CashFlowRE
Sign in Sign up
1219 E Highway 330 Hwy
C Composite 55.5
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 +17.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.4/10.0
  • 1% rule +4.8/10.0
  • Schools +4.5/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

1219 E Highway 330 Hwy · Schererville, IN 46319
2 bd · 1.0 ba · 1,016 sqft · SingleFamily public records · 28 Days on market
Built 1938 0.93 ac lot $148/sqft · 39% below area Est $256k · 42% under

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

Listing remarks MLS

WOW! Almost an acre of land on city water & sewer sits this cute, cozy & well cared for Ranch home featuring 2 bedrooms den or office could be 3rd bedroom but no closet; updated spacious kitchen; comfortable living room; mud room could be converted to main floor laundry; windows replaced in 2000; furnace & central air replaced approx. 5 years ago; updated electric Oct. 2012; detached garage displays one garage door but is actually size of a two car garage; huge backyard. If home is not big enough, there is plenty of room to add on. LOW TAXES!

Key facts

  • Value-add potential
  • Flexible layout
  • Newer water heater

Tags

MOTIVATED SELLER OPPORTUNITYVALUE-ADD POTENTIALFLEXIBLE LAYOUTUNFINISHED SECOND BATHROOMNEWER HVACNEWER WATER HEATER

Property features AI

Finance

  • Other: Lot dimensions approximately 99 x 463 feet (about 0.93 acres)
  • Financial info: Financial details not provided
  • HOA & community: No HOA information provided

Exterior

  • Parking: Detached garage with 1 garage space
  • Security: No security features listed
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence, site-built; One story
  • Construction: Vinyl siding and asphalt construction materials; Built details not provided
  • Exterior features: Level lot; Shed(s) on the property

Interior

  • Kitchen: Kitchen details not provided
  • Bedrooms: Bedrooms not specified
  • Flooring: Flooring details not provided
  • Bathrooms: 2 full bathrooms (both on the main level)
  • Heating & cooling: Natural gas heating with forced air; Central air conditioning
  • Interior features: 5 total rooms; Basement is full, unfinished with a crawl space
  • Laundry & utility: Laundry located in the basement

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 $150k.

Deal economics

  • At list price, monthly cash flow is $112 ($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 $147k (1.8% below list).
  • Recommended offer: $147k (1.8% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% vs local median 4.0% in Schererville — 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 (#226 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, health & safety F.
  • Lake Central School Corporation (suburban): math 45% / reading 54% proficiency, ranked #41 of 301 in IN (top 14%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 15% free/reduced lunch — higher-income household profile.
  • Market conditions: 69 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 0d on market — plan ~1-2 weeks tenant-placement turnaround); 1,642 units permitted in Lake County in 2024 (14 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 $4k of value loss. Plan a longer hold.
  • Lake County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 14y ago; this cycle's ask has dropped $30k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $90k; list at $150k implies a 67% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1938 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $147,131 (1.8% below list)

Questions for the listing agent

  1. Built in 1938 — 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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.
  5. 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.
  6. 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
0.98%
Cap rate
7.19%
Cash-on-cash
3.20%
DSCR
1.14
GRM
8.5

CMA / ARV

ARV (median comp)
$256,397
List price
$149,900
Delta
-39.20%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1004 70th Pl 0.49mi 3/1.0 (+1) 1,120 (+10%) 11mo $259,900 $232 45
7220 Burr St 0.39mi 2/1.0 1,129 (+11%) 22mo $180,000 $159 45
942 E 71st Ave 0.53mi 3/1.0 (+1) 1,120 (+10%) 21mo $190,000 $170 35

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
-11.2%
Equity multiple
0.59×
Total profit
$-17,127
Equity at exit
$22,351
10-year hold
IRR
-2.0%
Equity multiple
0.87×
Total profit
$-5,604
Equity at exit
$12,961

Cash invested: $41,972 (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 46319

Home prices YoY
-25.5%
Active inventory
69
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,471 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$202 /mo · $2,422/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$309
Net cashflow
$112

Break-even live

Break-even rent $1,330
Max offer price $149,900
Occupancy floor 87%

Sensitivity live

Price -10% $197 -5% $154 +0% $112 +5% $70 +10% $27
Rent -10% $-4 -5% $54 +0% $112 +5% $170 +10% $228
Rate -1.0pp $187 -0.5pp $150 base $112 +0.5pp $73 +1.0pp $34

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
$37,475
Closing costs
$4,497
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7726 Durbin St Schererville, IN 3.0 1.5 1008 $1,995 $1.98 0d 1 1.09mi
2615 Morningside Dr Unit A4 Crown Point, IN 2.0 1.0 1000 $1,475 $1.48 26d 1 1.15mi
2615 Morningside Dr Crown Point, IN 2.0 1.0 1000 $1,475 $1.48 5d 1 1.15mi
4059 W 73rd Ave Unit C Merrillville, IN 2.0 1.5 1200 $1,495 $1.25 0d 1 1.32mi
5500 Cedar Point Dr Crown Point, IN 1.0–2.0 1.0–2.0 900 $1,144 $1.27 0d 2 1.45mi

Listing history 15 events

  1. 2026-06-21
    pricedays on market $149,900 Active 28 DOM
  2. 2026-06-18
    price $155,900 Active 25 DOM
  3. 2026-06-18
    days on market $157,900 Active 25 DOM
  4. 2026-06-17
    statusdays on market $157,900 Active 24 DOM
  5. 2026-06-07
    statusdays on market $157,900 Pending 23 DOM
  6. 2026-06-04
    pricedays on market $157,900 Active 21 DOM
  7. 2026-06-03
    days on market $160,900 Active 20 DOM
  8. 2026-06-02
    days on market $160,900 Active 19 DOM
  9. 2026-06-02
    price $160,900 Active 18 DOM
  10. 2026-06-01
    pricedays on market $161,900 Active 18 DOM
  11. 2026-05-31
    days on market $164,900 Active 17 DOM
  12. 2026-05-14
    listed $179,900 Active 691-char remark
  13. 2013-04-23
    soldstatus $90,000
  14. 2013-04-12
    soldstatus $90,000 566-char remark
    Show marketing remark (566 chars)

    WOW! Almost an acre of land on city water & sewer sits this cute, cozy & well cared for Ranch home featuring 2 bedrooms den or office could be 3rd bedroom but no closet; updated spacious kitchen; comfortable living room; mud room could be converted to main floor laundry; windows replaced in 2000; furnace & central air replaced approx. 5 years ago; updated electric Oct. 2012; detached garage displays one garage door but is actually size of a two car garage; huge backyard. If home is not big enough, there is plenty of room to add on. LOW TAXES!

  15. 2012-10-24
    listed $99,999 566-char remark
    Show marketing remark (566 chars)

    WOW! Almost an acre of land on city water & sewer sits this cute, cozy & well cared for Ranch home featuring 2 bedrooms den or office could be 3rd bedroom but no closet; updated spacious kitchen; comfortable living room; mud room could be converted to main floor laundry; windows replaced in 2000; furnace & central air replaced approx. 5 years ago; updated electric Oct. 2012; detached garage displays one garage door but is actually size of a two car garage; huge backyard. If home is not big enough, there is plenty of room to add on. LOW TAXES!

ⓘ 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
$2,422 · $202/mo
Projected year-2 tax
$2,422 · $202/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 ≥102°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 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
$17,656
− Mortgage interest
−$8,397
− Property taxes
−$2,422
− Insurance
−$750
− Repairs & maintenance
−$1,412
− Management
−$1,412
− Depreciation
−$4,361
Taxable loss
−$1,098
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$263
After-tax cash flow
$1,607/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
Lake Central School Corporation
NCES district ID
1805450
Math proficiency
45% ▼ -9.00%
Reading proficiency
54% ▼ -11.00%
Median HH income
$75,957
Composite
44.82/100
National rank
#2736
State rank
#41 of 301 in IN

Livability — Schererville

Score
68/100
State rank
#226
US rank
#9897

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lake County · 422,878 people
City population
24,188
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
17,847
Household income
$74,662
Rent vs Own
27.1% rent · 72.9% own
Severe rent burden
504.0

Population outlook (Lake County) Hauer SSP2

Today (2025)
484,026 people
By 2030
478,091 · -1.2%
By 2040
462,974 · -4.3%
By 2050
449,894 · -7.1%
By 2075
436,169 · -9.9%
By 2100
426,607 · -11.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (64%)
Race & ethnicity
White 64% Hispanic / Latino 17% Black 13% Two or more races 12% Asian 2%
Hispanic origin (detail)
Mexican 14% Puerto Rican 1%
Common ancestry
Romanian 14% Iranian 4% Lithuanian 2%
Foreign-born
6% · Canada, Philippines, China
Languages at home
88% English-only · Spanish 9% Russian/Polish/Slavic 1% Other Asian/Pacific 1%

Political lean MEDSL · Lake

2024 margin
Lean D (+5.6) · D 52.1% · R 46.5% · Other 1.5%
2008→2024 swing
-28.6pp toward R · 2008: 34.3pp · 2024: 5.6pp
All cycles
2024: D+5.6 2020: D+15.1 2016: D+20.6 2012: D+31.0 2008: D+34.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -95.17%
Current HPI
278.3139
Rent YoY
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

+57.9% since first listed
14 events — show timeline
  • 2026-06-16 Relisted IRMLS
  • 2026-06-06 Pending IRMLS
  • 2026-06-04 Price Changed $157,900 IRMLS
  • 2026-06-01 Price Changed $160,900 IRMLS
  • 2026-06-01 Price Changed $161,900 IRMLS
  • 2026-05-28 Price Changed $164,900 IRMLS
  • 2026-05-27 Price Changed $169,900 IRMLS
  • 2026-05-27 Price Changed $155,900 IRMLS
  • 2026-05-22 Price Changed $172,900 IRMLS
  • 2026-05-19 Price Changed $174,900 IRMLS
  • 2026-05-14 Listed $179,900 IRMLS
  • 2013-04-23 Sold (Public Records) $90,000 Public Records
  • 2013-04-12 Sold (MLS) $90,000 NIRA MLS as Distributed by MLS Grid
  • 2012-10-24 Listed $99,999 NIRA MLS as Distributed by MLS Grid

Property tax history

+18.5%/yr

Latest (2024): $2,422 · -2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…