CashFlowRE
Sign in Sign up
307 Jefferson Ave Duplex
C- Composite 53.69
Why this score? — see what drove the C- 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 +26.2/30.0
  • DSCR +8.9/10.0
  • 1% rule +6.4/10.0
  • Livability +3.7/5.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$200,000

307 Jefferson Ave · La Porte, IN 46350
4 bd · 2.0 ba · 1,764 sqft · MultiFamily public records · 21 Days on market
Built 1887 6,050 sqft lot Est $145k · 38% over

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Two unit ready for new owners on LaPorte's east side. Downstairs apartment recently updated and ready to rent. Upper rented to longtime tenant.

Key facts

  • 6,050 sq ft lot
  • Built 1887
  • Listed 20 days

Property features AI

Finance

  • Other: Multi-unit building with 2 total units; occupants are tenants; Total rooms: 11; Above-grade finished area: 1,764

Exterior

  • Parking: Other parking
  • Utilities: Public water; Public sewer
  • Home design: Two-story property; Built in 1887
  • Construction: Built in 1887
  • Exterior features: Assessor-listed lot size

Interior

  • Kitchen: Gas range; Refrigerator
  • Bedrooms: Two 2-bedroom units (multi-unit property)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Natural gas heating; Other cooling
  • Interior features: Pets allowed; Other interior features

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 2 × 2-bed/1.0-bath units multifamily listed at $200k.

Deal economics

  • At list price, monthly cash flow is $513 ($6k/yr) — positive. Per door: $257/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $200k).
  • Recommended offer: $197k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.4% vs local median 3.7% in La Porte — 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 74/100 on livability (#81 in IN, #4,852 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, housing A+; Watch: schools C-, commute F, employment F.
  • Laporte Community School Corporation (urban): math 37% / reading 44% proficiency, ranked #139 of 301 in IN (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 260 active listings in the ZIP; 216 units permitted in LaPorte County in 2024 (75 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($74k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • LaPorte County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $56k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($197k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 22y 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 $80k; list at $200k implies a 150% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1887 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $197,000 (1.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1887 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.14%
Cap rate
9.37%
Cash-on-cash
10.99%
DSCR
1.49
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$144,648
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1308 Lincolnway 0.60mi 4/2.0 1,833 (+4%) 14mo $150,000 $82 54

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
0.1%
Equity multiple
1.00×
Total profit
$246
Equity at exit
$29,821
10-year hold
IRR
9.8%
Equity multiple
1.75×
Total profit
$42,197
Equity at exit
$17,292

Cash invested: $56,000 (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 46350

Active inventory
260
Price-to-rent
14.6×

Monthly cashflow live

Estimated rent
$2,279 medium interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$155 /mo · $1,862/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$479
Net cashflow
$513

Break-even live

Break-even rent $1,630
Max offer price $200,000
Occupancy floor 72%

Sensitivity live

Price -10% $626 -5% $570 +0% $513 +5% $456 +10% $400
Rent -10% $333 -5% $423 +0% $513 +5% $603 +10% $693
Rate -1.0pp $614 -0.5pp $564 base $513 +0.5pp $461 +1.0pp $409

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,279

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
$50,000
Closing costs
$6,000
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 11 events

  1. 2026-06-19
    days on market $200,000 Active 21 DOM
  2. 2026-06-18
    days on market $200,000 Active 20 DOM
  3. 2026-06-17
    days on market $200,000 Active 19 DOM
  4. 2026-06-16
    days on market $200,000 Active 18 DOM
  5. 2026-06-15
    days on market $200,000 Active 17 DOM
  6. 2026-06-14
    days on market $200,000 Active 15 DOM
  7. 2026-06-13
    days on market $200,000 Active 14 DOM
  8. 2026-06-10
    days on market $200,000 Active 12 DOM
  9. 2026-06-09
    days on market $200,000 Active 11 DOM
  10. 2026-06-09
    remarks 429-char remark
  11. 2026-06-09
    listed $200,000 Active 10 DOM

ⓘ 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
$1,862 · $155/mo
Projected year-2 tax
$1,862 · $155/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 2 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
$27,348
− Mortgage interest
−$11,203
− Property taxes
−$1,862
− Insurance
−$1,000
− Repairs & maintenance
−$2,188
− Management
−$2,188
− Depreciation
−$5,818
Taxable income
$3,089
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$741
After-tax cash flow
$5,416/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
Laporte Community School Corporation
NCES district ID
1805580
Math proficiency
37% ▼ -13.00%
Reading proficiency
44% ▼ -11.00%
Median HH income
$46,761
Composite
34.58/100
National rank
#5162
State rank
#139 of 301 in IN

Livability — La Porte

Score
74/100
State rank
#81
US rank
#4852

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
La Porte, IN
County
La Porte County · 88,580 people
City population
44,763
Metro
Michigan City-La Porte, IN
Population (ZIP)
44,763
Household income
$74,307
Rent vs Own
23.9% rent · 76.1% own
Severe rent burden
835.0

Population outlook (LaPorte County) Hauer SSP2

Today (2025)
109,757 people
By 2030
108,288 · -1.3%
By 2040
105,070 · -4.3%
By 2050
102,330 · -6.8%
By 2075
97,009 · -11.6%
By 2100
86,459 · -21.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Two or more races 8% Hispanic / Latino 8% Black 3%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Romanian 11% Iranian 3% Italian 2%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 4% Russian/Polish/Slavic 1% German/W. Germanic 1%

Political lean MEDSL · LaPorte

2024 margin
R (+14.1) · D 42.1% · R 56.2% · Other 1.7%
2008→2024 swing
-19.1pp toward R · 2008: 5.0pp · 2024: -14.1pp
All cycles
2024: R+14.1 2020: R+7.2 2016: R+6.4 2012: D+12.6 2008: D+5.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -142.94%
Current HPI
209.2564
Rent YoY
Metro
Michigan City-La Porte, IN
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

+259.8% since first listed
13 events — show timeline
  • 2026-05-29 Listed $200,000 NIRA MLS as Distributed by MLS Grid
  • 2021-10-27 Sold (MLS) $80,000 NIRA MLS as Distributed by MLS Grid
  • 2021-09-24 Listed $83,900 NIRA MLS as Distributed by MLS Grid
  • 2021-07-22 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2021-04-23 Listed $75,000 NIRA MLS as Distributed by MLS Grid
  • 2021-02-08 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2020-08-07 Listed $85,000 NIRA MLS as Distributed by MLS Grid
  • 2011-03-13 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2010-03-12 Listed $79,000 NIRA MLS as Distributed by MLS Grid
  • 2005-11-10 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2004-10-27 Listed $83,900 NIRA MLS as Distributed by MLS Grid
  • 2004-03-05 Listed $17,850 NIRA MLS as Distributed by MLS Grid
  • 1998-03-05 Sold (Public Records) $55,580 Public Records

Property tax history

+3.3%/yr

Latest (2024): $1,862 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…