CashFlowRE
Sign in Sign up
1107 E Mulberry St
D- Composite 37.4
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 +17.9/30.0
  • DSCR +5.6/10.0
  • 1% rule +3.7/10.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • Schools +2.1/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$140,000

1107 E Mulberry St · Kokomo, IN 46901
3 bd · 1.0 ba · 960 sqft · SingleFamily public records · 71 Days on market
Built 1919 4,617 sqft lot Est $105k · 34% over

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

Listing remarks MLS

This 3-bed 1-bath fixer upper will make the perfect addition to your investment portfolio. Conveniently located near downtown Kokomo, there is so much potential with this property for a great price! This is also being offered as a package with 1031 S Cooper St and 1029 E North St for $92,500.

Key facts

  • New drywall
  • New flooring
  • Gourmet kitchen

Tags

NEW DRYWALLNEW FLOORINGUPDATED DOORSMODERN LIGHTING FIXTURESGOURMET KITCHENNEW CABINETS

Property features AI

Exterior

  • Security: Fire alarm
  • Utilities: Public water; Municipal sewer connected
  • Home design: Single-family residence; One story
  • Construction: Vinyl siding; Block foundation
  • Exterior features: Lot under 1/4 acre (approx. 0.11 acre)

Interior

  • Kitchen: Refrigerator; Dishwasher; Range hood
  • Bedrooms: 3 bedrooms on the main level
  • Flooring: Luxury vinyl plank flooring throughout main rooms
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Electric forced air heating; Central air conditioning
  • Interior features: Attic access; Unfinished basement
  • Laundry & utility: Dedicated 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 $140k.

Deal economics

  • At list price, monthly cash flow is $118 ($1k/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 $122k (13.1% below list).
  • Recommended offer: $122k (13.1% below list) — sets the bar for 1% rule.
  • Cap rate 7.3% vs local median 5.1% in Kokomo — 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 (#227 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: crime D, schools F, amenities F.
  • Kokomo School Corporation (urban): math 22% / reading 30% proficiency, ranked #264 of 301 in IN (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents soft (-1.5%/yr); 246 active listings in the ZIP; 194 units permitted in Howard County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $968 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Howard County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 71 days — a 6% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y 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.
  • Current owner paid $29k; list at $140k implies a 384% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1919 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $121,599 (13.1% below list)

Questions for the listing agent

  1. It's been on market 71 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  2. Built in 1919 — 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 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?
  6. Crime grade is D 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.87%
Cap rate
7.31%
Cash-on-cash
3.62%
DSCR
1.16
GRM
9.6

CMA / ARV

ARV (on-the-fly)
$104,640
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
900 E Superior St 0.25mi 2/1.0 (-1) 976 (+2%) 4mo $27,500 $28 77
1145 E Walnut St 0.08mi 2/1.0 (-1) 1,040 (+8%) 2mo $72,000 $69 76
1100 E Taylor St 0.10mi 2/1.0 (-1) 882 (-8%) 2mo $53,000 $60 75
412 N Calumet St 0.32mi 3/2.0 1,008 (+5%) 0mo $40,000 $40 72
1142 E Jefferson St 0.21mi 2/1.0 (-1) 910 (-5%) 6mo $119,900 $132 71
1001 E Broadway St 0.56mi 3/1.0 952 (-1%) 6mo $90,000 $95 67
410 N Jay St 0.25mi 3/1.0 818 (-15%) 8mo $87,000 $106 57
728 E Broadway St 0.63mi 2/1.0 (-1) 936 (-2%) 7mo $110,000 $118 56
723 E North St 0.72mi 2/1.0 (-1) 964 (+0%) 6mo $105,000 $109 56
123 S Calumet St 0.31mi 2/1.0 (-1) 836 (-13%) 7mo $100,000 $120 54
701 S Jay St 0.63mi 3/1.0 1,052 (+10%) 3mo $140,000 $133 52
916 E Dixon St 0.66mi 3/1.0 1,040 (+8%) 4mo $125,000 $120 52

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-13.7%
Equity multiple
0.52×
Total profit
$-18,774
Equity at exit
$20,874
10-year hold
IRR
-9.8%
Equity multiple
0.47×
Total profit
$-20,657
Equity at exit
$12,105

Cash invested: $39,200 (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 46901

Home prices YoY
-24.4%
Rents YoY
-1.5%
Active inventory
246
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,216 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$50 /mo · $598/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$255
Net cashflow
$118

Break-even live

Break-even rent $1,066
Max offer price $140,000
Occupancy floor 85%

Sensitivity live

Price -10% $198 -5% $158 +0% $118 +5% $79 +10% $39
Rent -10% $22 -5% $70 +0% $118 +5% $166 +10% $214
Rate -1.0pp $189 -0.5pp $154 base $118 +0.5pp $82 +1.0pp $45

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
$35,000
Closing costs
$4,200
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 21 events

  1. 2026-06-21
    days on market $140,000 Active 71 DOM
  2. 2026-06-19
    days on market $140,000 Active 69 DOM
  3. 2026-06-18
    days on market $140,000 Active 68 DOM
  4. 2026-06-17
    days on market $140,000 Active 67 DOM
  5. 2026-06-16
    days on market $140,000 Active 66 DOM
  6. 2026-06-15
    days on market $140,000 Active 65 DOM
  7. 2026-06-14
    days on market $140,000 Active 63 DOM
  8. 2026-06-13
    days on market $140,000 Active 62 DOM
  9. 2026-06-10
    days on market $140,000 Active 60 DOM
  10. 2026-06-09
    days on market $140,000 Active 59 DOM
  11. 2026-06-08
    days on market $140,000 Active 58 DOM
  12. 2026-06-07
    days on market $140,000 Active 57 DOM
  13. 2026-06-02
    days on market $140,000 Active 52 DOM
  14. 2026-06-01
    days on market $140,000 Active 51 DOM
  15. 2026-05-31
    days on market $140,000 Active 50 DOM
  16. 2026-05-30
    days on market $140,000 Active 49 DOM
  17. 2026-04-11
    listed $140,000 Active
  18. 2024-03-01
    price $28,900 294-char remark
    Show marketing remark (294 chars)

    This 3-bed 1-bath fixer upper will make the perfect addition to your investment portfolio. Conveniently located near downtown Kokomo, there is so much potential with this property for a great price! This is also being offered as a package with 1031 S Cooper St and 1029 E North St for $92,500.

  19. 2024-03-01
    soldstatus $28,900 Closed 294-char remark
    Show marketing remark (294 chars)

    This 3-bed 1-bath fixer upper will make the perfect addition to your investment portfolio. Conveniently located near downtown Kokomo, there is so much potential with this property for a great price! This is also being offered as a package with 1031 S Cooper St and 1029 E North St for $92,500.

  20. 2024-02-19
    historical Active Under Contract 294-char remark
    Show marketing remark (294 chars)

    This 3-bed 1-bath fixer upper will make the perfect addition to your investment portfolio. Conveniently located near downtown Kokomo, there is so much potential with this property for a great price! This is also being offered as a package with 1031 S Cooper St and 1029 E North St for $92,500.

  21. 2024-02-14
    listed $29,900 Active 294-char remark
    Show marketing remark (294 chars)

    This 3-bed 1-bath fixer upper will make the perfect addition to your investment portfolio. Conveniently located near downtown Kokomo, there is so much potential with this property for a great price! This is also being offered as a package with 1031 S Cooper St and 1029 E North St for $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
$598 · $50/mo
Projected year-2 tax
$894 · $74/mo
Expected delta
+$296/yr (+$25/mo · 49.5%)

ⓘ 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 3/10 Moderate 7 d/yr ≥101°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$14,592
− Mortgage interest
−$7,842
− Property taxes
−$598
− Insurance
−$700
− Repairs & maintenance
−$1,167
− Management
−$1,167
− Depreciation
−$4,073
Taxable loss
−$956
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$229
After-tax cash flow
$1,649/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
Kokomo School Corporation
NCES district ID
1805370
Math proficiency
22% ▼ -8.00%
Reading proficiency
30% ▼ -5.00%
Median HH income
$35,804
Composite
21.5/100
National rank
#8325
State rank
#264 of 301 in IN

Livability — Kokomo

Score
68/100
State rank
#227
US rank
#9912

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kokomo, IN
County
Howard County · 75,099 people
City population
75,099
Metro
Kokomo, IN
Population (ZIP)
38,082
Household income
$60,495
Rent vs Own
30.0% rent · 70.0% own
Severe rent burden
1116.0

Population outlook (Howard County) Hauer SSP2

Today (2025)
81,522 people
By 2030
80,104 · -1.7%
By 2040
76,708 · -5.9%
By 2050
72,880 · -10.6%
By 2075
64,016 · -21.5%
By 2100
51,705 · -36.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Black 9% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Italian 2% Romanian 2% Slovak 1%
Foreign-born
1% · Canada
Languages at home
96% English-only · German/W. Germanic 1% Spanish 1%

Political lean MEDSL · Howard

2024 margin
Solid R (+35.3) · D 31.4% · R 66.7% · Other 1.8%
2008→2024 swing
-29.1pp toward R · 2008: -6.2pp · 2024: -35.3pp
All cycles
2024: R+35.3 2020: R+32.4 2016: R+33.9 2012: R+14.3 2008: R+6.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -78.40%
Current HPI
242.2565
Rent YoY
▼ -1.47%
Metro
Kokomo, IN
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

+368.2% since first listed
5 events — show timeline
  • 2026-04-11 Listed $140,000 MIBOR as Distributed by MLS Grid
  • 2024-03-01 Price Changed $28,900 IRMLS
  • 2024-03-01 Sold (MLS) $28,900 IRMLS
  • 2024-02-19 Contingent IRMLS
  • 2024-02-14 Listed $29,900 IRMLS

Property tax history

+4.4%/yr

Latest (2024): $598 · +19.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…