4 bd · 2.0 ba ·
3,056 sqft ·
Built 1939
· MultiFamily
· Active
· 242 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$2,726/mo
Mortgage (P&I)
−$325
Tax + insurance
−$138
HOA
−$0
Vac / Maint / Mgmt
−$572
Net cashflow
$1,691/mo
Annual
$20,294/yr
Cap rate
39.08%
Cash-on-cash
117.09%
DSCR
6.21
1% rule
4.40%
Cash to close
$17,332
Investor read
This is a 1×2.0bd/1.5ba + 1×2.0bd/1.0ba units multifamily listed at $62k.
At list price, monthly cash flow is $2k ($20k/yr) — positive. Per door: $846/mo.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($3k rent vs $62k).
It's been on market 242 days — a 12% lower offer ($54k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $54k (12.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $428 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
Location reads 65/100 on livability (#337 in IN) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
Marion Community Schools (town): math 18% / reading 24% proficiency, ranked #277 of 301 in IN (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
Watch-outs: built in 1939 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 112 active listings in the ZIP; 52 units permitted in Grant County in 2024 (8 in 5+ unit buildings).
Grant County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
3 sale attempts since 7y ago; this cycle's ask has dropped $13k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Current owner paid $44k; 42% above their basis — modest negotiation headroom, anchor on the comps not their cost.
At projected returns (-3.0% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~1 year — after that, you're playing with house money.
Cap rate 39.1% vs local median 8.7% in Marion — 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.
At $2,726/mo this rent would consume 71% of the median local household income ($46k/yr) (locally 597% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Questions for listing agent
It's been on market 242 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Built in 1939 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
CashFlowRE · CFR-R20HF22WB39J29
· Data 1 day agocashflowre.app · 2026-05-29