CashFlowRE
Sign in Sign up
1308 W 13th Ave
C+ Composite 64.64
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +5.5/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.5/10.0
  • ARV discount +0.0/15.0

$68,900

1308 W 13th Ave · Gary, IN 46407
3 bd · 1.0 ba · 1,492 sqft · SingleFamily public records · 49 Days on market
Built 1915 3,398 sqft lot $46/sqft · 24% above area Est $55k · 24% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great opportunity in a growing area of Gary! This two-story home offers 3 bedrooms, all located on the upper level, including a primary bedroom with its own private bathroom. The main floor features a spacious living room, formal dining area, kitchen, and a full bathroom for added convenience. The basement provides even more potential with a third bathroom already in place and plenty of space to expand or customize. This home does need work and is ideal for investors or buyers looking to purchase at a smart price and add their own vision. With Gary continuing to see renewed attention and growth, this is a chance to get in early and be part of the city's transformation. Great potential for t

Key facts

  • 3,398 sq ft lot
  • Garage
  • Built 1915

Property features AI

Exterior

  • Parking: Alley access; On-street parking; Garage faces rear; Garage available (1.5 spaces)
  • Utilities: Electricity connected; Public water; Public sewer; Natural gas connected
  • Home design: Two-story home; Built in 1915
  • Construction: Shingle roof; Full unfinished basement
  • Exterior features: Neighborhood view; Shingle roof

Interior

  • Kitchen: Gas Range; Refrigerator
  • Bedrooms: Primary bedroom; Bedroom 2; Bedroom 3
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom; 2 three-quarter bathrooms
  • Heating & cooling: Forced air heating (natural gas); No cooling
  • Interior features: No additional interior features listed; Full unfinished 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 $69k.

Deal economics

  • At list price, monthly cash flow is $708 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $69k).
  • Recommended offer: $67k (3.0% below list) — sets the bar for market timing.
  • Cap rate 18.6% vs local median 9.1% in Gary — 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 73/100 on livability (#105 in IN) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools F, crime F, employment F.
  • Gary Community School Corporation (urban): math 3% / reading 11% proficiency, ranked #299 of 301 in IN (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 121 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,642 units permitted in Lake County in 2024 (14 in 5+ unit buildings).
  • At $1,417/mo this rent would consume 60% of the median local household income ($29k/yr) (locally 392% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $1k of equity ($476 loan paydown + $675 appreciation (1.0% local appreciation)).
  • Lake County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (1.0% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($67k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask is 5891% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: built in 1915 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $66,833 (3.0% below list)

Questions for the listing agent

  1. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1915 — 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 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?
  5. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. 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.
  7. 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.
  8. 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
2.06%
Cap rate
18.63%
Cash-on-cash
44.06%
DSCR
2.96
GRM
4.1

CMA / ARV

ARV (median comp)
$55,373
List price
$68,900
Delta
24.43%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1686 W 10th Pl 0.29mi 3/2.0 1,608 (+8%) 1mo $20,900 $13 69
1942 Mckinley St 0.63mi 3/1.0 1,508 (+1%) 4mo $35,100 $23 66
1123 Garfield St 0.28mi 3/1.0 1,296 (-13%) 2mo $14,900 $11 64
823 Pierce St 0.43mi 3/1.0 1,612 (+8%) 5mo $9,000 $6 63
1361 Harrison Blvd 0.38mi 3/1.0 1,293 (-13%) 1mo $30,000 $23 59
805 Buchanan St 0.45mi 3/2.0 1,350 (-10%) 0mo $100,000 $74 59
1931 W 14th Ave 0.34mi 2/1.0 (-1) 1,296 (-13%) 5mo $12,000 $9 53
1535 Harrison St 0.46mi 4/2.0 (+1) 1,638 (+10%) 2mo $9,000 $5 51
1209 W 21st Ave 0.67mi 3/1.0 1,326 (-11%) 4mo $55,000 $41 47
1920 Roosevelt Pl 0.71mi 3/2.0 1,616 (+8%) 5mo $185,000 $114 45
740 Hayes St 0.56mi 4/1.0 (+1) 1,674 (+12%) 4mo $75,000 $45 45
553 W 19th Ave 0.67mi 2/1.0 (-1) 1,344 (-10%) 7mo $114,900 $85 41

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.98% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
46.6%
Equity multiple
3.40×
Total profit
$46,316
Equity at exit
$23,448
10-year hold
IRR
48.4%
Equity multiple
6.76×
Total profit
$111,201
Equity at exit
$31,104

Cash invested: $19,292 (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 46407

Home prices YoY
0.4%
Active inventory
121
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$1,417 high interval (Pro) →
Mortgage (P&I)
$361
Tax from tax record
$21 /mo · $251/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$298
Net cashflow
$708

Break-even live

Break-even rent $520
Max offer price $68,900
Occupancy floor 45%

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
$17,225
Closing costs
$2,067
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
1572 Polk St Gary, IN 3.0 1.0 1500 $1,250 $0.83 1d 1 0.35mi
803 Pierce St Gary, IN 4.0 2.0 1600 $1,400 $0.88 1d 1 0.45mi
1744 Tyler St Unit 2 Gary, IN 4.0 2.0 1600 $1,700 $1.06 44d 1 0.45mi
840 W 19th Ave Gary, IN 2.0 1.0 1035 $1,150 $1.11 19d 1 0.51mi
765 Garfield St Gary, IN 3.0 1.0 1688 $1,500 $0.89 13d 1 0.54mi
501 Madison St Gary, IN 1.0–4.0 1.0 883 $1,362 $1.54 1d 11 1.03mi
2306 W 5th Ave Gary, IN 2.0–3.0 1.0 937 $1,299 $1.39 1d 2 1.04mi
2306 W 5th Ave Apt 3 Gary, IN 3.0 1.0 1025 $1,299 $1.27 1d 1 1.04mi
1531 Taney Pl Gary, IN 2.0 1.0 900 $1,045 $1.16 1d 1 1.06mi
317 Garfield St Gary, IN 3.0 1.0 936 $1,495 $1.60 43d 1 1.07mi
2022 Massachusetts St Gary, IN 2.0 1.0 965 $1,000 $1.04 1d 1 1.10mi
1329 Delaware St Gary, IN 2.0 1.0 1100 $1,100 $1.00 43d 1 1.15mi
672 Connecticut St Apt 1S Gary, IN 3.0 1.0 1247 $875 $0.70 15d 1 1.15mi
2157 Marshall Pl Gary, IN 3.0 1.5 1650 $1,295 $0.78 43d 1 1.17mi
1348 Waite St Gary, IN 4.0 2.0 1776 $1,850 $1.04 1d 1 1.20mi
1368 Waite St Gary, IN 3.0 2.0 1696 $1,800 $1.06 1d 1 1.20mi
2600 Pierce St Gary, IN 4.0 2.0 1800 $1,950 $1.08 43d 1 1.25mi
2061 Maryland St Gary, IN 2.0 1.0 975 $950 $0.97 43d 1 1.37mi
2300 Maryland St Gary, IN 2.0 1.0 900 $1,000 $1.11 19d 1 1.49mi

Listing history 12 events

  1. 2026-06-13
    days on market $68,900 Active 49 DOM
  2. 2026-06-09
    days on market $68,900 Active 46 DOM
  3. 2026-06-08
    days on market $68,900 Active 45 DOM
  4. 2026-06-07
    days on market $68,900 Active 44 DOM
  5. 2026-06-04
    days on market $68,900 Active 41 DOM
  6. 2026-06-03
    days on market $68,900 Active 40 DOM
  7. 2026-06-02
    days on market $68,900 Active 39 DOM
  8. 2026-06-02
    price $68,900 Active 38 DOM
  9. 2026-06-01
    days on market $73,900 Active 38 DOM
  10. 2026-05-31
    days on market $73,900 Active 37 DOM
  11. 2026-05-06
    price $73,900 714-char remark
  12. 2026-04-24
    listed $78,000 Active 714-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
$251 · $21/mo
Projected year-2 tax
$418 · $35/mo
Expected delta
+$167/yr (+$14/mo · 66.7%)

ⓘ 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 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
$17,002
− Mortgage interest
−$3,859
− Property taxes
−$251
− Insurance
−$344
− Repairs & maintenance
−$1,360
− Management
−$1,360
− Depreciation
−$2,004
Taxable income
$7,822
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,877
After-tax cash flow
$6,623/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
Gary Community School Corporation
NCES district ID
1803870
Math proficiency
3% ▼ -10.00%
Reading proficiency
11% ▼ -6.00%
Median HH income
$27,739
Composite
4.98/100
National rank
#10039
State rank
#299 of 301 in IN

Livability — Gary

Score
73/100
State rank
#105
US rank
#5592

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Gary, IN
County
Lake County · 422,878 people
City population
63,701
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
8,577
Household income
$28,526
Rent vs Own
58.8% rent · 41.2% own
Severe rent burden
392.0

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
Predominantly Black (91%)
Race & ethnicity
Black 91% Hispanic / Latino 3% White 2% Two or more races 1%
Common ancestry
Romanian 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 1% Russian/Polish/Slavic 1% French/Haitian/Cajun 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
▲ 0.98%
Current HPI
253.2856
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

-98.5% since first listed
5 events — show timeline
  • 2026-06-15 Listed for Rent $1,150 TURBOTENANT
  • 2026-06-13 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2026-06-01 Price Changed $68,900 NIRA MLS as Distributed by MLS Grid
  • 2026-05-06 Price Changed $73,900 NIRA MLS as Distributed by MLS Grid
  • 2026-04-24 Listed $78,000 NIRA MLS as Distributed by MLS Grid

Property tax history

-6.0%/yr

Latest (2024): $251 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…