CashFlowRE
Sign in Sign up
347 E North St
A- Composite 83.09
Why this score? — see what drove the A- 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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.9/10.0
  • Appreciation +6.8/10.0
  • Schools +3.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$68,900

347 E North St · Dunkirk, IN 47336
3 bd · 1.0 ba · 1,032 sqft · SingleFamily public records · 311 Days on market
Built 1916 5,445 sqft lot $67/sqft · 25% below area Est $92k · 25% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This single-story home offers solid potential with 2 bedrooms, 1 full bath, and a detached 2 car garage. Key updates include an approximately 5 year old furnace, updated gutters, central air, and an upgraded 100-amp electric panel. A separate laundry room adds convenience, and the layout offers great bones for your personal touch. While the home does need some TLC, it's a fantastic chance to build equity and make it your own.

Key facts

  • Updated gutters
  • Central air
  • 5,445 sq ft lot

Tags

DETACHED 2 CAR GARAGEUPDATED GUTTERSCENTRAL AIRSEPARATE LAUNDRY ROOM

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 $69k.

Deal economics

  • At list price, monthly cash flow is $336 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $69k).
  • Recommended offer: $61k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#404 in IN) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D, health & safety D, amenities F.
  • Jay School Corporation (rural): math 38% / reading 37% proficiency, ranked #175 of 301 in IN (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 32 active listings in the ZIP; 19 units permitted in Jay County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($476 loan paydown + $3k appreciation (3.6% local appreciation)).
  • Jay County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.6% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 311 days — a 12% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $11k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $30k; list at $69k implies a 130% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1916 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $60,632 (12.0% below list)

Questions for the listing agent

  1. It's been on market 311 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1916 — 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. Schools are D-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. 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 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
1.49%
Cap rate
12.14%
Cash-on-cash
20.89%
DSCR
1.93
GRM
5.6

CMA / ARV

ARV (median comp)
$91,758
List price
$68,900
Delta
-24.91%
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
324 W Jay St 0.51mi 3/1.0 1,038 (+1%) 2mo $163,000 $157 74
607 Hart Dr 0.43mi 3/1.5 1,053 (+2%) 2mo $145,000 $138 73
434 N Main St 0.28mi 3/1.0 1,146 (+11%) 3mo $91,000 $79 66
156 E Grand St 0.30mi 2/1.0 (-1) 980 (-5%) 14mo $72,500 $74 61
235 Moore Ave 0.50mi 3/1.5 1,075 (+4%) 14mo $163,000 $152 56
141 Highland Ave 0.31mi 2/1.0 (-1) 1,165 (+13%) 4mo $104,000 $89 56
651 N Hickory St 0.44mi 2/1.0 (-1) 966 (-6%) 11mo $15,000 $16 54
709 N Main St 0.46mi 3/1.0 918 (-11%) 7mo $65,000 $71 54
702 S Franklin St 0.54mi 2/2.0 (-1) 1,010 (-2%) 11mo $135,000 $134 53
615 Hart Dr 0.48mi 3/2.0 1,165 (+13%) 0mo $160,000 $137 52
805 Hart Dr 0.59mi 3/2.0 1,170 (+13%) 4mo $125,000 $107 43
120 W Sam St 0.70mi 2/1.0 (-1) 896 (-13%) 2mo $60,000 $67 38

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

3.64% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
28.4%
Equity multiple
2.66×
Total profit
$32,070
Equity at exit
$33,493
10-year hold
IRR
28.4%
Equity multiple
5.22×
Total profit
$81,371
Equity at exit
$53,662

Cash invested: $19,292 (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 47336

Home prices YoY
1.6%
Active inventory
32
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,028 medium interval (Pro) →
Mortgage (P&I)
$361
Tax est. 1.5%
$86 /mo · $1,034/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$216
Net cashflow
$336

Break-even live

Break-even rent $603
Max offer price $68,900
Occupancy floor 62%

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
$17,225
Closing costs
$2,067
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 29 events

  1. 2026-06-18
    days on market $68,900 Active 311 DOM
  2. 2026-06-17
    days on market $68,900 Active 310 DOM
  3. 2026-06-16
    days on market $68,900 Active 309 DOM
  4. 2026-06-15
    days on market $68,900 Active 308 DOM
  5. 2026-06-13
    days on market $68,900 Active 306 DOM
  6. 2026-06-12
    days on market $68,900 Active 305 DOM
  7. 2026-06-09
    days on market $68,900 Active 302 DOM
  8. 2026-06-08
    days on market $68,900 Active 301 DOM
  9. 2026-06-07
    days on market $68,900 Active 300 DOM
  10. 2026-06-05
    days on market $68,900 Active 298 DOM
  11. 2026-06-04
    days on market $68,900 Active 296 DOM
  12. 2026-06-02
    days on market $68,900 Active 295 DOM
  13. 2026-06-01
    days on market $68,900 Active 294 DOM
  14. 2026-05-31
    days on market $68,900 Active 293 DOM
  15. 2026-05-31
    days on market $68,900 Active 292 DOM
  16. 2026-02-20
    price $68,900 429-char remark
    Show marketing remark (429 chars)

    This single-story home offers solid potential with 2 bedrooms, 1 full bath, and a detached 2 car garage. Key updates include an approximately 5 year old furnace, updated gutters, central air, and an upgraded 100-amp electric panel. A separate laundry room adds convenience, and the layout offers great bones for your personal touch. While the home does need some TLC, it's a fantastic chance to build equity and make it your own.

  17. 2026-02-20
    price $68,900 429-char remark
    Show marketing remark (429 chars)

    This single-story home offers solid potential with 2 bedrooms, 1 full bath, and a detached 2 car garage. Key updates include an approximately 5 year old furnace, updated gutters, central air, and an upgraded 100-amp electric panel. A separate laundry room adds convenience, and the layout offers great bones for your personal touch. While the home does need some TLC, it's a fantastic chance to build equity and make it your own.

  18. 2025-12-05
    price $69,900 429-char remark
    Show marketing remark (429 chars)

    This single-story home offers solid potential with 2 bedrooms, 1 full bath, and a detached 2 car garage. Key updates include an approximately 5 year old furnace, updated gutters, central air, and an upgraded 100-amp electric panel. A separate laundry room adds convenience, and the layout offers great bones for your personal touch. While the home does need some TLC, it's a fantastic chance to build equity and make it your own.

  19. 2025-12-05
    price $69,900 429-char remark
    Show marketing remark (429 chars)

    This single-story home offers solid potential with 2 bedrooms, 1 full bath, and a detached 2 car garage. Key updates include an approximately 5 year old furnace, updated gutters, central air, and an upgraded 100-amp electric panel. A separate laundry room adds convenience, and the layout offers great bones for your personal touch. While the home does need some TLC, it's a fantastic chance to build equity and make it your own.

  20. 2025-11-04
    price $72,400 429-char remark
    Show marketing remark (429 chars)

    This single-story home offers solid potential with 2 bedrooms, 1 full bath, and a detached 2 car garage. Key updates include an approximately 5 year old furnace, updated gutters, central air, and an upgraded 100-amp electric panel. A separate laundry room adds convenience, and the layout offers great bones for your personal touch. While the home does need some TLC, it's a fantastic chance to build equity and make it your own.

  21. 2025-11-04
    price $72,400 429-char remark
    Show marketing remark (429 chars)

    This single-story home offers solid potential with 2 bedrooms, 1 full bath, and a detached 2 car garage. Key updates include an approximately 5 year old furnace, updated gutters, central air, and an upgraded 100-amp electric panel. A separate laundry room adds convenience, and the layout offers great bones for your personal touch. While the home does need some TLC, it's a fantastic chance to build equity and make it your own.

  22. 2025-09-20
    price $74,900 429-char remark
    Show marketing remark (429 chars)

    This single-story home offers solid potential with 2 bedrooms, 1 full bath, and a detached 2 car garage. Key updates include an approximately 5 year old furnace, updated gutters, central air, and an upgraded 100-amp electric panel. A separate laundry room adds convenience, and the layout offers great bones for your personal touch. While the home does need some TLC, it's a fantastic chance to build equity and make it your own.

  23. 2025-09-20
    price $74,900 429-char remark
    Show marketing remark (429 chars)

    This single-story home offers solid potential with 2 bedrooms, 1 full bath, and a detached 2 car garage. Key updates include an approximately 5 year old furnace, updated gutters, central air, and an upgraded 100-amp electric panel. A separate laundry room adds convenience, and the layout offers great bones for your personal touch. While the home does need some TLC, it's a fantastic chance to build equity and make it your own.

  24. 2025-08-25
    price $76,500 429-char remark
    Show marketing remark (429 chars)

    This single-story home offers solid potential with 2 bedrooms, 1 full bath, and a detached 2 car garage. Key updates include an approximately 5 year old furnace, updated gutters, central air, and an upgraded 100-amp electric panel. A separate laundry room adds convenience, and the layout offers great bones for your personal touch. While the home does need some TLC, it's a fantastic chance to build equity and make it your own.

  25. 2025-08-25
    price $76,500 429-char remark
    Show marketing remark (429 chars)

    This single-story home offers solid potential with 2 bedrooms, 1 full bath, and a detached 2 car garage. Key updates include an approximately 5 year old furnace, updated gutters, central air, and an upgraded 100-amp electric panel. A separate laundry room adds convenience, and the layout offers great bones for your personal touch. While the home does need some TLC, it's a fantastic chance to build equity and make it your own.

  26. 2025-08-12
    listed $79,900 Active 429-char remark
    Show marketing remark (429 chars)

    This single-story home offers solid potential with 2 bedrooms, 1 full bath, and a detached 2 car garage. Key updates include an approximately 5 year old furnace, updated gutters, central air, and an upgraded 100-amp electric panel. A separate laundry room adds convenience, and the layout offers great bones for your personal touch. While the home does need some TLC, it's a fantastic chance to build equity and make it your own.

  27. 2025-08-11
    listed $79,900 Active 429-char remark
    Show marketing remark (429 chars)

    This single-story home offers solid potential with 2 bedrooms, 1 full bath, and a detached 2 car garage. Key updates include an approximately 5 year old furnace, updated gutters, central air, and an upgraded 100-amp electric panel. A separate laundry room adds convenience, and the layout offers great bones for your personal touch. While the home does need some TLC, it's a fantastic chance to build equity and make it your own.

  28. 2018-07-11
    soldstatus $30,000
  29. 2012-03-01
    soldstatus $25,000

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

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 · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$12,335
− Mortgage interest
−$3,859
− Property taxes
−$1,034
− Insurance
−$344
− Repairs & maintenance
−$987
− Management
−$987
− Depreciation
−$2,004
Taxable income
$3,119
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$749
After-tax cash flow
$3,282/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
Jay School Corporation
NCES district ID
1804980
Math proficiency
38% ▼ -13.00%
Reading proficiency
37% ▼ -13.00%
Median HH income
$40,841
Composite
31.56/100
National rank
#5954
State rank
#175 of 301 in IN

Livability — Dunkirk

Score
64/100
State rank
#404
US rank
#14764

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Dunkirk, IN
Population (ZIP)
2,793

Population outlook (Jay County) Hauer SSP2

Today (2025)
20,586 people
By 2030
20,155 · -2.1%
By 2040
19,274 · -6.4%
By 2050
18,203 · -11.6%
By 2075
15,062 · -26.8%
By 2100
10,857 · -47.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Italian 4% Slovak 2% Scotch-Irish 1%
Foreign-born
0%
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Jay

2024 margin
Solid R (+55.2) · D 21.6% · R 76.7% · Other 1.7%
2008→2024 swing
-47.3pp toward R · 2008: -7.8pp · 2024: -55.2pp
All cycles
2024: R+55.2 2020: R+52.4 2016: R+47.8 2012: R+20.0 2008: R+7.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.64%
Current HPI
238.768
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

+175.6% since first listed
14 events — show timeline
  • 2026-02-20 Price Changed $68,900 IRMLS
  • 2026-02-20 Price Changed $68,900 MIBOR as Distributed by MLS Grid
  • 2025-12-05 Price Changed $69,900 IRMLS
  • 2025-12-05 Price Changed $69,900 MIBOR as Distributed by MLS Grid
  • 2025-11-04 Price Changed $72,400 MIBOR as Distributed by MLS Grid
  • 2025-11-04 Price Changed $72,400 IRMLS
  • 2025-09-20 Price Changed $74,900 MIBOR as Distributed by MLS Grid
  • 2025-09-20 Price Changed $74,900 IRMLS
  • 2025-08-25 Price Changed $76,500 IRMLS
  • 2025-08-25 Price Changed $76,500 MIBOR as Distributed by MLS Grid
  • 2025-08-12 Listed $79,900 IRMLS
  • 2025-08-11 Listed $79,900 MIBOR as Distributed by MLS Grid
  • 2018-07-11 Sold (Public Records) $30,000 Public Records
  • 2012-03-01 Sold (Public Records) $25,000 Public Records

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…