CashFlowRE
Sign in Sign up
3601 S Boots St Multi-family
D+ Composite 49.28
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 +15.0/30.0
  • ARV discount +14.3/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$61,999

3601 S Boots St · Marion, IN 46953
5 bd · 4.0 ba · 2,396 sqft · MultiFamily public records · 81 Days on market
Built 1900 5,401 sqft lot $26/sqft · 15% below area Est $73k · 15% under ↓ 17% since listing

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Discover a rare investment gem at 3601 S Boots St, Marion, IN 46953! This charming, early-20th-century multifamily property spans approximately 2,396?sq?ft and features four income-producing units—perfectly configured for savvy investors. With strong rental income potential, this property delivers solid cash flow and long-term equity growth. Set on a corner lot in a vibrant Marion neighborhood, the building offers a mix of 5 bedrooms and 4 baths, ample parking. Whether you're expanding your portfolio or entering the rental market, this property offers immediate income, historic charm, and a strategic location. Don’t miss your chance to own a piece of Marion’s thriving real estate scene!

Key facts

  • Multifamily property
  • Historic charm
  • Strategic location

Tags

MULTIFAMILY PROPERTYINCOME PRODUCING UNITSSTRONG RENTAL INCOMECORNER LOTHISTORIC CHARMSTRATEGIC LOCATION

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 5-bed/4.0-bath multifamily listed at $62k.

Deal economics

  • At list price, monthly cash flow is $3k ($39k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $62k).
  • Recommended offer: $58k (6.0% below list) — sets the bar for market timing.
  • Cap rate 69.5% vs local median 8.1% 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.

Location & tenants

  • 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: amenities F, commute F, employment 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.
  • Zoned schools: Frances Slocum Elem School (math 12% / reading 12%, grade F, #893 of 994 statewide, top 91%, 472 students, 81% FRL); John L Mcculloch Junior High Sch (math 11% / reading 22%, grade F, #287 of 330 statewide, top 88%, 524 students, 74% FRL); Marion High School (math 12% / reading 47%, grade F, #308 of 369 statewide, top 84%, 1,050 students, 66% FRL).
  • Market conditions: 114 active listings in the ZIP; 52 units permitted in Grant County in 2024 (8 in 5+ unit buildings).
  • At $4,677/mo this rent would consume 121% 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.

Forward outlook

  • 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.
  • Grant County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • 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.

Negotiation context

  • It's been on market 81 days — a 6% lower offer ($58k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $58,279 (6.0% below list)

Questions for the listing agent

  1. It's been on market 81 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — 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. 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?
  7. 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.
  8. 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.
  9. 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
7.54%
Cap rate
69.54%
Cash-on-cash
225.87%
DSCR
11.05
GRM
1.1

CMA / ARV

ARV (median comp)
$73,067
List price
$61,999
Delta
-15.15%
Verdict
UNDERPRICED
Comps
6 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3702 S Boots St 0.13mi 4/3.0 (-1) 2,400 (+0%) 12mo $60,000 $25 75

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
Equity multiple
12.41×
Total profit
$198,134
Equity at exit
$9,244
10-year hold
IRR
Equity multiple
26.39×
Total profit
$440,792
Equity at exit
$5,361

Cash invested: $17,360 (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 46953

Home prices YoY
-23.4%
Active inventory
114
Price-to-rent
4.4×

Monthly cashflow live

Estimated rent
$4,677 medium interval (Pro) →
Mortgage (P&I)
$325
Tax from tax record
$76 /mo · $916/yr
Insurance
$26
HOA
$0
Vacancy / Maint / Mgmt
$982
Net cashflow
$3,268

Break-even live

Break-even rent $541
Max offer price $61,999
Occupancy floor 25%

Sensitivity live

Price -10% $3,303 -5% $3,285 +0% $3,268 +5% $3,250 +10% $3,232
Rent -10% $2,898 -5% $3,083 +0% $3,268 +5% $3,452 +10% $3,637
Rate -1.0pp $3,299 -0.5pp $3,283 base $3,268 +0.5pp $3,251 +1.0pp $3,235

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

UnitsBedsBathsEst. rent
Total (4 units) $4,677

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
$15,500
Closing costs
$1,860
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 10 events

  1. 2026-06-09
    statusdays on market $61,999 Pending 81 DOM
  2. 2026-06-08
    days on market $61,999 Active 80 DOM
  3. 2026-06-07
    days on market $61,999 Active 79 DOM
  4. 2026-06-02
    days on market $61,999 Active 74 DOM
  5. 2026-06-01
    days on market $61,999 Active 73 DOM
  6. 2026-05-31
    days on market $61,999 Active 72 DOM
  7. 2026-05-30
    days on market $61,999 Active 71 DOM
  8. 2026-05-06
    price $61,999 713-char remark
    Show marketing remark (713 chars)

    Discover a rare investment gem at 3601 S Boots St, Marion, IN 46953! This charming, early-20th-century multifamily property spans approximately 2,396?sq?ft and features four income-producing units—perfectly configured for savvy investors. With strong rental income potential, this property delivers solid cash flow and long-term equity growth. Set on a corner lot in a vibrant Marion neighborhood, the building offers a mix of 5 bedrooms and 4 baths, ample parking. Whether you're expanding your portfolio or entering the rental market, this property offers immediate income, historic charm, and a strategic location. Don’t miss your chance to own a piece of Marion’s thriving real estate scene!

  9. 2026-04-14
    price $64,999 713-char remark
    Show marketing remark (713 chars)

    Discover a rare investment gem at 3601 S Boots St, Marion, IN 46953! This charming, early-20th-century multifamily property spans approximately 2,396?sq?ft and features four income-producing units—perfectly configured for savvy investors. With strong rental income potential, this property delivers solid cash flow and long-term equity growth. Set on a corner lot in a vibrant Marion neighborhood, the building offers a mix of 5 bedrooms and 4 baths, ample parking. Whether you're expanding your portfolio or entering the rental market, this property offers immediate income, historic charm, and a strategic location. Don’t miss your chance to own a piece of Marion’s thriving real estate scene!

  10. 2026-03-19
    listed $75,000 Active 713-char remark
    Show marketing remark (713 chars)

    Discover a rare investment gem at 3601 S Boots St, Marion, IN 46953! This charming, early-20th-century multifamily property spans approximately 2,396?sq?ft and features four income-producing units—perfectly configured for savvy investors. With strong rental income potential, this property delivers solid cash flow and long-term equity growth. Set on a corner lot in a vibrant Marion neighborhood, the building offers a mix of 5 bedrooms and 4 baths, ample parking. Whether you're expanding your portfolio or entering the rental market, this property offers immediate income, historic charm, and a strategic location. Don’t miss your chance to own a piece of Marion’s thriving real estate scene!

ⓘ 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
$916 · $76/mo
Projected year-2 tax
$916 · $76/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 5/10 Major FEMA zone X (unshaded) · 54% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥100°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$56,124
− Mortgage interest
−$3,473
− Property taxes
−$916
− Insurance
−$310
− Repairs & maintenance
−$4,490
− Management
−$4,490
− Depreciation
−$1,804
Taxable income
$40,642
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$9,754
After-tax cash flow
$29,456/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
Marion Community Schools
NCES district ID
1806390
Math proficiency
18% ▼ -9.00%
Reading proficiency
24% ▼ -6.00%
Median HH income
$33,415
Composite
17.13/100
National rank
#9115
State rank
#277 of 301 in IN

Livability — Marion

Score
65/100
State rank
#337
US rank
#13006

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Marion, IN
County
Grant County · 41,561 people
City population
41,561
Metro
Marion, IN
Population (ZIP)
23,372
Household income
$46,288
Rent vs Own
32.2% rent · 67.8% own
Severe rent burden
597.0

Population outlook (Grant County) Hauer SSP2

Today (2025)
64,394 people
By 2030
62,145 · -3.5%
By 2040
57,252 · -11.1%
By 2050
52,968 · -17.7%
By 2075
45,986 · -28.6%
By 2100
39,400 · -38.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Black 10% Two or more races 9% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Italian 3% Iranian 1% Slovak 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Grant

2024 margin
Solid R (+41.8) · D 28.2% · R 70.0% · Other 1.9%
2008→2024 swing
-28.7pp toward R · 2008: -13.1pp · 2024: -41.8pp
All cycles
2024: R+41.8 2020: R+38.8 2016: R+39.5 2012: R+22.0 2008: R+13.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -52.47%
Current HPI
171.7246
Rent YoY
Metro
Marion, IN
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

-17.3% since first listed
3 events — show timeline
  • 2026-05-06 Price Changed $61,999 IRMLS
  • 2026-04-14 Price Changed $64,999 IRMLS
  • 2026-03-19 Listed $75,000 IRMLS

Property tax history

-2.3%/yr

Latest (2025): $916 · -22.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…