CashFlowRE
Sign in Sign up
1709 Leer St
C Composite 57.22
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 +26.8/30.0
  • DSCR +9.2/10.0
  • 1% rule +6.1/10.0
  • ARV discount +4.5/15.0
  • Rent growth +3.5/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$105,000

1709 Leer St · South Bend, IN 46613
2 bd · 1.0 ba · 1,064 sqft · SingleFamily public records · 30 Days on market
Built 1907 0.25 ac lot $99/sqft · 7% above area Est $98k · 7% over ↓ 4% since listing

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

Listing remarks MLS

Welcome to 1709 Leer St—an excellent value-add property with strong potential. This 2-bedroom, 1-bath home features a durable metal roof installed in 2025, offering long-term peace of mind on one of the major components. The home is in as-is condition and primarily needs cosmetic updates, making it a great option for investors, flippers, or buyers looking to build equity. Interior offers a functional layout with living space, kitchen, and laundry area ready for your finishing touches. Situated on a manageable lot with off-street parking and convenient access to local amenities, schools, and major routes.

Key facts

  • Metal roof
  • Major routes
  • Local amenities

Tags

METAL ROOFOFF-STREET PARKINGLOCAL AMENITIESMAJOR ROUTES

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 $105k.

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 ($1k rent vs $105k).
  • Recommended offer: $103k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.6% 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: Kennedy Academy (math 45% / reading 52%, grade D, #304 of 994 statewide, top 31%, 520 students, 61% FRL); Lasalle Academy (math 23% / reading 53%, grade F, #136 of 330 statewide, top 44%, 488 students, 56% FRL); Riley High School (math 19% / reading 46%, grade F, #293 of 369 statewide, top 80%, 992 students, 67% FRL).
  • Zoned-school proficiency averages 40% at this address vs 16% district-wide (+23 pts) — the actual schools serving this property are materially stronger than the South Bend Community School Corporation average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising fast (+4.1%/yr); 78 active listings in the ZIP; 27 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 52% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 754 units permitted in St. Joseph County in 2024 (460 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($43k/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 $726 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 4.1% rent growth), your $29k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($103k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1907 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $103,425 (1.5% below list)

Questions for the listing agent

  1. Built in 1907 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
1.11%
Cap rate
9.56%
Cash-on-cash
11.68%
DSCR
1.52
GRM
7.5

CMA / ARV

ARV (median comp)
$98,386
List price
$105,000
Delta
6.72%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1148 E Dayton St 0.15mi 2/1.0 936 (-12%) 1mo $67,000 $72 72
1610 E Donald St 0.47mi 2/1.0 1,028 (-3%) 3mo $120,000 $117 70
1339 E Bowman St 0.24mi 2/1.0 1,168 (+10%) 3mo $120,000 $103 70
1909 Clyde St 0.23mi 3/1.0 (+1) 1,144 (+8%) 8mo $135,000 $118 66
1202 S Twyckenham Dr 0.46mi 2/1.0 1,152 (+8%) 1mo $155,000 $135 64
1402 E Calvert St 0.23mi 2/1.0 1,197 (+12%) 7mo $140,000 $117 62
1201 Oakland St 0.39mi 2/1.0 965 (-9%) 5mo $118,000 $122 62
1515 Lebanon St 0.43mi 2/1.0 1,161 (+9%) 4mo $140,000 $121 61
1804 E Calvert St 0.56mi 3/1.0 (+1) 1,104 (+4%) 2mo $185,000 $168 61
1113 E Donald St 0.34mi 3/1.0 (+1) 972 (-9%) 5mo $95,000 $98 60
1715 Altgeld St 0.67mi 3/1.0 (+1) 1,148 (+8%) 6mo $85,000 $74 46
1715 Southeast Dr 0.73mi 3/1.0 (+1) 1,150 (+8%) 6mo $150,000 $130 42

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 · 4.08% rent growth · sell at horizon

5-year hold
IRR
2.2%
Equity multiple
1.08×
Total profit
$2,458
Equity at exit
$15,656
10-year hold
IRR
12.7%
Equity multiple
2.05×
Total profit
$30,851
Equity at exit
$9,078

Cash invested: $29,400 (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 46613

Home prices YoY
-7.2%
Rents YoY
4.1%
Active inventory
78
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,170 high interval (Pro) →
Mortgage (P&I)
$551
Tax from tax record
$44 /mo · $529/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$246
Net cashflow
$286

Break-even live

Break-even rent $808
Max offer price $105,000
Occupancy floor 71%

Sensitivity live

Price -10% $346 -5% $316 +0% $286 +5% $256 +10% $227
Rent -10% $194 -5% $240 +0% $286 +5% $332 +10% $379
Rate -1.0pp $339 -0.5pp $313 base $286 +0.5pp $259 +1.0pp $231

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
$26,250
Closing costs
$3,150
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 27 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1142 E Indiana Ave South Bend, IN 1.0 1.0 751 $599 $0.80 15d 1 0.15mi
1912 Miami St Unit 1912 South Bend, IN 3.0 1.5 1300 $1,400 $1.08 45d 1 0.27mi
2114 High St South Bend, IN 3.0 1.0 949 $1,300 $1.37 45d 1 0.53mi
1701 E Donald St South Bend, IN 2.0 1.0 720 $1,075 $1.49 45d 1 0.53mi
1729 E Calvert St South Bend, IN 3.0 1.0 900 $1,300 $1.44 45d 1 0.53mi
909 E Fairview Ave South Bend, IN 3.0 1.0 1128 $1,450 $1.29 45d 1 0.68mi
821 E Fairview Ave South Bend, IN 3.0 1.0 1248 $1,399 $1.12 45d 1 0.70mi
317 E Indiana Ave South Bend, IN 3.0 1.0 1344 $1,200 $0.89 22d 1 0.75mi
1106 S 20th St South Bend, IN 1.0–3.0 1.0–2.0 885 $924 $1.04 15d 1 0.82mi
2804 Delaware St Mishawaka, IN 2.0 1.0 720 $1,200 $1.67 15d 1 0.87mi
202 E Calvert St South Bend, IN 2.0 1.0 1000 $999 $1.00 22d 1 0.89mi
525 E Eckman St South Bend, IN 3.0 1.0 1400 $1,500 $1.07 45d 1 0.96mi
237 E Victoria St South Bend, IN 3.0 1.0 840 $995 $1.18 45d 1 0.96mi
214 Altgeld St South Bend, IN 2.0 1.0 950 $1,200 $1.26 22d 1 0.98mi
604 E South St South Bend, IN 1.0 1.0 750 $825 $1.10 45d 1 1.05mi
405 E Woodside St South Bend, IN 3.0 1.0 1440 $1,425 $0.99 22d 1 1.11mi
1218 S 26th St South Bend, IN 3.0 1.0 856 $1,400 $1.64 15d 1 1.13mi
819 S 24th St South Bend, IN 3.0 2.0 1480 $1,795 $1.21 45d 1 1.15mi
754 S 23rd St South Bend, IN 3.0 1.0 884 $1,300 $1.47 45d 1 1.15mi
922 Ridgedale Rd South Bend, IN 2.0 1.0 864 $1,200 $1.39 15d 1 1.17mi
1009 E Jefferson Blvd South Bend, IN 2.0 1.0 770 $1,049 $1.36 22d 1 1.31mi
1007 E Chippewa Ave South Bend, IN 3.0 1.0 1344 $1,399 $1.04 45d 1 1.33mi
804 S 27th St South Bend, IN 1.0 1.0 700 $850 $1.21 22d 1 1.34mi
2500 Topsfield Rd #907 South Bend, IN 1.0 1.0 700 $1,100 $1.57 45d 1 1.40mi
911 E Washington St South Bend, IN 3.0 1.0 886 $1,195 $1.35 15d 1 1.41mi
1920 S Scott St South Bend, IN 2.0 1.0 816 $1,000 $1.23 15d 1 1.44mi
2102 S Scott St South Bend, IN 3.0 1.0 768 $1,250 $1.63 45d 1 1.46mi

Listing history 3 events

  1. 2026-05-14
    status Pending 617-char remark
    Show marketing remark (617 chars)

    Welcome to 1709 Leer St—an excellent value-add property with strong potential. This 2-bedroom, 1-bath home features a durable metal roof installed in 2025, offering long-term peace of mind on one of the major components. The home is in as-is condition and primarily needs cosmetic updates, making it a great option for investors, flippers, or buyers looking to build equity. Interior offers a functional layout with living space, kitchen, and laundry area ready for your finishing touches. Situated on a manageable lot with off-street parking and convenient access to local amenities, schools, and major routes.

  2. 2026-04-30
    price $105,000 617-char remark
    Show marketing remark (617 chars)

    Welcome to 1709 Leer St—an excellent value-add property with strong potential. This 2-bedroom, 1-bath home features a durable metal roof installed in 2025, offering long-term peace of mind on one of the major components. The home is in as-is condition and primarily needs cosmetic updates, making it a great option for investors, flippers, or buyers looking to build equity. Interior offers a functional layout with living space, kitchen, and laundry area ready for your finishing touches. Situated on a manageable lot with off-street parking and convenient access to local amenities, schools, and major routes.

  3. 2026-04-13
    listed $109,900 Active 617-char remark
    Show marketing remark (617 chars)

    Welcome to 1709 Leer St—an excellent value-add property with strong potential. This 2-bedroom, 1-bath home features a durable metal roof installed in 2025, offering long-term peace of mind on one of the major components. The home is in as-is condition and primarily needs cosmetic updates, making it a great option for investors, flippers, or buyers looking to build equity. Interior offers a functional layout with living space, kitchen, and laundry area ready for your finishing touches. Situated on a manageable lot with off-street parking and convenient access to local amenities, schools, and major routes.

ⓘ 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
$529 · $44/mo
Projected year-2 tax
$711 · $59/mo
Expected delta
+$182/yr (+$15/mo · 34.3%)

ⓘ 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 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
$14,045
− Mortgage interest
−$5,882
− Property taxes
−$529
− Insurance
−$525
− Repairs & maintenance
−$1,124
− Management
−$1,124
− Depreciation
−$3,055
Taxable income
$1,807
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$434
After-tax cash flow
$3,000/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)
12,279
Household income
$42,537
Rent vs Own
46.6% rent · 53.4% own
Severe rent burden
545.0

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
Highly diverse neighborhood (Simpson 0.72)
Race & ethnicity
White 41% Hispanic / Latino 24% Black 23% Two or more races 22% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 22%
Common ancestry
Romanian 4% Italian 1% Slovak 1%
Foreign-born
9% · Canada, Philippines
Languages at home
81% English-only · Spanish 17% Other Asian/Pacific 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
▼ -20.88%
Current HPI
270.0303
Rent YoY
▲ 4.08%
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

-4.5% since first listed
3 events — show timeline
  • 2026-05-14 Pending IRMLS
  • 2026-04-30 Price Changed $105,000 IRMLS
  • 2026-04-13 Listed $109,900 IRMLS

Property tax history

+44.6%/yr

Latest (2023): $529 · -37.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…