Clayton 715 Parke Place Plan · Elkhart, IN 46514

$129,900

3 bd · 2.0 ba · 1,475 sqft · Manufactured · 217 Days on market

Manufactured home Good condition

---

Why this score? — see what drove the F 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).

• ARV discount +7.5/15.0
• Cash flow +6.1/30.0
• Rent growth +4.3/5.0
• Condition / age +4.0/5.0
• Livability +3.4/5.0
• Appreciation +2.5/10.0
• Schools +2.5/10.0
• 1% rule +1.4/10.0
• DSCR +0.4/10.0
• Manufactured-home adj. -2.6

Listing remarks MLS

Step into the future of stylish living with this stunning 2025 Clayton Home. This 3-bedroom, 2-bathroom residence makes a bold statement with high-contrast design, featuring a striking blackout backsplash in the kitchen and a custom accent wall in the living room. The heart of the home is an expansive eat-in kitchen anchored by a massive center island and sleek stainless steel appliances, creating the ultimate hub for cooking and entertaining. Functionality meets luxury in every corner, from the high-end butler's pantry—perfect for the modern host—to the private primary retreat. Unwind in a master suite that boasts a generous walk-in closet and a contemporary walk-in shower. With its open-concept flow and sophisticated, modern finishes, this 2025 model is engineered for those who want a home that looks as good as it feels.

Key facts

• Walk-in closet
• Listed 216 days

Tags

• EXPANSIVE EAT-IN KITCHEN
• MASSIVE CENTER ISLAND
• HIGH-END BUTLER'S PANTRY
• PRIVATE PRIMARY RETREAT
• WALK-IN CLOSET
• CONTEMPORARY WALK-IN SHOWER

🏗️ New construction. The $129,900 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $176,829.

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath manufactured listed at $130k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-332 ($-4k/yr) — negative.
• To cash-flow at today's rent, offer at most $129k (0.9% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $113k (13.3% below list).
• Recommended offer: $113k (13.3% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 68/100 on livability (#224 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities C-, crime F, commute F.
• Elkhart Community Schools (urban): math 18% / reading 25% proficiency, ranked #271 of 301 in IN (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
• Zoned schools: Osolo Elementary School (math 20% / reading 18%, grade F, #829 of 994 statewide, top 84%, 490 students, 76% FRL); North Side Middle School (math 15% / reading 31%, grade F, #263 of 330 statewide, top 80%, 627 students, 72% FRL).
• Market conditions: Rents rising fast (+7.0%/yr); 507 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 117d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 71% of comp listings sitting > 30 days — soft ceiling on asking rent; 484 units permitted in Elkhart County in 2024 (136 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.
• Elkhart County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

• It's been on market 217 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.

Recommended offer $112,634 (13.3% below list)

Questions for the listing agent

1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
2. It's been on market 217 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
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. 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?
8. 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.
9. 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.
10. 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: 0.64% ✗
• Cap rate: 4.04%
• Cash-on-cash: -8.05%
• DSCR: 0.64
• GRM: 13.1

CMA / ARV

• ARV (median comp): $176,829
• List price: $129,900
• Delta: -26.54%
• Verdict: UNDERPRICED
• Comps: 2 within 1.0 mi

Show comp detail 5 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
25025 Dunny St	0.46mi	3/2.0	1,568 (+6%)	10mo	$192,500	$123	60
1909 Grover St	0.52mi	3/2.0	1,349 (-8%)	13mo	$137,000	$102	51
54085 Independence St	0.47mi	3/1.0	1,652 (+12%)	11mo	$150,000	$91	45
25884 Modrell Ave	0.92mi	3/2.0	1,296 (-12%)	18mo	$156,250	$121	30
26085 Gerald St	0.92mi	2/2.0 (-1)	1,188 (-20%)	22mo	$160,000	$135	17

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 · 7.03% rent growth · sell at horizon

5-year hold

• IRR: -26.1%
• Equity multiple: 0.09×
• Total profit: $-45,043
• Equity at exit: $26,366

10-year hold

• IRR: -13.5%
• Equity multiple: 0.09×
• Total profit: $-45,207
• Equity at exit: $15,289

Cash invested: $49,512 (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.

Methodology + full state rankings →

Active competition Active MLS

• For sale now: 59 active
• Median asking: $128,400 ($91/sqft)
• Median days on market: 62 d
• This list price: 51% of active listings are priced below it
• ARV vs active asking: +31.7% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 46514

• Rents YoY: 7.0%
• Active inventory: 507
• Price-to-rent: 9.6×

Monthly cashflow live

• Estimated rent: $1,126 high
• Mortgage (P&I): −$927
• Tax est. 1.5%: −$221 /mo · $2,652/yr
• Insurance: −$74
• HOA: −$0
• Lot rent leased land?: −$0
• Vacancy / Maint / Mgmt: −$237
• Net cashflow: $-332

Break-even live

Break-even rent $1,547

Max offer price $128,758

Occupancy floor —

Sensitivity live

Price	-10% $-210	-5% $-271	+0% $-332	+5% $-393	+10% $-454
Rent	-10% $-421	-5% $-377	+0% $-332	+5% $-288	+10% $-243
Rate	-1.0pp $-243	-0.5pp $-287	base $-332	+0.5pp $-378	+1.0pp $-425

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: $44,207
• Closing costs: $5,305
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 7 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1875 Osolo Rd Elkhart, IN	1.0–3.0	1.0–2.0	948	$1,000	$1.05	117d	1	0.29mi
2001 Sugar Maple Ln Elkhart, IN	1.0–2.0	1.0–2.0	923	$1,445	$1.56	0d	39	0.36mi
2002 Raintree Dr Elkhart, IN	2.0	1.5	1034	$1,479	$1.43	117d	2	0.62mi
2002 Raintree Dr Unit 2103-1 Elkhart, IN	2.0	1.5	1034	$1,609	$1.56	6d	1	0.63mi
2304 Grant St Elkhart, IN	4.0	2.0	1450	$1,800	$1.24	139d	1	1.02mi
1120 Worthmore Ave Elkhart, IN	2.0	1.0	987	$1,700	$1.72	117d	1	1.26mi
1301 Cone St Elkhart, IN	2.0	1.0	888	$1,100	$1.24	139d	1	1.35mi

Listing history 50 events

1. 2026-09-24
   days on market $129,900 Active 217 DOM
2. 2026-09-24
   days on market $129,900 Active 216 DOM
3. 2026-09-22
   days on market $129,900 Active 215 DOM
4. 2026-09-20
   days on market $129,900 Active 213 DOM
5. 2026-09-18
   days on market $129,900 Active 211 DOM
6. 2026-09-17
   days on market $129,900 Active 210 DOM
7. 2026-09-16
   days on market $129,900 Active 209 DOM
8. 2026-09-15
   days on market $129,900 Active 208 DOM
9. 2026-09-14
   days on market $129,900 Active 207 DOM
10. 2026-09-13
    days on market $129,900 Active 206 DOM
11. 2026-09-12
    days on market $129,900 Active 205 DOM
12. 2026-09-11
    days on market $129,900 Active 204 DOM
13. 2026-09-05
    days on market $129,900 Active 198 DOM
14. 2026-09-04
    days on market $129,900 Active 197 DOM
15. 2026-09-03
    days on market $129,900 Active 196 DOM
16. 2026-08-31
    days on market $129,900 Active 193 DOM
17. 2026-08-30
    days on market $129,900 Active 192 DOM
18. 2026-08-29
    days on market $129,900 Active 191 DOM
19. 2026-08-28
    days on market $129,900 Active 190 DOM
20. 2026-08-27
    days on market $129,900 Active 189 DOM
21. 2026-08-25
    days on market $129,900 Active 187 DOM
22. 2026-08-24
    days on market $129,900 Active 186 DOM
23. 2026-08-23
    days on market $129,900 Active 185 DOM
24. 2026-08-22
    days on market $129,900 Active 184 DOM
25. 2026-08-21
    days on market $129,900 Active 183 DOM
26. 2026-08-20
    price $129,900 Active 182 DOM
27. 2026-08-20
    days on market $139,900 Active 182 DOM
28. 2026-08-19
    days on market $139,900 Active 181 DOM
29. 2026-08-18
    days on market $139,900 Active 180 DOM
30. 2026-08-17
    days on market $139,900 Active 179 DOM
31. 2026-08-16
    days on market $139,900 Active 178 DOM
32. 2026-08-15
    days on market $139,900 Active 177 DOM
33. 2026-08-15
    days on market $139,900 Active 176 DOM
34. 2026-08-13
    days on market $139,900 Active 175 DOM
35. 2026-08-12
    days on market $139,900 Active 174 DOM
36. 2026-08-11
    days on market $139,900 Active 173 DOM
37. 2026-08-10
    days on market $139,900 Active 172 DOM
38. 2026-08-09
    days on market $139,900 Active 171 DOM
39. 2026-08-08
    days on market $139,900 Active 170 DOM
40. 2026-08-07
    days on market $139,900 Active 169 DOM
41. 2026-08-06
    days on market $139,900 Active 168 DOM
42. 2026-08-05
    days on market $139,900 Active 167 DOM
43. 2026-08-04
    days on market $139,900 Active 166 DOM
44. 2026-08-03
    days on market $139,900 Active 165 DOM
45. 2026-07-31
    days on market $139,900 Active 162 DOM
46. 2026-07-30
    days on market $139,900 Active 161 DOM
47. 2026-07-29
    days on market $139,900 Active 160 DOM
48. 2026-07-27
    days on market $139,900 Active 158 DOM
49. 2026-07-25
    days on market $139,900 Active 156 DOM
50. 2026-07-23
    days on market $139,900 Active 154 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $13,516
• − Mortgage interest: −$9,905
• − Property taxes: −$2,652
• − Insurance: −$884
• − Repairs & maintenance: −$1,081
• − Management: −$1,081
• − Depreciation: −$5,144
• Taxable loss: −$7,232
• Est. tax savings @ 24.0%: +$1,736
• After-tax cash flow: $-2,251/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.

Condition & rehab AI · 1 photo

Good 80/100 Cosmetic rehab Est. rehab $7,375–$22,125 screening

This 2025 Clayton Home is in excellent condition with modern features and a fresh paint job, making it a move-in-ready property with high resale and rental potential.

Value-add opportunities

• Both Painting the exterior and interior — Fresh paint enhances curb appeal and interior aesthetics. ↑
• Both Landscaping improvements — Enhances curb appeal and adds value to the property. ↑
• Resale Kitchen backsplash installation — Stylish backsplash adds a modern touch and enhances the kitchen's functionality. ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 25/100

Zoned Schools

Elementary Osolo Elementary School F IN #829/994 Nat'l #34,564/41,679 Middle North Side Middle School F IN #263/330 Nat'l #11,007/14,009 High Elkhart High School F IN #285/369 Nat'l #10,121/17,239

Schools (NCES district)

• District: Elkhart Community Schools
• NCES district ID: 1803270
• Math proficiency: 18% ▼ -12.00%
• Reading proficiency: 25% ▼ -9.00%
• Median HH income: $42,881
• Composite: 18.45/100
• National rank: #8928
• State rank: #271 of 301 in IN

C Composite livability gradescore 68/100

Livability — Elkhart

• Score: 68/100
• State rank: #224
• US rank: #9852

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Elkhart, IN
• County: Elkhart County · 213,761 people
• City population: 74,260
• Metro: Elkhart-Goshen, IN
• Population (ZIP): 42,389
• Household income: $65,833
• Rent vs Own: 28.0% rent · 72.0% own
• Severe rent burden: 8% of renters

---

Population outlook (Elkhart County) Hauer SSP2

• Today (2025): 213,761 people
• By 2030: 218,103 · +2.0%
• By 2040: 225,381 · +5.4%
• By 2050: 229,447 · +7.3%
• By 2075: 232,856 · +8.9%
• By 2100: 214,088 · +0.2%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (74%)
• Race & ethnicity: White 74% Hispanic / Latino 14% Two or more races 6% Black 5% Asian 1%
• Hispanic origin (detail): Mexican 10%
• Common ancestry: Lithuanian 2% Romanian 2% Italian 2%
• Foreign-born: 8% · Canada
• Languages at home: 89% English-only · Spanish 10%

---

Political lean MEDSL · Elkhart

• 2024 margin: Solid R (+32.4) · D 33.1% · R 65.5% · Other 1.4%
• 2008→2024 swing: -21.2pp toward R · 2008: -11.2pp · 2024: -32.4pp
• All cycles: 2024: R+32.4 2020: R+28.1 2016: R+32.4 2012: R+26.5 2008: R+11.2

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -246.78%
• Current HPI: 225.6
• Rent YoY: ▲ 7.03%
• Metro: Elkhart-Goshen, IN
• State GDP YoY: ▲ 2.90%
• F500 in state: 18

---

Industry mix (Fortune 500 HQ in IN)

Industry	F500 HQs	Revenue
▸Industrial Machinery	2	$37B
▸Healthcare	1	$177B
▸Pharmaceuticals	1	$45B
▸Metals / Steel	1	$18B
▸Agriculture	1	$17B
▸Packaging	1	$12B

Price history

1 event — show timeline

• 2026-02-19 Listed $139,900 Zillow