1818 Community Chest Ave · Elkhart, IN 46514

$146,611

3 bd · 2.0 ba · 1,568 sqft · Manufactured · 206 Days on market

Manufactured home Built 2025 Excellent condition $94/sqft · at area comps Est $154k · at est. ↓ 6% since listing

---

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 +14.4/30.0
• ARV discount +9.6/15.0
• Condition / age +4.8/5.0
• DSCR +4.4/10.0
• Rent growth +4.3/5.0
• 1% rule +4.0/10.0
• Livability +3.4/5.0
• Appreciation +2.5/10.0
• Schools +2.5/10.0
• Manufactured-home adj. -4.0

Listing remarks MLS

Step into effortless luxury with this barely-lived-in 2024 Fairmont, where modern design meets total convenience. This 3-bedroom, 2-bathroom masterpiece is truly move-in ready, coming fully loaded with all the high-end furniture and decor currently in the home. Skip the lead times and the furniture shopping—just bring your toothbrush and start enjoying a space that feels brand new from the moment you turn the key. The upgrades don't stop at the front door; enjoy an expanded patio space perfect for morning coffee or weekend hosting, along with premium finishes throughout the interior. Featuring a spacious, open-concept layout and the peace of mind that comes with a late-model build, this home offers a turnkey lifestyle at an unbeatable value. Why wait to build when your dream home is ready and waiting?

Key facts

• Back deck
• Built 2025
• Listed 205 days

Tags

• BACK DECK
• NATURAL WATER SOURCES
• PRIMARY BEDROOM BAY WINDOWS

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath manufactured listed at $147k. Condition is rated excellent.

Deal economics

• At list price, monthly cash flow is $29 ($343/yr) — positive.
• The deal already cash-flows at list — no discount required.
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $132k (10.1% below list).
• Recommended offer: $129k (12.0% below list) — sets the bar for market timing.
• Cap rate 6.5% vs local median 4.1% in Elkhart — 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 68/100 on livability (#224 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities C-, crime F, commute F.
• Elkhart Community Schools (urban): math 18% / reading 25% proficiency, ranked #271 of 301 in IN (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
• Zoned schools: Osolo Elementary School (math 20% / reading 18%, grade F, #829 of 994 statewide, top 84%, 490 students, 76% FRL); North Side Middle School (math 15% / reading 31%, grade F, #263 of 330 statewide, top 80%, 627 students, 72% FRL).
• Market conditions: Rents rising fast (+7.0%/yr); 403 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 71d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 484 units permitted in Elkhart County in 2024 (136 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
• Elkhart County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

• It's been on market 206 days — a 12% lower offer ($129k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts; this cycle's ask has dropped $9k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Recommended offer $129,017 (12.0% below list)

Questions for the listing agent

1. It's been on market 206 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. 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?
5. 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?
6. 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?
7. 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.
8. 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.
9. 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: 0.90% ✗
• Cap rate: 6.53%
• Cash-on-cash: 0.83%
• DSCR: 1.04
• GRM: 9.3

CMA / ARV

• ARV (median comp): $153,654
• List price: $146,611
• Delta: -4.58%
• Verdict: FAIR
• Comps: 3 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
2020 Woodland Estates Dr	0.58mi	3/2.0	1,546 (-1%)	2mo	$326,000	$211	69
53084 County Road 9	0.70mi	3/2.0	1,545 (-2%)	3mo	$206,100	$133	63
1605 Erwin St	1.41mi	3/2.0	1,470 (-6%)	2mo	$239,000	$163	53
1626 N Bay Dr	1.35mi	3/2.0	1,668 (+6%)	3mo	$267,000	$160	52
502 Sunset Ave	1.44mi	3/2.0	1,821 (+16%)	1mo	$227,000	$125	39
1511 Brookwood Dr	1.37mi	3/2.0	1,960 (+25%)	2mo	$284,000	$145	38
26060 County Road 4	1.44mi	3/2.0	1,924 (+23%)	3mo	$210,000	$109	37
1623 Victoria Dr	1.16mi	3/2.5	1,872 (+19%)	2mo	$150,000	$80	36
25092 Grover St	0.93mi	3/1.0	1,917 (+22%)	2mo	$168,000	$88	34
2000 Greenleaf Blvd	1.48mi	3/1.0	1,264 (-19%)	3mo	$345,000	$273	34
26080 County Road 4	1.45mi	4/2.0 (+1)	1,836 (+17%)	2mo	$207,000	$113	33
1815 E Beardsley Ave	1.45mi	2/1.0 (-1)	1,944 (+24%)	0mo	$130,000	$67	31

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 · 7.03% rent growth · sell at horizon

5-year hold

• IRR: -10.5%
• Equity multiple: 0.60×
• Total profit: $-16,356
• Equity at exit: $21,860

10-year hold

• IRR: 3.7%
• Equity multiple: 1.32×
• Total profit: $12,989
• Equity at exit: $12,676

Cash invested: $41,051 (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.

Methodology + full state rankings →

Active competition Active MLS

• For sale now: 53 active
• Median asking: $134,121 ($93/sqft)
• Median days on market: 15 d
• This list price: 79% of active listings are priced below it
• ARV vs active asking: +5.4% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 46514

• Rents YoY: 7.0%
• Active inventory: 403
• Price-to-rent: 9.3×

Monthly cashflow live

• Estimated rent: $1,319 medium
• Mortgage (P&I): −$769
• Tax est. 1.5%: −$183 /mo · $2,199/yr
• Insurance: −$61
• HOA: −$0
• Lot rent leased land?: −$0
• Vacancy / Maint / Mgmt: −$277
• Net cashflow: $29

Break-even live

Break-even rent $1,283

Max offer price $146,611

Occupancy floor 93%

Sensitivity live

Price	-10% $130	-5% $79	+0% $29	+5% $-22	+10% $-73
Rent	-10% $-76	-5% $-24	+0% $29	+5% $81	+10% $133
Rate	-1.0pp $102	-0.5pp $66	base $29	+0.5pp $-9	+1.0pp $-48

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: $36,653
• Closing costs: $4,398
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 3 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1875 Osolo Rd Elkhart, IN	1.0–3.0	1.0–2.0	948	$1,000	$1.05	70d	1	0.72mi
1626 Osolo Rd Elkhart, IN	4.0	2.0	2190	$2,595	$1.18	70d	1	1.03mi
2304 Grant St Elkhart, IN	4.0	2.0	1450	$1,800	$1.24	93d	1	1.46mi

Listing history 50 events

1. 2026-08-08
   days on market $146,611 Active 206 DOM
2. 2026-08-07
   days on market $146,611 Active 205 DOM
3. 2026-08-06
   days on market $146,611 Active 204 DOM
4. 2026-08-05
   days on market $146,611 Active 203 DOM
5. 2026-08-04
   days on market $146,611 Active 202 DOM
6. 2026-08-03
   days on market $146,611 Active 201 DOM
7. 2026-07-31
   days on market $146,611 Active 198 DOM
8. 2026-07-30
   days on market $146,611 Active 197 DOM
9. 2026-07-29
   days on market $146,611 Active 196 DOM
10. 2026-07-27
    days on market $146,611 Active 194 DOM
11. 2026-07-25
    days on market $146,611 Active 192 DOM
12. 2026-07-23
    days on market $146,611 Active 190 DOM
13. 2026-07-22
    days on market $146,611 Active 189 DOM
14. 2026-07-21
    days on market $146,611 Active 188 DOM
15. 2026-07-18
    days on market $146,611 Active 185 DOM
16. 2026-07-16
    days on market $146,611 Active 183 DOM
17. 2026-07-16
    days on market $146,611 Active 182 DOM
18. 2026-07-14
    days on market $146,611 Active 181 DOM
19. 2026-07-13
    days on market $146,611 Active 180 DOM
20. 2026-07-12
    days on market $146,611 Active 179 DOM
21. 2026-07-11
    days on market $146,611 Active 178 DOM
22. 2026-07-10
    days on market $146,611 Active 177 DOM
23. 2026-07-09
    days on market $146,611 Active 176 DOM
24. 2026-07-08
    days on market $146,611 Active 175 DOM
25. 2026-07-07
    days on market $146,611 Active 174 DOM
26. 2026-07-06
    days on market $146,611 Active 173 DOM
27. 2026-07-05
    days on market $146,611 Active 172 DOM
28. 2026-07-04
    days on market $146,611 Active 171 DOM
29. 2026-07-03
    days on market $146,611 Active 170 DOM
30. 2026-07-02
    days on market $146,611 Active 169 DOM
31. 2026-07-01
    days on market $146,611 Active 168 DOM
32. 2026-06-30
    days on market $146,611 Active 167 DOM
33. 2026-06-29
    days on market $146,611 Active 166 DOM
34. 2026-06-28
    days on market $146,611 Active 165 DOM
35. 2026-06-28
    days on market $146,611 Active 164 DOM
36. 2026-06-27
    days on market $146,611 Active 163 DOM
37. 2026-06-26
    days on market $146,611 Active 162 DOM
38. 2026-06-23
    days on market $146,611 Active 159 DOM
39. 2026-06-21
    days on market $146,611 Active 158 DOM
40. 2026-06-19
    days on market $146,611 Active 156 DOM
41. 2026-06-18
    days on market $146,611 Active 155 DOM
42. 2026-06-17
    days on market $146,611 Active 154 DOM
43. 2026-06-16
    days on market $146,611 Active 153 DOM
44. 2026-06-15
    days on market $146,611 Active 152 DOM
45. 2026-06-14
    days on market $146,611 Active 150 DOM
46. 2026-06-13
    days on market $146,611 Active 149 DOM
47. 2026-06-10
    days on market $146,611 Active 147 DOM
48. 2026-06-09
    days on market $146,611 Active 146 DOM
49. 2026-06-08
    days on market $146,611 Active 145 DOM
50. 2026-06-07
    days on market $146,611 Active 144 DOM

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

Taxation est. · year 1

• Rental income: $15,824
• − Mortgage interest: −$8,212
• − Property taxes: −$2,199
• − Insurance: −$733
• − Repairs & maintenance: −$1,266
• − Management: −$1,266
• − Depreciation: −$4,265
• Taxable loss: −$2,118
• Est. tax savings @ 24.0%: +$508
• After-tax cash flow: $851/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.

Condition & rehab AI · 12 photos

Excellent 95/100 None rehab

This manufactured home is in excellent condition with no visible repairs needed. It offers a great value with its well-maintained exterior, interior, and flooring. Consider landscaping and painting to further enhance its appeal.

Value-add opportunities

• Both Landscaping and curb appeal improvements — Enhances curb appeal and could attract more buyers or renters ↑
• Both Painting exterior and interior — Fresh paint can make the home look newer and more appealing ↑

F Composite school gradezoned avg 25/100

Zoned Schools

Elementary Osolo Elementary School F IN #829/994 Nat'l #34,564/41,679 Middle North Side Middle School F IN #263/330 Nat'l #11,007/14,009 High Elkhart High School F IN #285/369 Nat'l #10,121/17,239

Schools (NCES district)

• District: Elkhart Community Schools
• NCES district ID: 1803270
• Math proficiency: 18% ▼ -12.00%
• Reading proficiency: 25% ▼ -9.00%
• Median HH income: $42,881
• Composite: 18.45/100
• National rank: #8928
• State rank: #271 of 301 in IN

C Composite livability gradescore 68/100

Livability — Elkhart

• Score: 68/100
• State rank: #224
• US rank: #9852

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Elkhart, IN
• County: Elkhart County · 213,761 people
• City population: 74,260
• Metro: Elkhart-Goshen, IN
• Population (ZIP): 42,389
• Household income: $65,833
• Rent vs Own: 28.0% rent · 72.0% own
• Severe rent burden: 8% of renters

---

Population outlook (Elkhart County) Hauer SSP2

• Today (2025): 213,761 people
• By 2030: 218,103 · +2.0%
• By 2040: 225,381 · +5.4%
• By 2050: 229,447 · +7.3%
• By 2075: 232,856 · +8.9%
• By 2100: 214,088 · +0.2%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (74%)
• Race & ethnicity: White 74% Hispanic / Latino 14% Two or more races 6% Black 5% Asian 1%
• Hispanic origin (detail): Mexican 10%
• Common ancestry: Lithuanian 2% Romanian 2% Italian 2%
• Foreign-born: 8% · Canada
• Languages at home: 89% English-only · Spanish 10%

---

Political lean MEDSL · Elkhart

• 2024 margin: Solid R (+32.4) · D 33.1% · R 65.5% · Other 1.4%
• 2008→2024 swing: -21.2pp toward R · 2008: -11.2pp · 2024: -32.4pp
• All cycles: 2024: R+32.4 2020: R+28.1 2016: R+32.4 2012: R+26.5 2008: R+11.2

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -246.78%
• Current HPI: 225.6
• Rent YoY: ▲ 7.03%
• Metro: Elkhart-Goshen, IN
• State GDP YoY: ▲ 2.90%
• F500 in state: 18

---

Industry mix (Fortune 500 HQ in IN)

Industry	F500 HQs	Revenue
▸Industrial Machinery	2	$37B
▸Healthcare	1	$177B
▸Pharmaceuticals	1	$45B
▸Metals / Steel	1	$18B
▸Agriculture	1	$17B
▸Packaging	1	$12B

Price history

-5.8% since first listed

4 events — show timeline

• 2026-04-02 Relisted — Zillow
• 2026-04-02 Price Changed $146,611 Zillow
• 2025-03-29 Delisted — Zillow
• 2025-01-10 Listed $155,582 Zillow