4169 Monroe St · Gary, IN 46408

$51,900

3 bd · 2.0 ba · 967 sqft · SingleFamily public records · 128 Days on market

Built 1930 4,791 sqft lot $54/sqft · at area comps Est $53k · at est.

---

Why this score? — see what drove the B- 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
• ARV discount +8.1/15.0
• Livability +3.7/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Schools +0.5/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

3 bed, 2 bath all-brick home in Gary, Indiana. Fully gutted and ready for rehab, making this an ideal project for an experienced investor or rehabber. Major capital improvement already completed with a new roof. Features include a fireplace, solid brick construction, and room to add a 4th bedroom to maximize value. Layout and condition make this a strong flip opportunity or Buy & Hold opportunity. Bring your vision and capitalize on the upside.

Key facts

• All brick home
• New roof
• Fireplace

Tags

• ALL BRICK HOME
• NEW ROOF
• SOLID BRICK CONSTRUCTION
• FIREPLACE
• ROOM TO ADD A 4TH BEDROOM

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $52k.

Deal economics

• At list price, monthly cash flow is $699 ($8k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $52k).
• Recommended offer: $46k (12.0% below list) — sets the bar for market timing.
• Cap rate 22.5% 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: 102 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); 1,642 units permitted in Lake County in 2024 (14 in 5+ unit buildings).
• This rent runs 33% of the median local income ($47k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $359 of loan paydown is wiped out by about $2k 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.
• At projected returns (-3.0% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

• It's been on market 128 days — a 12% lower offer ($46k) is reasonable based on typical stale-listing flexibility.
• 4 sale attempts since 24y ago; this cycle's ask has dropped $8k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

• Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.

Recommended offer $45,672 (12.0% below list)

Questions for the listing agent

1. It's been on market 128 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Built in 1930 — 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. 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?
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 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: 2.53% ✓
• Cap rate: 22.45%
• Cash-on-cash: 57.71%
• DSCR: 3.57
• GRM: 3.3

CMA / ARV

• ARV (median comp): $52,609
• List price: $51,900
• Delta: -1.35%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
4115 Fillmore St	0.38mi	2/1.0 (-1)	950 (-2%)	6mo	$51,000	$54	65
3980 Tyler St	0.37mi	3/1.0	1,042 (+8%)	5mo	$128,000	$123	62
4016 Connecticut St	0.45mi	2/1.0 (-1)	920 (-5%)	4mo	$25,000	$27	58
4525 Tyler St	0.51mi	3/1.0	875 (-10%)	1mo	$136,000	$155	56
1418 W 45th Ave	0.72mi	2/1.0 (-1)	950 (-2%)	1mo	$35,000	$37	53
4181 Fillmore St	0.38mi	2/1.0 (-1)	1,080 (+12%)	3mo	$22,000	$20	51
4217 Massachusetts St	0.39mi	2/1.0 (-1)	840 (-13%)	1mo	$28,000	$33	50
4019 Pennsylvania St	0.54mi	2/— (-1)	856 (-12%)	4mo	$36,500	$43	48
3737 Fillmore St	0.66mi	3/1.0	1,080 (+12%)	5mo	$175,500	$163	42
3724 Tyler St	0.63mi	2/1.0 (-1)	870 (-10%)	4mo	$48,000	$55	41
4217 Maryland St	0.63mi	2/1.0 (-1)	864 (-11%)	3mo	$49,900	$58	41
4341 Maryland St	0.67mi	2/1.0 (-1)	864 (-11%)	7mo	$59,000	$68	36

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: 56.2%
• Equity multiple: 3.48×
• Total profit: $36,105
• Equity at exit: $7,738

10-year hold

• IRR: 61.2%
• Equity multiple: 7.11×
• Total profit: $88,780
• Equity at exit: $4,487

Cash invested: $14,532 (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.

Methodology + full state rankings →

ZIP-level market 46408

• Home prices YoY: -31.6%
• Active inventory: 102
• Price-to-rent: 3.3×

Monthly cashflow live

• Estimated rent: $1,312 high
• Mortgage (P&I): −$272
• Tax from tax record: −$44 /mo · $529/yr
• Insurance: −$22
• HOA: −$0
• Vacancy / Maint / Mgmt: −$276
• Net cashflow: $699

Break-even live

Break-even rent $428

Max offer price $51,900

Occupancy floor 42%

Sensitivity live

Price	-10% $728	-5% $714	+0% $699	+5% $684	+10% $669
Rent	-10% $595	-5% $647	+0% $699	+5% $751	+10% $802
Rate	-1.0pp $725	-0.5pp $712	base $699	+0.5pp $685	+1.0pp $672

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: $12,975
• Closing costs: $1,557
• Reserves months: —
• Total cash needed: —

Rent comps 21 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
4018 Tyler St Gary, IN	3.0	1.0	880	$1,350	$1.53	2d	1	0.34mi
624 W 44th Pl Gary, IN	3.0	1.0	836	$1,250	$1.50	8d	1	0.37mi
4170 Fillmore St Gary, IN	2.0	1.0	720	$950	$1.32	20d	1	0.41mi
4040 Fillmore St Gary, IN	2.0	1.0	1000	$1,000	$1.00	11d	1	0.44mi
4456 Connecticut St Gary, IN	3.0	1.0	1044	$1,300	$1.25	3d	1	0.56mi
4364 Buchanan St Gary, IN	3.0	1.0	900	$1,500	$1.67	2d	1	0.60mi
3708 Harrison St Gary, IN	3.0	1.5	904	$1,400	$1.55	3d	1	0.60mi
4748 Monroe St Gary, IN	3.0	1.0	1074	$1,695	$1.58	2d	1	0.75mi
3777 Lincoln St Gary, IN	2.0	1.0	800	$1,150	$1.44	2d	1	0.75mi
1005 W 35th Ave Apt 202 Gary, IN	2.0	1.0	617	$795	$1.29	2d	1	0.87mi
1005 W 35th Ave Apt 105 Gary, IN	2.0	1.0	601	$795	$1.32	19d	1	0.87mi
1015 W 35th Ave Apt 206 Gary, IN	2.0	1.0	601	$795	$1.32	44d	1	0.89mi
4816 Massachusetts St Gary, IN	3.0	1.0	1024	$1,350	$1.32	16d	1	0.90mi
816 E 35th Ct Gary, IN	2.0	1.0	810	$1,075	$1.33	2d	1	1.14mi
5001 Carolina St Gary, IN	3.0	1.0	875	$1,350	$1.54	3d	1	1.31mi
2410 W 45th Ave #2 Gary, IN	2.0	1.0	850	$950	$1.12	22d	1	1.34mi
2410 W 45th Ave Unit 1 Gary, IN	2.0	1.0	850	$895	$1.05	22d	1	1.34mi
4905 Kentucky St Unit 4901 Gary, IN	3.0	1.0	950	$1,525	$1.61	24d	1	1.39mi
801 E 32nd Ave Unit 2 Gary, IN	2.0	1.0	850	$1,300	$1.53	2d	1	1.40mi
1240 W 52nd Dr Merrillville, IN	2.0	1.0–2.0	957	$1,349	$1.41	2d	9	1.40mi
4974 Tennessee St Gary, IN	2.0	1.0	1100	$1,175	$1.07	20d	1	1.47mi

Listing history 25 events

1. 2026-06-18
   days on market $51,900 Active 128 DOM
2. 2026-06-17
   days on market $51,900 Active 127 DOM
3. 2026-06-16
   days on market $51,900 Active 126 DOM
4. 2026-06-15
   days on market $51,900 Active 125 DOM
5. 2026-06-13
   days on market $51,900 Active 123 DOM
6. 2026-06-13
   days on market $51,900 Active 122 DOM
7. 2026-06-09
   days on market $51,900 Active 119 DOM
8. 2026-06-08
   days on market $51,900 Active 118 DOM
9. 2026-06-07
   days on market $51,900 Active 117 DOM
10. 2026-06-04
    days on market $51,900 Active 114 DOM
11. 2026-06-03
    days on market $51,900 Active 113 DOM
12. 2026-06-02
    days on market $51,900 Active 112 DOM
13. 2026-06-01
    days on market $51,900 Active 111 DOM
14. 2026-05-31
    days on market $51,900 Active 110 DOM
15. 2026-04-14
    status Active 454-char remark

    Show marketing remark (454 chars)

    3 bed, 2 bath all-brick home in Gary, Indiana. Fully gutted and ready for rehab, making this an ideal project for an experienced investor or rehabber. Major capital improvement already completed with a new roof. Features include a fireplace, solid brick construction, and room to add a 4th bedroom to maximize value. Layout and condition make this a strong flip opportunity or Buy & Hold opportunity. Bring your vision and capitalize on the upside.

16. 2026-04-04
    status Pending 454-char remark

    Show marketing remark (454 chars)

    3 bed, 2 bath all-brick home in Gary, Indiana. Fully gutted and ready for rehab, making this an ideal project for an experienced investor or rehabber. Major capital improvement already completed with a new roof. Features include a fireplace, solid brick construction, and room to add a 4th bedroom to maximize value. Layout and condition make this a strong flip opportunity or Buy & Hold opportunity. Bring your vision and capitalize on the upside.

17. 2026-03-12
    price $51,900 454-char remark

    Show marketing remark (454 chars)

    3 bed, 2 bath all-brick home in Gary, Indiana. Fully gutted and ready for rehab, making this an ideal project for an experienced investor or rehabber. Major capital improvement already completed with a new roof. Features include a fireplace, solid brick construction, and room to add a 4th bedroom to maximize value. Layout and condition make this a strong flip opportunity or Buy & Hold opportunity. Bring your vision and capitalize on the upside.

18. 2026-02-24
    price $56,900 454-char remark

    Show marketing remark (454 chars)

    3 bed, 2 bath all-brick home in Gary, Indiana. Fully gutted and ready for rehab, making this an ideal project for an experienced investor or rehabber. Major capital improvement already completed with a new roof. Features include a fireplace, solid brick construction, and room to add a 4th bedroom to maximize value. Layout and condition make this a strong flip opportunity or Buy & Hold opportunity. Bring your vision and capitalize on the upside.

19. 2026-02-18
    price $57,900 454-char remark

    Show marketing remark (454 chars)

    3 bed, 2 bath all-brick home in Gary, Indiana. Fully gutted and ready for rehab, making this an ideal project for an experienced investor or rehabber. Major capital improvement already completed with a new roof. Features include a fireplace, solid brick construction, and room to add a 4th bedroom to maximize value. Layout and condition make this a strong flip opportunity or Buy & Hold opportunity. Bring your vision and capitalize on the upside.

20. 2026-02-10
    price $58,900 454-char remark

    Show marketing remark (454 chars)

    3 bed, 2 bath all-brick home in Gary, Indiana. Fully gutted and ready for rehab, making this an ideal project for an experienced investor or rehabber. Major capital improvement already completed with a new roof. Features include a fireplace, solid brick construction, and room to add a 4th bedroom to maximize value. Layout and condition make this a strong flip opportunity or Buy & Hold opportunity. Bring your vision and capitalize on the upside.

21. 2026-01-30
    listed $59,900 Active 454-char remark

    Show marketing remark (454 chars)

    3 bed, 2 bath all-brick home in Gary, Indiana. Fully gutted and ready for rehab, making this an ideal project for an experienced investor or rehabber. Major capital improvement already completed with a new roof. Features include a fireplace, solid brick construction, and room to add a 4th bedroom to maximize value. Layout and condition make this a strong flip opportunity or Buy & Hold opportunity. Bring your vision and capitalize on the upside.

22. 2003-11-20
    historical
23. 2002-10-20
    historical
24. 2002-08-19
    listed $49,900
25. 2002-04-02
    listed $50,000

ⓘ 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: $529 · $44/mo
• Projected year-2 tax: $529 · $44/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) · 66% 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 3/10 Moderate 2 unhealthy d/yr today · 3 by 30 yrs out

Taxation est. · year 1

• Rental income: $15,748
• − Mortgage interest: −$2,907
• − Property taxes: −$529
• − Insurance: −$260
• − Repairs & maintenance: −$1,260
• − Management: −$1,260
• − Depreciation: −$1,510
• Taxable income: $8,022
• Est. tax owed @ 24.0%: −$1,925
• After-tax cash flow: $6,460/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): 15,747
• Household income: $47,453
• Rent vs Own: 41.2% rent · 58.8% own
• Severe rent burden: 619.0

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: Diverse neighborhood (Simpson 0.68)
• Race & ethnicity: Black 41% White 32% Hispanic / Latino 22% Two or more races 12%
• Hispanic origin (detail): Mexican 14% Puerto Rican 7%
• Common ancestry: Romanian 5% Iranian 1% Slovak 1%
• Foreign-born: 4% · Canada, China
• Languages at home: 87% English-only · Spanish 12% Chinese 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: ▼ -72.08%
• Current HPI: 155.6238
• 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
▸Industrial Machinery	2	$37B
▸Healthcare	1	$177B
▸Pharmaceuticals	1	$45B
▸Metals / Steel	1	$18B
▸Agriculture	1	$17B
▸Packaging	1	$12B

Price history

+3.8% since first listed

11 events — show timeline

• 2026-04-14 Relisted — NIRA MLS as Distributed by MLS Grid
• 2026-04-04 Pending — NIRA MLS as Distributed by MLS Grid
• 2026-03-12 Price Changed $51,900 NIRA MLS as Distributed by MLS Grid
• 2026-02-24 Price Changed $56,900 NIRA MLS as Distributed by MLS Grid
• 2026-02-18 Price Changed $57,900 NIRA MLS as Distributed by MLS Grid
• 2026-02-10 Price Changed $58,900 NIRA MLS as Distributed by MLS Grid
• 2026-01-30 Listed $59,900 NIRA MLS as Distributed by MLS Grid
• 2003-11-20 Listing Removed — NIRA MLS as Distributed by MLS Grid
• 2002-10-20 Listing Removed — NIRA MLS as Distributed by MLS Grid
• 2002-08-19 Listed $49,900 NIRA MLS as Distributed by MLS Grid
• 2002-04-02 Listed $50,000 NIRA MLS as Distributed by MLS Grid

Property tax history

-12.7%/yr

Latest (2024): $529 · +6.0% YoY. Source: county tax records.