CashFlowRE
Sign in Sign up
5702 Mulberry Ave
C- Composite 50.42
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 +15.5/30.0
  • ARV discount +14.7/15.0
  • DSCR +4.8/10.0
  • Rent growth +3.6/5.0
  • Livability +3.6/5.0
  • 1% rule +3.0/10.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,900

5702 Mulberry Ave · Portage, IN 46368
3 bd · 1.0 ba · 1,176 sqft · SingleFamily public records · 31 Days on market
Built 1950 6,534 sqft lot $161/sqft · 16% below area Est $226k · 16% under

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

Listing remarks

Step into the charm of this delightful 3-bedroom cottage in Portage, where modern updates blend beautifully with its classic mid-century character. Warm and inviting, this home offers the perfect balance of style and comfort. The enclosed front porch is an ideal spot to start your morning with coffee, soak in the sunshine, and enjoy easy conversation with family and friends. Thoughtfully maintained and full of character, this home is ready for its next chapter. With an attractive price point, it presents a wonderful opportunity for buyers looking for charm, comfort, and value.

Key facts

  • Modern updates
  • Enclosed front porch
  • 6,534 sq ft lot

Tags

ENCLOSED FRONT PORCHMODERN UPDATESMID-CENTURY CHARACTER

Property features AI

Exterior

  • Parking: Driveway with gravel surface
  • Utilities: Electricity connected; Public water; Public sewer; Natural gas connected
  • Home design: One-story home; Built in 1950
  • Construction: Vinyl siding exterior; Shingle roof
  • Exterior features: Front porch (enclosed); Outbuilding; Neighborhood view; No pool

Interior

  • Kitchen: Eat-in kitchen; No appliances included
  • Bedrooms: Primary bedroom; Bedroom 2; Bedroom 3
  • Flooring: Vinyl flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Ceiling fans; Eat-in kitchen; Crawl space basement
  • Laundry & utility: Washer hookup; Gas dryer hookup

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 $190k.

Deal economics

  • At list price, monthly cash flow is $78 ($933/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 $152k (19.9% below list).
  • Recommended offer: $152k (19.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 4.0% in Portage — 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 72/100 on livability (#111 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: schools D, amenities F, commute F.
  • Portage Township Schools (suburban): math 26% / reading 36% proficiency, ranked #221 of 301 in IN (top 73%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+4.3%/yr); 311 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 542 units permitted in Porter County in 2024 (0 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 $6k of value loss. Plan a longer hold.
  • Porter County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($184k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $152,122 (19.9% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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 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
0.80%
Cap rate
6.78%
Cash-on-cash
1.75%
DSCR
1.08
GRM
10.4

CMA / ARV

ARV (median comp)
$225,986
List price
$189,900
Delta
-15.97%
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
2584 Peach St 0.36mi 3/1.0 1,120 (-5%) 10mo $225,385 $201 67
5598 Stone Ave 0.50mi 3/2.0 1,175 (-0%) 10mo $207,500 $177 64
2485 Swanson Rd 0.58mi 3/2.0 1,153 (-2%) 2mo $250,000 $217 64
2832 Willowdale Rd 0.45mi 3/2.0 1,100 (-6%) 2mo $224,900 $204 63
5468 Mulberry Ave 0.47mi 3/1.0 1,104 (-6%) 6mo $179,000 $162 62
5630 Mulberry Ave 0.15mi 3/1.5 1,010 (-14%) 6mo $170,000 $168 62
5533 Lark Ave 0.64mi 3/1.5 1,120 (-5%) 0mo $224,000 $200 60
2945 Monnier St 0.59mi 3/1.0 1,080 (-8%) 2mo $159,001 $147 58
5811 Stone Ave 0.54mi 3/2.5 1,244 (+6%) 5mo $265,000 $213 54
2792 Irving St 0.67mi 3/1.0 1,274 (+8%) 4mo $245,000 $192 52
5596 Robbins Ave 0.71mi 3/1.0 1,120 (-5%) 9mo $224,900 $201 51
2661 Walnut St 0.54mi 3/1.0 1,328 (+13%) 6mo $249,500 $188 48

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 · 4.29% rent growth · sell at horizon

5-year hold
IRR
-12.3%
Equity multiple
0.55×
Total profit
$-23,914
Equity at exit
$28,315
10-year hold
IRR
-1.7%
Equity multiple
0.88×
Total profit
$-6,401
Equity at exit
$16,419

Cash invested: $53,172 (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 46368

Rents YoY
4.3%
Active inventory
311
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,521 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$49 /mo · $589/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$319
Net cashflow
$78

Break-even live

Break-even rent $1,423
Max offer price $189,900
Occupancy floor 90%

Sensitivity live

Price -10% $185 -5% $131 +0% $78 +5% $24 +10% $-30
Rent -10% $-42 -5% $18 +0% $78 +5% $138 +10% $198
Rate -1.0pp $173 -0.5pp $126 base $78 +0.5pp $29 +1.0pp $-22

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
$47,475
Closing costs
$5,697
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.

Rent comps 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6021 Canden Ave Portage, IN 2.0 1.0 1000 $1,350 $1.35 25d 1 0.84mi
6021 Canden Ave Portage, IN 2.0 1.0 1000 $1,250 $1.25 13d 1 0.84mi
5266 Mulberry Ave Unit A7 Portage, IN 2.0 1.0 700 $1,200 $1.71 5d 1 0.85mi
6055 Canden Ave Portage, IN 1.0–2.0 1.0–2.0 975 $1,400 $1.44 2d 5 0.86mi
5270 Mulberry Ave Unit B8 Portage, IN 2.0 1.0 850 $1,200 $1.41 2d 1 0.86mi
5260 Mulberry Ave Unit C1 Portage, IN 2.0 1.5 950 $1,300 $1.37 2d 1 0.88mi
5260 Mulberry Ave Portage, IN 2.0 1.0 950 $1,300 $1.37 2d 1 0.88mi
5260 Mulberry Ave Portage, IN 2.0 1.0 700 $1,200 $1.71 4d 1 0.88mi
5260 Mulberry Ave Portage, IN 2.0 1.0 850 $1,200 $1.41 24d 1 0.88mi
5247 Concord Ave Portage, IN 3.0 1.0 980 $1,400 $1.43 2d 1 0.92mi
5750 Blossom Ave Portage, IN 3.0 2.0 1232 $2,500 $2.03 25d 1 1.12mi
5372 Plaza Ave Portage, IN 2.0 1.0 800 $1,250 $1.56 13d 1 1.15mi
5370 Plaza Ave Portage, IN 3.0 1.5 1030 $1,395 $1.35 45d 1 1.15mi
2540 Promenade Way Portage, IN 2.0 2.0 1329 $2,299 $1.73 44d 1 1.29mi
3300 Denise Dr Portage, IN 1.0–2.0 1.0 810 $1,185 $1.46 2d 3 1.33mi
5211 Rachel Ave Unit 5214 Portage, IN 3.0 1.5 1320 $1,474 $1.12 4d 1 1.39mi
5211 Rachel Ave Unit 5208 Portage, IN 2.0 1.5 1320 $1,392 $1.05 16d 1 1.39mi
5211 Rachel Ave Unit 5210 Portage, IN 2.0 1.5 1320 $1,475 $1.12 2d 1 1.39mi
5946 Fiesta Ave Portage, IN 2.0 2.0 912 $1,350 $1.48 44d 1 1.44mi

Listing history 8 events

  1. 2026-06-08
    status $189,900 Pending 31 DOM
  2. 2026-06-07
    days on market $189,900 Active Under Contract 31 DOM
  3. 2026-06-04
    days on market $189,900 Active Under Contract 28 DOM
  4. 2026-06-03
    statusdays on market $189,900 Active Under Contract 27 DOM
  5. 2026-06-02
    days on market $189,900 Active 26 DOM
  6. 2026-06-01
    days on market $189,900 Active 25 DOM
  7. 2026-05-31
    days on market $189,900 Active 24 DOM
  8. 2026-05-07
    listed $189,900 Active 583-char remark

ⓘ 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
$589 · $49/mo
Projected year-2 tax
$1,101 · $92/mo
Expected delta
+$513/yr (+$43/mo · 87.1%)

ⓘ 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 2/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥101°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 6 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
$18,255
− Mortgage interest
−$10,637
− Property taxes
−$589
− Insurance
−$950
− Repairs & maintenance
−$1,460
− Management
−$1,460
− Depreciation
−$5,524
Taxable loss
−$2,366
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$568
After-tax cash flow
$1,501/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
Portage Township Schools
NCES district ID
1809150
Math proficiency
26% ▼ -15.00%
Reading proficiency
36% ▼ -10.00%
Median HH income
$53,880
Composite
27.37/100
National rank
#6978
State rank
#221 of 301 in IN

Livability — Portage

Score
72/100
State rank
#111
US rank
#5725

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Portage, IN
County
Porter County · 151,647 people
City population
40,301
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
40,301
Household income
$76,368
Rent vs Own
26.6% rent · 73.4% own
Severe rent burden
856.0

Population outlook (Porter County) Hauer SSP2

Today (2025)
177,804 people
By 2030
181,552 · +2.1%
By 2040
185,830 · +4.5%
By 2050
187,498 · +5.5%
By 2075
189,585 · +6.6%
By 2100
183,722 · +3.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (67%)
Race & ethnicity
White 67% Hispanic / Latino 18% Two or more races 10% Black 10% Asian 1%
Hispanic origin (detail)
Mexican 13% Puerto Rican 4%
Common ancestry
Romanian 6% Slovak 2% Iranian 1%
Foreign-born
3% · Canada
Languages at home
92% English-only · Spanish 6%

Political lean MEDSL · Porter

2024 margin
R (+10.5) · D 43.8% · R 54.3% · Other 1.8%
2008→2024 swing
-17.7pp toward R · 2008: 7.2pp · 2024: -10.5pp
All cycles
2024: R+10.5 2020: R+6.1 2016: R+6.8 2012: D+3.8 2008: D+7.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -195.94%
Current HPI
181.3254
Rent YoY
▲ 4.29%
Metro
Chicago-Naperville-Elgin, IL-IN-WI
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

3 events — show timeline
  • 2026-06-07 Pending NIRA MLS as Distributed by MLS Grid
  • 2026-06-03 Contingent NIRA MLS as Distributed by MLS Grid
  • 2026-05-07 Listed $189,900 NIRA MLS as Distributed by MLS Grid

Property tax history

-3.5%/yr

Latest (2021): $589 · +22.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…