CashFlowRE
Sign in Sign up
2152 Marshall Pl
D+ Composite 47.88
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 +18.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.9/10.0
  • Rent growth +5.0/5.0
  • 1% rule +4.2/10.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +0.5/10.0
  • Appreciation +0.0/10.0

$134,900

2152 Marshall Pl · Gary, IN 46404
2 bd · 1.0 ba · 768 sqft · SingleFamily public records · 117 Days on market
Built 1951 0.29 ac lot $176/sqft · 68% above area

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

Listing remarks MLS

Investment Opportunity or Cozy Starter Home in a Desirable Neighborhood! Welcome to 2152 Marshall Place, a charming 2-bedroom, 1-bath ranch-style home offering comfort, convenience, and future potential. Situated on 2 large lots, this property provides ample room for expansion, outdoor entertaining, or even a future build. Step inside to an open floorplan that creates a seamless flow between the living area and eat-in kitchen -- perfect for everyday living. The home features spacious bedrooms and includes a new window air conditioning unit that stays for added comfort. Outside, you'll find a detached 2-car garage, extended driveway for additional parking, and a fully fenced yard, ideal for privacy, pets, or outdoor gatherings. The property is currently tenant-occupied on a month-to-month lease, making this a great opportunity for investors seeking immediate rental income or buyers planning for future occupancy. This home is being sold as-is. The sellers will not make any repairs. Priced to sell.

Key facts

  • Open floorplan
  • Double lot
  • Extended driveway

Tags

DOUBLE LOTOPEN FLOORPLANDETACHED 2-CAR GARAGEEXTENDED DRIVEWAYFULLY FENCED YARD

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 $135k.

Deal economics

  • At list price, monthly cash flow is $133 ($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 $124k (8.2% below list).
  • Recommended offer: $123k (9.0% below list) — sets the bar for market timing.

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: Rents rising fast (+11.6%/yr); 68 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals leasing fast (median 0d 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).
  • This rent runs 35% of the median local income ($42k/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 $933 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.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $38k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 117 days — a 9% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 18y 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 1951 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $122,759 (9.0% below list)

Questions for the listing agent

  1. It's been on market 117 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1951 — 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. 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?
  8. 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.
  9. 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.
  10. 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
7.47%
Cash-on-cash
4.22%
DSCR
1.19
GRM
9.1

CMA / ARV

ARV (median comp)
$80,274
List price
$134,900
Delta
68.05%
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
2412 W 19th Ave 0.41mi 2/1.0 743 (-3%) 6mo $34,000 $46 70
1717 W Taft St 0.54mi 2/1.0 780 (+2%) 3mo $55,000 $71 70
2025 Roosevelt Pl 0.43mi 3/1.5 (+1) 802 (+4%) 1mo $19,000 $24 65
2154 Ellsworth St 0.19mi 2/1.0 864 (+12%) 12mo $152,000 $176 60
2280 Roosevelt Pl 0.41mi 3/1.0 (+1) 864 (+12%) 0mo $110,000 $127 55
2288 W Taft St 0.35mi 3/1.0 (+1) 864 (+12%) 7mo $125,000 $145 52
2558 W 13th Ave 0.72mi 2/1.0 750 (-2%) 13mo $60,375 $81 52
1949 Mckinley St 0.58mi 2/1.0 672 (-12%) 8mo $86,000 $128 46
1975 Arthur St 0.69mi 3/1.0 (+1) 732 (-5%) 11mo $60,000 $82 45
1678 W 21st Ave 0.72mi 2/1.0 672 (-12%) 1mo $60,000 $89 45
2046 Roosevelt St 0.46mi 3/1.0 (+1) 864 (+12%) 13mo $140,000 $162 42
2133 Mckinley St 0.53mi 3/1.0 (+1) 864 (+12%) 11mo $65,000 $75 40

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
-4.7%
Equity multiple
0.82×
Total profit
$-6,894
Equity at exit
$20,114
10-year hold
IRR
9.8%
Equity multiple
1.91×
Total profit
$34,526
Equity at exit
$11,664

Cash invested: $37,772 (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 46404

Home prices YoY
-4.8%
Rents YoY
11.6%
Active inventory
68
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,238 high interval (Pro) →
Mortgage (P&I)
$707
Tax from tax record
$82 /mo · $980/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$260
Net cashflow
$133

Break-even live

Break-even rent $1,070
Max offer price $134,900
Occupancy floor 84%

Sensitivity live

Price -10% $209 -5% $171 +0% $133 +5% $95 +10% $56
Rent -10% $35 -5% $84 +0% $133 +5% $182 +10% $231
Rate -1.0pp $201 -0.5pp $167 base $133 +0.5pp $98 +1.0pp $62

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
$33,725
Closing costs
$4,047
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2264 Taft St Gary, IN 2.0 1.0 800 $1,275 $1.59 0d 1 0.35mi
2280 Roosevelt Pl Gary, IN 3.0 1.0 864 $1,560 $1.81 0d 1 0.41mi
1595 Ellsworth St Unit 1 Gary, IN 2.0 1.0 868 $1,100 $1.27 0d 1 0.47mi
1595 Ellsworth St Gary, IN 2.0 1.0 868 $1,100 $1.27 3d 1 0.47mi
1531 Taney Pl Gary, IN 2.0 1.0 900 $1,045 $1.16 2d 1 0.52mi
4061 W 20th Pl Gary, IN 3.0 1.0 925 $1,450 $1.57 0d 1 0.78mi
4134 W 22nd Pl Gary, IN 3.0 1.0 825 $1,395 $1.69 0d 1 0.84mi
2939 W 10th Ave Gary, IN 2.0 1.0 744 $1,190 $1.60 0d 1 0.91mi
4300 W 22nd Pl Gary, IN 3.0 1.0 977 $1,395 $1.43 3d 1 0.99mi
4328 W 22nd Plz Gary, IN 3.0 1.0 950 $1,300 $1.37 3d 1 1.00mi
2361 Pierce St Unit 2 Gary, IN 3.0 1.0 860 $900 $1.05 0d 1 1.12mi
1521 Pierce St Unit 1 Gary, IN 2.0 1.0 800 $850 $1.06 0d 1 1.19mi
2602 W 6th Ave Gary, IN 2.0 1.0 750 $990 $1.32 0d 1 1.28mi
840 W 19th Ave Gary, IN 2.0 1.0 1035 $1,150 $1.11 20d 1 1.29mi
837 W 27th Ave Unit A Gary, IN 2.0 1.0 750 $1,150 $1.53 0d 1 1.48mi
837 W 27th Ave Unit B Gary, IN 1.0 1.0 750 $950 $1.27 0d 1 1.48mi
2378 Jackson St Gary, IN 2.0 1.0 672 $1,050 $1.56 0d 1 1.50mi

Listing history 21 events

  1. 2026-06-21
    days on market $134,900 Active 117 DOM
  2. 2026-06-18
    days on market $134,900 Active 114 DOM
  3. 2026-06-17
    days on market $134,900 Active 113 DOM
  4. 2026-06-16
    days on market $134,900 Active 112 DOM
  5. 2026-06-15
    days on market $134,900 Active 111 DOM
  6. 2026-06-13
    days on market $134,900 Active 109 DOM
  7. 2026-06-13
    days on market $134,900 Active 108 DOM
  8. 2026-06-09
    days on market $134,900 Active 105 DOM
  9. 2026-06-08
    days on market $134,900 Active 104 DOM
  10. 2026-06-07
    days on market $134,900 Active 103 DOM
  11. 2026-06-04
    days on market $134,900 Active 100 DOM
  12. 2026-06-03
    days on market $134,900 Active 99 DOM
  13. 2026-06-02
    days on market $134,900 Active 98 DOM
  14. 2026-06-01
    days on market $134,900 Active 97 DOM
  15. 2026-05-31
    days on market $134,900 Active 96 DOM
  16. 2026-03-23
    price $134,900 1010-char remark
    Show marketing remark (1010 chars)

    Investment Opportunity or Cozy Starter Home in a Desirable Neighborhood! Welcome to 2152 Marshall Place, a charming 2-bedroom, 1-bath ranch-style home offering comfort, convenience, and future potential. Situated on 2 large lots, this property provides ample room for expansion, outdoor entertaining, or even a future build. Step inside to an open floorplan that creates a seamless flow between the living area and eat-in kitchen -- perfect for everyday living. The home features spacious bedrooms and includes a new window air conditioning unit that stays for added comfort. Outside, you'll find a detached 2-car garage, extended driveway for additional parking, and a fully fenced yard, ideal for privacy, pets, or outdoor gatherings. The property is currently tenant-occupied on a month-to-month lease, making this a great opportunity for investors seeking immediate rental income or buyers planning for future occupancy. This home is being sold as-is. The sellers will not make any repairs. Priced to sell.

  17. 2026-02-23
    listed $139,900 Active 1010-char remark
    Show marketing remark (1010 chars)

    Investment Opportunity or Cozy Starter Home in a Desirable Neighborhood! Welcome to 2152 Marshall Place, a charming 2-bedroom, 1-bath ranch-style home offering comfort, convenience, and future potential. Situated on 2 large lots, this property provides ample room for expansion, outdoor entertaining, or even a future build. Step inside to an open floorplan that creates a seamless flow between the living area and eat-in kitchen -- perfect for everyday living. The home features spacious bedrooms and includes a new window air conditioning unit that stays for added comfort. Outside, you'll find a detached 2-car garage, extended driveway for additional parking, and a fully fenced yard, ideal for privacy, pets, or outdoor gatherings. The property is currently tenant-occupied on a month-to-month lease, making this a great opportunity for investors seeking immediate rental income or buyers planning for future occupancy. This home is being sold as-is. The sellers will not make any repairs. Priced to sell.

  18. 2009-02-06
    historical
  19. 2008-08-05
    listed $35,000
  20. 2008-07-27
    historical
  21. 2008-07-19
    listed $33,000

ⓘ 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
$980 · $82/mo
Projected year-2 tax
$1,064 · $89/mo
Expected delta
+$83/yr (+$7/mo · 8.5%)

ⓘ 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 3/10 Moderate 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
$14,857
− Mortgage interest
−$7,556
− Property taxes
−$980
− Insurance
−$674
− Repairs & maintenance
−$1,189
− Management
−$1,189
− Depreciation
−$3,924
Taxable loss
−$655
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$157
After-tax cash flow
$1,751/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)
15,428
Household income
$42,256
Rent vs Own
43.6% rent · 56.4% own
Severe rent burden
800.0

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 (90%)
Race & ethnicity
Black 90% Two or more races 5% Hispanic / Latino 5% White 1%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 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
▼ -12.76%
Current HPI
252.6463
Rent YoY
▲ 11.62%
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

+308.8% since first listed
6 events — show timeline
  • 2026-03-23 Price Changed $134,900 NIRA MLS as Distributed by MLS Grid
  • 2026-02-23 Listed $139,900 NIRA MLS as Distributed by MLS Grid
  • 2009-02-06 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2008-08-05 Listed $35,000 NIRA MLS as Distributed by MLS Grid
  • 2008-07-27 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2008-07-19 Listed $33,000 NIRA MLS as Distributed by MLS Grid

Property tax history

+5.3%/yr

Latest (2024): $980 · +8.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…