity live

Price -10% $198 -5% $157 +0% $116 +5% $75 +10% $34
Rent -10% $11 -5% $64 +0% $116 +5% $169 +10% $222
Rate -1.0pp $189 -0.5pp $153 base $116 +0.5pp $79 +1.0pp $41

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
$36,225
Closing costs
$4,347
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
504 W Navarre St South Bend, IN 3.0 1.5 1520 $1,350 $0.89 15d 1 0.26mi
910 Allen St South Bend, IN 3.0 1.0 1100 $1,350 $1.23 22d 1 0.37mi
1118 Van Buren St South Bend, IN 3.0 1.0 1394 $1,375 $0.99 22d 1 0.41mi
1032 Allen St South Bend, IN 3.0 2.0 1580 $1,200 $0.76 45d 1 0.42mi
752 Diamond Ave South Bend, IN 3.0 1.5 1248 $1,400 $1.12 45d 1 0.55mi
1243 Portage Ave South Bend, IN 3.0 1.0 1570 $1,500 $0.96 45d 1 0.58mi
736 Lawndale Ave Unit 1 South Bend, IN 3.0 1.0 1072 $1,200 $1.12 15d 1 0.62mi
122 E Pokagon St South Bend, IN 2.0 1.0 1200 $1,500 $1.25 15d 1 0.71mi
211 W Washington St South Bend, IN 3.0 1.0–2.5 1162 $5,399 $4.64 22d 19 0.73mi
307 E Lasalle Ave South Bend, IN 1.0–2.0 1.0–2.0 925 $1,670 $1.80 15d 22 0.74mi
300 E Lasalle Ave South Bend, IN 3.0 1.0–3.0 1013 $2,409 $2.38 15d 31 0.78mi
221 S Taylor St South Bend, IN 3.0 2.0 1178 $2,599 $2.21 15d 1 0.83mi
1214 Queen St South Bend, IN 3.0 1.0 1056 $1,300 $1.23 15d 1 0.84mi
2010 Lincoln Way W Unit 2 South Bend, IN 3.0 1.0 1150 $1,325 $1.15 22d 1 1.05mi
1505 N Adams St South Bend, IN 3.0 1.0 1200 $1,350 $1.12 15d 1 1.06mi
1206 Johnson St South Bend, IN 3.0 1.5 1320 $1,400 $1.06 45d 1 1.08mi
1210 Johnson St South Bend, IN 3.0 2.0 1568 $1,250 $0.80 22d 1 1.08mi
1008 O Brien St Unit O South Bend, IN 3.0 1.0 1634 $800 $0.49 22d 1 1.08mi
1046 N Elmer St South Bend, IN 2.0 1.0 1050 $1,025 $0.98 22d 1 1.22mi
2203 Smith St South Bend, IN 3.0 1.0 1248 $1,215 $0.97 15d 1 1.23mi
1145 N Eddy St South Bend, IN 3.0 1.0–3.0 959 $3,387 $3.53 45d 1 1.24mi
116 N Notre Dame Ave South Bend, IN 3.0 1.5 1524 $1,295 $0.85 15d 1 1.24mi
1018 S Bend Ave South Bend, IN 2.0 1.0–2.0 836 $2,950 $3.53 15d 27 1.27mi
1642 Johnson St South Bend, IN 3.0 1.0 1375 $1,400 $1.02 15d 1 1.27mi
1630 Obrien St South Bend, IN 3.0 1.0 1120 $1,400 $1.25 15d 1 1.31mi
1317 Poland St South Bend, IN 3.0 1.0 1100 $1,300 $1.18 22d 1 1.37mi

Listing history 21 events

  1. 2026-06-18
    days on market $144,900 Active 75 DOM
  2. 2026-06-17
    days on market $144,900 Active 74 DOM
  3. 2026-06-16
    days on market $144,900 Active 73 DOM
  4. 2026-06-15
    days on market $144,900 Active 72 DOM
  5. 2026-06-14
    days on market $144,900 Active 70 DOM
  6. 2026-06-13
    days on market $144,900 Active 69 DOM
  7. 2026-06-10
    pricedays on market $144,900 Active 67 DOM
  8. 2026-06-09
    days on market $149,000 Active 66 DOM
  9. 2026-06-08
    days on market $149,000 Active 65 DOM
  10. 2026-06-07
    days on market $149,000 Active 64 DOM
  11. 2026-06-03
    days on market $149,000 Active 60 DOM
  12. 2026-06-02
    days on market $149,000 Active 59 DOM
  13. 2026-06-01
    days on market $149,000 Active 58 DOM
  14. 2026-05-31
    days on market $149,000 Active 57 DOM
  15. 2026-05-30
    days on market $149,000 Active 56 DOM
  16. 2026-04-28
    price $149,000 590-char remark
    Show marketing remark (590 chars)

    MOTIVATED SELLER - GREAT INVESTOR PROPERTY. This 3-bedroom, 2-bath two-story home is ready for its next chapter and full of opportunity for the right buyer. With high ceilings, abundant natural light, and original hardwood flooring throughout the main level, the character here is undeniable. Front porch offers the perfect space to relax and unwind and property complete with privacy fence. Front porch window replaced since pictures. Whether you’re an investor or a buyer looking to bring your vision to life, this home is priced to sell and ready to become something truly special.

  17. 2026-04-16
    price $152,000 590-char remark
    Show marketing remark (590 chars)

    MOTIVATED SELLER - GREAT INVESTOR PROPERTY. This 3-bedroom, 2-bath two-story home is ready for its next chapter and full of opportunity for the right buyer. With high ceilings, abundant natural light, and original hardwood flooring throughout the main level, the character here is undeniable. Front porch offers the perfect space to relax and unwind and property complete with privacy fence. Front porch window replaced since pictures. Whether you’re an investor or a buyer looking to bring your vision to life, this home is priced to sell and ready to become something truly special.

  18. 2026-04-11
    price $157,000 590-char remark
    Show marketing remark (590 chars)

    MOTIVATED SELLER - GREAT INVESTOR PROPERTY. This 3-bedroom, 2-bath two-story home is ready for its next chapter and full of opportunity for the right buyer. With high ceilings, abundant natural light, and original hardwood flooring throughout the main level, the character here is undeniable. Front porch offers the perfect space to relax and unwind and property complete with privacy fence. Front porch window replaced since pictures. Whether you’re an investor or a buyer looking to bring your vision to life, this home is priced to sell and ready to become something truly special.

  19. 2026-04-04
    listed $165,000 Active 590-char remark
    Show marketing remark (590 chars)

    MOTIVATED SELLER - GREAT INVESTOR PROPERTY. This 3-bedroom, 2-bath two-story home is ready for its next chapter and full of opportunity for the right buyer. With high ceilings, abundant natural light, and original hardwood flooring throughout the main level, the character here is undeniable. Front porch offers the perfect space to relax and unwind and property complete with privacy fence. Front porch window replaced since pictures. Whether you’re an investor or a buyer looking to bring your vision to life, this home is priced to sell and ready to become something truly special.

  20. 2018-09-19
    soldstatus $51,600 708-char remark
    Show marketing remark (708 chars)

    "Clean", "Updated", "Peaceful", "Warm" and "Inviting" are the words to describe this house! 3 bed, 2 bath home with refinished hardwood floors, brand new carpet, new tiled bathroom floor, freshly painted interior and exterior, brand new kitchen with granite countertop and new stainless steel gas stove, new lighting, new bathroom vanity, new fence along north side of the property, and a new water heater! Upstairs bathroom features the recently refinished original clawfoot tub. Front porch is enclosed and provides a great place to sit and enjoy the evening. For how nice this house is. .. This baby is priced to sell! Don't wait to schedule your showing!

  21. 2018-03-18
    listed $52,900 708-char remark
    Show marketing remark (708 chars)

    "Clean", "Updated", "Peaceful", "Warm" and "Inviting" are the words to describe this house! 3 bed, 2 bath home with refinished hardwood floors, brand new carpet, new tiled bathroom floor, freshly painted interior and exterior, brand new kitchen with granite countertop and new stainless steel gas stove, new lighting, new bathroom vanity, new fence along north side of the property, and a new water heater! Upstairs bathroom features the recently refinished original clawfoot tub. Front porch is enclosed and provides a great place to sit and enjoy the evening. For how nice this house is. .. This baby is priced to sell! Don't wait to schedule your showing!

ⓘ 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
$1,449 · $121/mo
Projected year-2 tax
$1,449 · $121/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 1/10 Low FEMA zone X (unshaded) · 0% 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 3 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
$16,063
− Mortgage interest
−$8,117
− Property taxes
−$1,449
− Insurance
−$724
− Repairs & maintenance
−$1,285
− Management
−$1,285
− Depreciation
−$4,215
Taxable loss
−$1,013
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$243
After-tax cash flow
$1,640/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)
5,979
Household income
$58,537
Rent vs Own
42.6% rent · 57.4% own
Severe rent burden
339.0

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
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 59% Black 21% Hispanic / Latino 16% Two or more races 14% Asian 1%
Hispanic origin (detail)
Mexican 9% Puerto Rican 2%
Common ancestry
Romanian 7% Portuguese 2% Slovak 2%
Foreign-born
5% · Canada, China
Languages at home
90% English-only · Spanish 7% 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
▼ -51.53%
Current HPI
237.0154
Rent YoY
▲ 6.49%
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

+181.7% since first listed
6 events — show timeline
  • 2026-04-28 Price Changed $149,000 IRMLS
  • 2026-04-16 Price Changed $152,000 IRMLS
  • 2026-04-11 Price Changed $157,000 IRMLS
  • 2026-04-04 Listed $165,000 IRMLS
  • 2018-09-19 Sold (MLS) $51,600 IRMLS
  • 2018-03-18 Listed $52,900 IRMLS

Property tax history

-7.6%/yr

Latest (2023): $1,449 · -0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…