CashFlowRE
Sign in Sign up
607 W North St
B- Composite 69.75
Why this score? — see what drove the B- 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 +26.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.3/10.0
  • 1% rule +6.4/10.0
  • Schools +3.9/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$119,900

607 W North St · Fremont, IN 46737
3 bd · 1.0 ba · 1,404 sqft · SingleFamily public records · 42 Days on market
Built 1940 0.30 ac lot $85/sqft · 27% below area Est $204k · 41% under ↓ 14% since listing

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

Listing remarks MLS

This ranch-style home offers a comfortable layout with just the right amount of space to make it your own. From the moment you step inside, you'll appreciate the flow and the potential to add your personal touch. Whether you're looking for a place to settle in or an opportunity to build equity, this one is worth a closer look. Built in 1940, this single-level home offers 1,404 square feet of living space with a combination of brick and vinyl exterior for lasting durability. Inside, you'll find 3 bedrooms and 2 bathrooms, providing flexibility for everyday living. The home features older vinyl windows and a 1-car attached garage, adding convenience and functionality to a property full of potential.

Key facts

  • 0.3 acre lot
  • Garage
  • Built 1940

Property features AI

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water; Municipal sewer connected; Solid waste service available
  • Home design: Single-family residence; One level
  • Construction: Brick and vinyl siding exterior; Block and brick/mortar partial and full foundation
  • Exterior features: Approximately 0.3-acre lot (about 1/4–1/2 acre)

Interior

  • Kitchen: Electric oven; Refrigerator
  • Bedrooms: 3 bedrooms on the main level
  • Bathrooms: 2 full bathrooms (main level)
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Woodwork stained or painted; Finished basement
  • Laundry & utility: 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/1.0-bath single-family listed at $120k.

Deal economics

  • At list price, monthly cash flow is $331 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).
  • Recommended offer: $116k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.6% vs local median 3.3% in Fremont — 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 65/100 on livability (#317 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: amenities F, commute F, employment F.
  • Fremont Community Schools (rural): math 42% / reading 48% proficiency, ranked #94 of 301 in IN (top 31%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Fremont Elementary School (math 47% / reading 42%, grade F, #379 of 994 statewide, top 41%, 395 students, 47% FRL); Fremont High School (math 57% / reading 87%, grade B+, #12 of 369 statewide, top 4%, 292 students, 34% FRL).
  • Zoned-school proficiency averages 58% at this address vs 45% district-wide (+13 pts) — the actual schools serving this property are materially stronger than the Fremont Community Schools average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 61 active listings in the ZIP; 209 units permitted in Steuben County in 2024 (72 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $829 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Steuben County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $34k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($116k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $20k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $116,303 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.14%
Cap rate
9.61%
Cash-on-cash
11.84%
DSCR
1.53
GRM
7.3

CMA / ARV

ARV (median comp)
$204,365
List price
$119,900
Delta
-41.33%
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
704 W North St 0.07mi 3/2.0 1,376 (-2%) 7mo $159,900 $116 83
603 W North Street St 0.02mi 3/2.0 1,349 (-4%) 14mo $210,000 $156 77
204 W Albion St 0.31mi 3/1.0 1,364 (-3%) 9mo $147,000 $108 73
1000 W Toledo St 0.38mi 3/2.0 1,452 (+3%) 6mo $215,500 $148 67
704 W Toledo St 0.12mi 3/1.0 1,263 (-10%) 14mo $165,000 $131 66
1000 Nicholas Trl 0.46mi 3/2.0 1,451 (+3%) 6mo $239,000 $165 64
304 Hardy St. St 0.58mi 3/1.5 1,536 (+9%) 3mo $254,000 $165 52
105 N Mill St 0.49mi 3/1.0 1,592 (+13%) 7mo $159,900 $100 49
913 W Cora Ln 0.37mi 3/2.0 1,614 (+15%) 7mo $240,000 $149 48
406 Prairie Ln 0.60mi 3/2.0 1,256 (-10%) 8mo $222,000 $177 44
707 Hope Dr 0.40mi 3/2.0 1,612 (+15%) 12mo $269,900 $167 42
601 E Albion St 0.71mi 3/2.0 1,246 (-11%) 14mo $205,000 $165 32

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
1.3%
Equity multiple
1.05×
Total profit
$1,636
Equity at exit
$17,877
10-year hold
IRR
10.9%
Equity multiple
1.85×
Total profit
$28,478
Equity at exit
$10,367

Cash invested: $33,572 (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 46737

Home prices YoY
-34.7%
Active inventory
61
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,372 medium interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$74 /mo · $891/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$288
Net cashflow
$331

Break-even live

Break-even rent $953
Max offer price $119,900
Occupancy floor 71%

Sensitivity live

Price -10% $399 -5% $365 +0% $331 +5% $297 +10% $263
Rent -10% $223 -5% $277 +0% $331 +5% $385 +10% $440
Rate -1.0pp $392 -0.5pp $362 base $331 +0.5pp $300 +1.0pp $268

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
$29,975
Closing costs
$3,597
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 17 events

  1. 2026-06-16
    status $119,900 Pending 42 DOM
  2. 2026-06-15
    days on market $119,900 Active 42 DOM
  3. 2026-06-14
    days on market $119,900 Active 40 DOM
  4. 2026-06-12
    pricedays on market $119,900 Active 39 DOM
    Show marketing remark (706 chars)

    This ranch-style home offers a comfortable layout with just the right amount of space to make it your own. From the moment you step inside, you'll appreciate the flow and the potential to add your personal touch. Whether you're looking for a place to settle in or an opportunity to build equity, this one is worth a closer look. Built in 1940, this single-level home offers 1,404 square feet of living space with a combination of brick and vinyl exterior for lasting durability. Inside, you'll find 3 bedrooms and 2 bathrooms, providing flexibility for everyday living. The home features older vinyl windows and a 1-car attached garage, adding convenience and functionality to a property full of potential.

  5. 2026-06-09
    days on market $129,900 Active 36 DOM
  6. 2026-06-08
    days on market $129,900 Active 35 DOM
  7. 2026-06-07
    days on market $129,900 Active 34 DOM
  8. 2026-06-07
    days on market $129,900 Active 33 DOM
  9. 2026-06-04
    days on market $129,900 Active 30 DOM
  10. 2026-06-02
    days on market $129,900 Active 29 DOM
  11. 2026-06-01
    days on market $129,900 Active 28 DOM
  12. 2026-05-31
    days on market $129,900 Active 27 DOM
  13. 2026-05-31
    days on market $129,900 Active 26 DOM
  14. 2026-05-15
    status Pending 706-char remark
    Show marketing remark (706 chars)

    This ranch-style home offers a comfortable layout with just the right amount of space to make it your own. From the moment you step inside, you'll appreciate the flow and the potential to add your personal touch. Whether you're looking for a place to settle in or an opportunity to build equity, this one is worth a closer look. Built in 1940, this single-level home offers 1,404 square feet of living space with a combination of brick and vinyl exterior for lasting durability. Inside, you'll find 3 bedrooms and 2 bathrooms, providing flexibility for everyday living. The home features older vinyl windows and a 1-car attached garage, adding convenience and functionality to a property full of potential.

  15. 2026-05-15
    status Pending 709-char remark
    Show marketing remark (706 chars)

    This ranch-style home offers a comfortable layout with just the right amount of space to make it your own. From the moment you step inside, you'll appreciate the flow and the potential to add your personal touch. Whether you're looking for a place to settle in or an opportunity to build equity, this one is worth a closer look. Built in 1940, this single-level home offers 1,404 square feet of living space with a combination of brick and vinyl exterior for lasting durability. Inside, you'll find 3 bedrooms and 2 bathrooms, providing flexibility for everyday living. The home features older vinyl windows and a 1-car attached garage, adding convenience and functionality to a property full of potential.

  16. 2026-04-28
    listed $139,900 Active 706-char remark
    Show marketing remark (706 chars)

    This ranch-style home offers a comfortable layout with just the right amount of space to make it your own. From the moment you step inside, you'll appreciate the flow and the potential to add your personal touch. Whether you're looking for a place to settle in or an opportunity to build equity, this one is worth a closer look. Built in 1940, this single-level home offers 1,404 square feet of living space with a combination of brick and vinyl exterior for lasting durability. Inside, you'll find 3 bedrooms and 2 bathrooms, providing flexibility for everyday living. The home features older vinyl windows and a 1-car attached garage, adding convenience and functionality to a property full of potential.

  17. 2026-04-27
    listed $139,900 Active 709-char remark

ⓘ 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
$891 · $74/mo
Projected year-2 tax
$955 · $80/mo
Expected delta
+$64/yr (+$5/mo · 7.2%)

ⓘ 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 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
$16,467
− Mortgage interest
−$6,716
− Property taxes
−$891
− Insurance
−$600
− Repairs & maintenance
−$1,317
− Management
−$1,317
− Depreciation
−$3,488
Taxable income
$2,138
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$513
After-tax cash flow
$3,461/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
Fremont Community Schools
NCES district ID
1803780
Math proficiency
42% ▼ -12.00%
Reading proficiency
48% ▼ -5.00%
Median HH income
$54,625
Composite
39.06/100
National rank
#4055
State rank
#94 of 301 in IN

Livability — Fremont

Score
65/100
State rank
#317
US rank
#12534

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fremont, IN
Population (ZIP)
7,076

Population outlook (Steuben County) Hauer SSP2

Today (2025)
34,334 people
By 2030
33,801 · -1.6%
By 2040
32,076 · -6.6%
By 2050
30,022 · -12.6%
By 2075
25,626 · -25.4%
By 2100
21,257 · -38.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Romanian 4% Slovak 3% Lithuanian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Steuben

2024 margin
Solid R (+42.1) · D 28.1% · R 70.2% · Other 1.6%
2008→2024 swing
-32.3pp toward R · 2008: -9.8pp · 2024: -42.1pp
All cycles
2024: R+42.1 2020: R+42.2 2016: R+44.0 2012: R+27.0 2008: R+9.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -115.57%
Current HPI
217.7195
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

-14.3% since first listed
11 events — show timeline
  • 2026-06-15 Pending MIBOR as Distributed by MLS Grid
  • 2026-06-12 Pending IRMLS
  • 2026-06-10 Price Changed $119,900 MIBOR as Distributed by MLS Grid
  • 2026-05-26 Price Changed $129,900 IRMLS
  • 2026-05-26 Price Changed $129,900 MIBOR as Distributed by MLS Grid
  • 2026-05-22 Relisted IRMLS
  • 2026-05-22 Relisted MIBOR as Distributed by MLS Grid
  • 2026-05-15 Pending IRMLS
  • 2026-05-15 Pending MIBOR as Distributed by MLS Grid
  • 2026-04-28 Listed $139,900 IRMLS
  • 2026-04-27 Listed $139,900 MIBOR as Distributed by MLS Grid

Property tax history

+11.4%/yr

Latest (2024): $891 · +6.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…