CashFlowRE
Sign in Sign up
116 Carter St Multi-family
C+ Composite 62.1
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.0/10.0
  • Livability +3.7/5.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.9/15.0
  • Appreciation +0.0/10.0

$169,900

116 Carter St · La Porte, IN 46350
3 bd · 2.0 ba · 1,558 sqft · MultiFamily public records · 4 Days on market
Built 1927 7,636 sqft lot Est $151k · 12% over

🖨 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

Neat and Clean and ready to sell !! This unique home has been very well cared for with 2 nice size bedrooms on the main level and a master type suite on the upper level. 2 full baths and a laundry on the main level , The kitchen offers good cabinet and counter top space with new appliances and the dining room is the perfect place to gather for sharing our meal together. The lot is 55x150 and great for children to play, gardeners to plant spacious plots of veggies & flowers and folks just to picnic and relax in your own back yard. Easy access to schools, shopping, lakes and downtown, library within walking distance. All of this with a price that is amazingly reasonable !! Come see bef

Key facts

  • Spacious plots
  • Unique home
  • New appliances

Tags

UNIQUE HOMEMASTER TYPE SUITEGOOD CABINET SPACENEW APPLIANCESDINING ROOMSPACIOUS PLOTS

Property features AI

Finance

  • Other: Currently tenant-occupied

Exterior

  • Parking: Garage with garage door opener (garage faces rear); Off-street parking; Asphalt and other parking surfaces; 1 garage space
  • Security: Smoke detectors; Carbon monoxide detectors
  • Utilities: Public water; Public sewer; Natural gas connected; Electricity connected with 100 amp service; Underground utilities
  • Home design: One-and-one-half story home; Built in 1927
  • Construction: Wood siding; Shingle roof; Full basement (unfinished)
  • Exterior features: Private fenced backyard; Back yard fencing; Covered front porch, porch and deck; Storage; Rain gutters; City view

Interior

  • Kitchen: Gas range; Dishwasher; Refrigerator; Gas water heater
  • Bedrooms: Primary bedroom; Bedroom 2; Bedroom 3
  • Flooring: Hardwood; Carpet
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Ceiling fans; Open floor plan; Laminate countertops; Full unfinished walk-out basement with additional storage; Insulated windows and storm windows
  • Laundry & utility: Main-level laundry room; Washer; Dryer

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 multifamily listed at $170k.

Deal economics

  • At list price, monthly cash flow is $705 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $170k).
  • Cap rate 11.3% vs local median 3.5% in La Porte — 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 74/100 on livability (#81 in IN, #4,852 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, housing A+; Watch: schools C-, commute F, employment F.
  • Laporte Community School Corporation (urban): math 37% / reading 44% proficiency, ranked #139 of 301 in IN (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 261 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 216 units permitted in LaPorte County in 2024 (75 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($74k/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 $5k of value loss. Plan a longer hold.
  • LaPorte County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $48k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 19y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $169,900

Questions for the listing agent

  1. Built in 1927 — 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. 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.
  4. 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.
  5. 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
1.30%
Cap rate
11.27%
Cash-on-cash
17.78%
DSCR
1.79
GRM
6.4

CMA / ARV

ARV (on-the-fly)
$151,126
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1342-1344 Kingsporte Ln 0.67mi 4/2.0 (+1) 1,392 (-11%) 5mo $134,900 $97 42
1346 Federal Ave #1318 0.62mi 4/2.0 (+1) 1,392 (-11%) 9mo $52,000 $37 41

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
9.3%
Equity multiple
1.36×
Total profit
$17,325
Equity at exit
$25,333
10-year hold
IRR
18.4%
Equity multiple
2.53×
Total profit
$72,717
Equity at exit
$14,690

Cash invested: $47,572 (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 46350

Active inventory
261
Price-to-rent
12.8×

Monthly cashflow live

Estimated rent
$2,215 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$83 /mo · $997/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$465
Net cashflow
$705

Break-even live

Break-even rent $1,323
Max offer price $169,900
Occupancy floor 63%

Sensitivity live

Price -10% $801 -5% $753 +0% $705 +5% $657 +10% $609
Rent -10% $530 -5% $618 +0% $705 +5% $792 +10% $880
Rate -1.0pp $791 -0.5pp $748 base $705 +0.5pp $661 +1.0pp $616

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

UnitsBedsBathsEst. rent
Total (2 units) $2,215

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
$42,475
Closing costs
$5,097
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
400 Hiawatha Ave La Porte, IN 1.0–2.0 1.0–1.5 909 $1,204 $1.32 45d 2 0.15mi
1105 Woodward St La Porte, IN 3.0 1.0 1142 $1,495 $1.31 45d 1 0.49mi
207 New York St La Porte, IN 2.0 1.0 1600 $3,200 $2.00 45d 1 1.16mi

Listing history 6 events

  1. 2026-05-08
    status Pending
  2. 2026-05-06
    status Active
  3. 2026-04-17
    status Pending
  4. 2026-04-13
    listed $169,900 Active
  5. 2008-12-16
    historical
  6. 2007-09-27
    listed $92,500

ⓘ 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
$997 · $83/mo
Projected year-2 tax
$1,221 · $102/mo
Expected delta
+$224/yr (+$19/mo · 22.4%)

ⓘ 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 · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 2 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
$26,580
− Mortgage interest
−$9,517
− Property taxes
−$997
− Insurance
−$850
− Repairs & maintenance
−$2,126
− Management
−$2,126
− Depreciation
−$4,943
Taxable income
$6,021
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,445
After-tax cash flow
$7,015/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
Laporte Community School Corporation
NCES district ID
1805580
Math proficiency
37% ▼ -13.00%
Reading proficiency
44% ▼ -11.00%
Median HH income
$46,761
Composite
34.58/100
National rank
#5162
State rank
#139 of 301 in IN

Livability — La Porte

Score
74/100
State rank
#81
US rank
#4852

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
La Porte, IN
County
La Porte County · 88,580 people
City population
44,763
Metro
Michigan City-La Porte, IN
Population (ZIP)
44,763
Household income
$74,307
Rent vs Own
23.9% rent · 76.1% own
Severe rent burden
835.0

Population outlook (LaPorte County) Hauer SSP2

Today (2025)
109,757 people
By 2030
108,288 · -1.3%
By 2040
105,070 · -4.3%
By 2050
102,330 · -6.8%
By 2075
97,009 · -11.6%
By 2100
86,459 · -21.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Two or more races 8% Hispanic / Latino 8% Black 3%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Romanian 11% Iranian 3% Italian 2%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 4% Russian/Polish/Slavic 1% German/W. Germanic 1%

Political lean MEDSL · LaPorte

2024 margin
R (+14.1) · D 42.1% · R 56.2% · Other 1.7%
2008→2024 swing
-19.1pp toward R · 2008: 5.0pp · 2024: -14.1pp
All cycles
2024: R+14.1 2020: R+7.2 2016: R+6.4 2012: D+12.6 2008: D+5.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -142.94%
Current HPI
209.2564
Rent YoY
Metro
Michigan City-La Porte, IN
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

+83.7% since first listed
6 events — show timeline
  • 2026-05-08 Pending NIRA MLS as Distributed by MLS Grid
  • 2026-05-06 Relisted NIRA MLS as Distributed by MLS Grid
  • 2026-04-17 Pending NIRA MLS as Distributed by MLS Grid
  • 2026-04-13 Listed $169,900 NIRA MLS as Distributed by MLS Grid
  • 2008-12-16 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2007-09-27 Listed $92,500 NIRA MLS as Distributed by MLS Grid

Property tax history

+5.1%/yr

Latest (2024): $997 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…