CashFlowRE
Sign in Sign up
219 W Dewey St Multi-family
D Composite 43.6
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 +18.9/30.0
  • DSCR +6.0/10.0
  • 1% rule +5.4/10.0
  • Schools +4.1/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.5/15.0
  • Appreciation +0.0/10.0

$279,000

219 W Dewey St · Bremen, IN 46506
4 bd · 3.0 ba · 2,238 sqft · MultiFamily public records · 66 Days on market
Built 1910 0.31 ac lot $125/sqft · 38% above area Est $241k · 16% over ↓ 5% since listing

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Welcome to a spacious and beautifully updated HISTORIC home that blends charm, functionality, and modern upgrades! This versatile 3–4 bedroom, 3 full bathroom property offers over 2,200+ finished square feet of living space , giving you room to live, work, and entertain comfortably. Step inside to discover renovated interior featuring newer flooring, a renovated kitchen, and refreshed bathrooms that bring a clean, modern feel throughout. The main-level master bedroom adds convenience, while the cozy wood-burning fireplace creates the perfect gathering space for Indiana evenings. Enjoy year-round relaxation in the sunroom/greenhouse, or step outside to the patio deck—ideal for entertaining or unwinding after a long day. The home is equipped with thoughtful upgrades including a reverse osmosis filtration system, water softener, and a new on-demand electric water heater, giving you efficiency and peace of mind. The AC unit is just 2 years old, and the metal roof adds long-term durability. Need space for hobbies or storage? This property delivers with a massive 40x30 garage/workshop plus an additional 16x12 metal outbuilding. Situated on a generous lot in a quiet Bremen neighborhood, this home offers space, upgrades, and flexibility that’s hard to find. Don’t miss your chance to own this move-in-ready home.

Key facts

  • Patio deck
  • Water softener
  • Renovated kitchen

Tags

HISTORIC HOMERENOVATED KITCHENCOZY WOOD-BURNING FIREPLACESUNROOM GREENHOUSEPATIO DECKWATER SOFTENER

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 4-bed/3.0-bath multifamily listed at $279k.

Deal economics

  • At list price, monthly cash flow is $286 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $279k).
  • Recommended offer: $262k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 76/100 on livability (#56 in IN, #3,697 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D+, amenities F, commute F.
  • Bremen Public Schools (town): math 47% / reading 49% proficiency, ranked #74 of 301 in IN (top 25%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Bremen Elementary/Middle School (math 47% / reading 44%, grade D-, #368 of 994 statewide, top 37%, 1,000 students, 53% FRL); Bremen Senior High School (math 47% / reading 72%, grade C+, #49 of 369 statewide, top 16%, 472 students, 45% FRL) — zoned schools average 49% FRL vs 34% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 36 active listings in the ZIP; 147 units permitted in Marshall 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 $8k of value loss. Plan a longer hold.
  • Marshall County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 66 days — a 6% lower offer ($262k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $262,260 (6.0% below list)

Questions for the listing agent

  1. It's been on market 66 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — 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. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.04%
Cap rate
7.52%
Cash-on-cash
4.39%
DSCR
1.20
GRM
8.0

CMA / ARV

ARV (median comp)
$241,238
List price
$279,000
Delta
15.65%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-9.4%
Equity multiple
0.66×
Total profit
$-26,902
Equity at exit
$41,600
10-year hold
IRR
0.1%
Equity multiple
1.01×
Total profit
$394
Equity at exit
$24,123

Cash invested: $78,120 (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 46506

Home prices YoY
-29.1%
Active inventory
36
Price-to-rent
22.9×

Monthly cashflow live

Estimated rent
$2,895 medium interval (Pro) →
Mortgage (P&I)
$1,463
Tax from tax record
$422 /mo · $5,060/yr
Insurance
$116
HOA
$0
Vacancy / Maint / Mgmt
$608
Net cashflow
$286

Break-even live

Break-even rent $2,533
Max offer price $279,000
Occupancy floor 85%

Sensitivity live

Price -10% $444 -5% $365 +0% $286 +5% $207 +10% $128
Rent -10% $57 -5% $172 +0% $286 +5% $400 +10% $515
Rate -1.0pp $427 -0.5pp $357 base $286 +0.5pp $214 +1.0pp $140

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 3 2 $1,014
Total (3 units) $2,895

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
$69,750
Closing costs
$8,370
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.

Listing history 20 events

  1. 2026-06-21
    days on market $279,000 Active 66 DOM
  2. 2026-06-19
    days on market $279,000 Active 64 DOM
  3. 2026-06-18
    days on market $279,000 Active 63 DOM
  4. 2026-06-17
    days on market $279,000 Active 62 DOM
  5. 2026-06-17
    price $279,000 Active 61 DOM
  6. 2026-06-16
    days on market $295,000 Active 61 DOM
  7. 2026-06-15
    days on market $295,000 Active 60 DOM
  8. 2026-06-14
    days on market $295,000 Active 58 DOM
  9. 2026-06-12
    days on market $295,000 Active 57 DOM
  10. 2026-06-09
    days on market $295,000 Active 54 DOM
  11. 2026-06-08
    days on market $295,000 Active 53 DOM
  12. 2026-06-07
    days on market $295,000 Active 52 DOM
  13. 2026-06-07
    days on market $295,000 Active 51 DOM
  14. 2026-06-03
    days on market $295,000 Active 48 DOM
  15. 2026-06-02
    days on market $295,000 Active 47 DOM
  16. 2026-06-01
    days on market $295,000 Active 46 DOM
  17. 2026-05-31
    days on market $295,000 Active 45 DOM
  18. 2026-05-30
    days on market $295,000 Active 44 DOM
  19. 2026-04-28
    price $295,000 1348-char remark
    Show marketing remark (1348 chars)

    Welcome to a spacious and beautifully updated HISTORIC home that blends charm, functionality, and modern upgrades! This versatile 3–4 bedroom, 3 full bathroom property offers over 2,200+ finished square feet of living space , giving you room to live, work, and entertain comfortably. Step inside to discover renovated interior featuring newer flooring, a renovated kitchen, and refreshed bathrooms that bring a clean, modern feel throughout. The main-level master bedroom adds convenience, while the cozy wood-burning fireplace creates the perfect gathering space for Indiana evenings. Enjoy year-round relaxation in the sunroom/greenhouse, or step outside to the patio deck—ideal for entertaining or unwinding after a long day. The home is equipped with thoughtful upgrades including a reverse osmosis filtration system, water softener, and a new on-demand electric water heater, giving you efficiency and peace of mind. The AC unit is just 2 years old, and the metal roof adds long-term durability. Need space for hobbies or storage? This property delivers with a massive 40x30 garage/workshop plus an additional 16x12 metal outbuilding. Situated on a generous lot in a quiet Bremen neighborhood, this home offers space, upgrades, and flexibility that’s hard to find. Don’t miss your chance to own this move-in-ready home.

  20. 2026-04-16
    listed $310,000 Active 1348-char remark
    Show marketing remark (1348 chars)

    Welcome to a spacious and beautifully updated HISTORIC home that blends charm, functionality, and modern upgrades! This versatile 3–4 bedroom, 3 full bathroom property offers over 2,200+ finished square feet of living space , giving you room to live, work, and entertain comfortably. Step inside to discover renovated interior featuring newer flooring, a renovated kitchen, and refreshed bathrooms that bring a clean, modern feel throughout. The main-level master bedroom adds convenience, while the cozy wood-burning fireplace creates the perfect gathering space for Indiana evenings. Enjoy year-round relaxation in the sunroom/greenhouse, or step outside to the patio deck—ideal for entertaining or unwinding after a long day. The home is equipped with thoughtful upgrades including a reverse osmosis filtration system, water softener, and a new on-demand electric water heater, giving you efficiency and peace of mind. The AC unit is just 2 years old, and the metal roof adds long-term durability. Need space for hobbies or storage? This property delivers with a massive 40x30 garage/workshop plus an additional 16x12 metal outbuilding. Situated on a generous lot in a quiet Bremen neighborhood, this home offers space, upgrades, and flexibility that’s hard to find. Don’t miss your chance to own this move-in-ready home.

ⓘ 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
$5,060 · $422/mo
Projected year-2 tax
$5,060 · $422/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 3/10 Moderate 7 d/yr ≥99°F today · 16 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
$34,740
− Mortgage interest
−$15,628
− Property taxes
−$5,060
− Insurance
−$1,395
− Repairs & maintenance
−$2,779
− Management
−$2,779
− Depreciation
−$8,116
Taxable loss
−$1,018
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$244
After-tax cash flow
$3,677/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
Bremen Public Schools
NCES district ID
1800900
Math proficiency
47% ▼ -2.00%
Reading proficiency
49% ▼ -3.00%
Median HH income
$50,187
Composite
41.15/100
National rank
#3555
State rank
#74 of 301 in IN

Livability — Bremen

Score
76/100
State rank
#56
US rank
#3697

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bremen, IN
Population (ZIP)
10,095

Population outlook (Marshall County) Hauer SSP2

Today (2025)
46,402 people
By 2030
45,775 · -1.4%
By 2040
44,220 · -4.7%
By 2050
42,329 · -8.8%
By 2075
38,235 · -17.6%
By 2100
33,285 · -28.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Hispanic / Latino 13% Two or more races 7% Asian 2%
Hispanic origin (detail)
Mexican 13%
Common ancestry
Polish 3% Romanian 3% Slovak 3%
Foreign-born
6% · Canada, China, Jamaica
Languages at home
75% English-only · German/W. Germanic 13% Spanish 10% Chinese 1%

Political lean MEDSL · Marshall

2024 margin
Solid R (+43.4) · D 27.4% · R 70.8% · Other 1.8%
2008→2024 swing
-29.8pp toward R · 2008: -13.6pp · 2024: -43.4pp
All cycles
2024: R+43.4 2020: R+40.8 2016: R+41.6 2012: R+28.9 2008: R+13.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -106.91%
Current HPI
260.8517
Rent YoY
Metro
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

-4.8% since first listed
2 events — show timeline
  • 2026-04-28 Price Changed $295,000 IRMLS
  • 2026-04-16 Listed $310,000 IRMLS

Property tax history

+16.1%/yr

Latest (2025): $5,060 · +8.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…