CashFlowRE
Sign in Sign up
1305 Springland Ave
D Composite 43.4
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 +19.0/30.0
  • DSCR +6.0/10.0
  • Rent growth +4.9/5.0
  • 1% rule +4.2/10.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • ARV discount +0.6/15.0
  • Appreciation +0.0/10.0

$138,900

1305 Springland Ave · Michigan City, IN 46360
2 bd · 1.0 ba · 825 sqft · SingleFamily public records · 3 Days on market
Built 1949 4,992 sqft lot Est $120k · 15% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome Home to this Charming & Affordable Starter Home offering convenient one-level living just minutes from the South Shore Train Station--perfect for commuters seeking easy access to downtown Chicago and surrounding communities. This well-maintained home features 3 Bedrooms, 1 Full Bath, and an oversized yard with plenty of space for outdoor enjoyment, gardening, or future expansion. Recent updates provide peace of mind, including a New Roof, Fresh Interior Paint w/ some Newer Flooring. The Windows, Furnace, and Hot Water Heater are all less than 10 years old, making this move-in-ready home an exceptional value for first-time buyers, downsizer's, or anyone seeking convenience &am

Key facts

  • Oversized yard
  • Newer flooring
  • One level living

Tags

ONE LEVEL LIVINGOVERSIZED YARDNEW ROOFFRESH INTERIOR PAINTNEWER FLOORINGLESS THAN 10 YEARS OLD WINDOWS

Property features AI

Exterior

  • Parking: Alley access; Oversized parking area; Gravel surface
  • Utilities: Electricity connected (100 amp service); Public water; Public sewer; Natural gas connected
  • Home design: One-story home; Built in 1949
  • Construction: Wood siding; Asphalt roof; One level
  • Exterior features: Rain gutters; Neighborhood view; Insulated windows

Interior

  • Kitchen: Gas range
  • Bedrooms: Primary bedroom; Bedroom 2; Bedroom 3
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Ceiling fan(s) for cooling
  • Interior features: Ceiling fans; Laminate counters; Gas range
  • Laundry & utility: Gas dryer hookup; 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 2-bed/1.0-bath single-family listed at $139k.

Deal economics

  • At list price, monthly cash flow is $145 ($2k/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 $127k (8.4% below list).
  • Recommended offer: $127k (8.4% below list) — sets the bar for 1% rule.
  • Cap rate 7.5% vs local median 2.7% in Michigan City — 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 81/100 on livability (#15 in IN, #1,317 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D, schools D-, amenities D-.
  • Michigan City Area Schools (urban): math 23% / reading 28% proficiency, ranked #262 of 301 in IN (top 87%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+9.7%/yr); 371 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 216 units permitted in LaPorte County in 2024 (75 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $960 of loan paydown is wiped out by about $4k 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 + 8.0% rent growth), your $39k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 12y 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.

Risks & watch-outs

  • Watch-outs: built in 1949 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $127,283 (8.4% below list)

Questions for the listing agent

  1. Built in 1949 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
0.92%
Cap rate
7.54%
Cash-on-cash
4.46%
DSCR
1.20
GRM
9.1

CMA / ARV

ARV (on-the-fly)
$120,450
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
722 N Carroll Ave 0.02mi 3/1.0 (+1) 825 (0%) 3mo $125,000 $152 92
1115 Springland Ave 0.08mi 3/1.0 (+1) 800 (-3%) 1mo $165,000 $206 85
613 N Ashland Ave 0.03mi 3/1.0 (+1) 929 (+13%) 2mo $152,000 $164 71
618 N Ashland Ave 0.04mi 2/1.0 725 (-12%) 11mo $75,000 $103 69
716 Gladys St 0.22mi 3/1.0 (+1) 864 (+5%) 13mo $90,000 $104 66
131 N Calumet Ave 0.44mi 3/1.0 (+1) 864 (+5%) 1mo $125,000 $145 66
205 N Ashland Ave 0.40mi 2/2.0 888 (+8%) 3mo $118,500 $133 62
134 S Dickson St 0.63mi 2/1.0 832 (+1%) 12mo $170,000 $204 59
213 Emma St 0.49mi 2/1.0 768 (-7%) 9mo $109,000 $142 58
724 N Roeske Ave 0.28mi 3/1.0 (+1) 904 (+10%) 12mo $114,900 $127 56
119 Dewey St 0.58mi 2/1.0 940 (+14%) 0mo $137,000 $146 49
111 Grove St 0.66mi 3/1.0 (+1) 884 (+7%) 4mo $160,000 $181 49

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-4.3%
Equity multiple
0.83×
Total profit
$-6,614
Equity at exit
$20,710
10-year hold
IRR
10.0%
Equity multiple
1.94×
Total profit
$36,545
Equity at exit
$12,010

Cash invested: $38,892 (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 46360

Rents YoY
9.7%
Active inventory
371
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,273 high interval (Pro) →
Mortgage (P&I)
$728
Tax from tax record
$75 /mo · $896/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$267
Net cashflow
$145

Break-even live

Break-even rent $1,090
Max offer price $138,900
Occupancy floor 84%

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
$34,725
Closing costs
$4,167
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
614 N Calumet Ave Michigan City, IN 3.0 1.0 825 $1,450 $1.76 43d 1 0.12mi
215 N Woodland Ave Michigan City, IN 3.0 1.0 1112 $1,395 $1.25 43d 1 0.47mi
121 S Porter St Unit A Michigan City, IN 2.0 2.0 1050 $925 $0.88 43d 1 0.72mi
1810 E Barker Ave Michigan City, IN 1.0–2.0 1.0 900 $1,250 $1.39 43d 1 0.78mi
771 Cedar Gate Ct Michigan City, IN 1.0 1.0 576 $1,095 $1.90 43d 1 1.14mi
110 Cedar Gate Ct Unit 2-223 Michigan City, IN 1.0 1.0 576 $995 $1.73 43d 1 1.14mi
110 Cedar Gate Ct Unit 7-771 Michigan City, IN 1.0 1.0 576 $1,095 $1.90 43d 1 1.14mi
223 Cedar Gate Ct Michigan City, IN 1.0 1.0 576 $995 $1.73 43d 1 1.15mi
910 S Carroll Ave Michigan City, IN 2.0–3.0 2.0 1187 $1,300 $1.09 43d 3 1.22mi
1122 Spring St Unit B Michigan City, IN 1.0 1.0 750 $950 $1.27 43d 1 1.37mi
909 Spring St Michigan City, IN 1.0 1.0 975 $955 $0.98 43d 1 1.41mi

Listing history 4 events

  1. 2026-06-19
    days on market $138,900 Active 3 DOM
  2. 2026-06-18
    days on market $138,900 Active 2 DOM
  3. 2026-06-17
    remarks 695-char remark
  4. 2026-06-17
    listed $138,900 Active 1 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
$896 · $75/mo
Projected year-2 tax
$1,038 · $87/mo
Expected delta
+$142/yr (+$12/mo · 15.9%)

ⓘ 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 ≥100°F today · 14 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
$15,274
− Mortgage interest
−$7,781
− Property taxes
−$896
− Insurance
−$694
− Repairs & maintenance
−$1,222
− Management
−$1,222
− Depreciation
−$4,041
Taxable loss
−$582
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$140
After-tax cash flow
$1,875/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
Michigan City Area Schools
NCES district ID
1806570
Math proficiency
23% ▼ -16.00%
Reading proficiency
28% ▼ -10.00%
Median HH income
$42,629
Composite
21.76/100
National rank
#8257
State rank
#262 of 301 in IN

Livability — Michigan City

Score
81/100
State rank
#15
US rank
#1317

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Michigan City, IN
County
La Porte County · 88,580 people
City population
43,817
Metro
Michigan City-La Porte, IN
Population (ZIP)
43,817
Household income
$59,266
Rent vs Own
31.8% rent · 68.2% own
Severe rent burden
1152.0

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 (67%)
Race & ethnicity
White 67% Black 20% Hispanic / Latino 8% Two or more races 7%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Romanian 11% Lithuanian 2% Iranian 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 3%

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
▼ -210.27%
Current HPI
206.0882
Rent YoY
▲ 9.72%
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

+506.6% since first listed
3 events — show timeline
  • 2026-06-16 Listed $138,900 NIRA MLS as Distributed by MLS Grid
  • 2015-10-07 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2014-07-09 Listed $22,900 NIRA MLS as Distributed by MLS Grid

Property tax history

+3.7%/yr

Latest (2024): $896 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…