CashFlowRE
Sign in Sign up
4916 Northcote Ave
B Composite 70.88
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 +25.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.5/10.0
  • 1% rule +5.8/10.0
  • Appreciation +4.8/10.0
  • Rent growth +4.5/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +0.8/10.0

$139,900

4916 Northcote Ave · East Chicago, IN 46312
4 bd · 1.0 ba · 2,622 sqft · SingleFamily public records · 6 Days on market
Built 1906 3,484 sqft lot Est $191k · 27% under

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

Listing remarks

This East Chicago property offers a solid layout with strong potential for a buyer ready to add personal touches and updates. The home features comfortable living space, functional room flow, and an opportunity to build value over time. Cosmetic improvements may be desired, allowing the next owner to customize finishes to their preference. The property is eligible for FHA financing and may qualify for local down payment assistance programs for eligible buyers. A great option for buyers seeking affordability, flexible financing options, and the chance to create equity. Schedule your showing today to explore the possibilities this home has to offer.

Key facts

  • 3,484 sq ft lot
  • 2 garage spots
  • Built 1906

Property features AI

Exterior

  • Parking: On-street parking; 2-car garage
  • Utilities: Public water; Public sewer; 100 Amp electric service
  • Home design: Two-story property; Built in 1906
  • Construction: Year built: 1906
  • Exterior features: Neighborhood view; Public lot size recorded by assessor

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: Multiple bedrooms including a primary bedroom (total rooms: 8)
  • Bathrooms: One three-quarter bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Eat-in kitchen; Walk-in closets; Pantry; Full unfinished walk-out basement
  • Laundry & utility: Basement utility area

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 4-bed/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $331 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).

Location & tenants

  • Location reads 64/100 on livability (#371 in IN) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A; Watch: health & safety D+, crime F, amenities F.
  • School City Of East Chicago (suburban): math 7% / reading 15% proficiency, ranked #293 of 301 in IN (top 97%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 89% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: William Mckinley Elementary School (math 8% / reading 9%, grade F, #939 of 994 statewide, top 95%, 488 students, 80% FRL); Joseph Block Middle School (math 3% / reading 13%, grade F, #317 of 330 statewide, top 96%, 487 students, 82% FRL); East Chicago Central High School (math 23% / reading 56%, grade F, #221 of 369 statewide, top 63%, 1,079 students, 77% FRL).
  • Market conditions: Rents rising fast (+8.1%/yr); 79 active listings in the ZIP; 1 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 1,642 units permitted in Lake County in 2024 (14 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($42k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $542 of equity ($967 loan paydown + $-425 appreciation (-0.3% 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 (-0.3% appreciation + 8.0% rent growth), your $39k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 8y 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.
  • Current owner paid $80k; list at $140k implies a 75% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1906 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $139,900

Questions for the listing agent

  1. Built in 1906 — 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 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.08%
Cap rate
9.14%
Cash-on-cash
10.15%
DSCR
1.45
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$191,406
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4855 Walsh Ave 0.20mi 4/2.0 2,598 (-1%) 14mo $128,000 $49 73
4847 Homerlee Ave 0.09mi 4/2.0 2,288 (-13%) 2mo $130,000 $57 68
4848 Baring Ave 0.11mi 4/2.0 3,014 (+15%) 1mo $239,900 $80 65
4928 Reading Ave 0.16mi 3/2.0 (-1) 2,380 (-9%) 12mo $115,000 $48 58
5015 Homerlee Ave 0.13mi 3/2.0 (-1) 2,256 (-14%) 7mo $165,000 $73 56
4909 Walsh Ave 0.20mi 4/2.0 2,348 (-10%) 18mo $219,000 $93 54
4722 Tod Ave 0.45mi 4/2.0 2,300 (-12%) 3mo $210,000 $91 52
5029 Wegg Ave 0.19mi 4/3.5 2,298 (-12%) 19mo $270,000 $117 45
909 W 145th St 0.54mi 3/2.0 (-1) 3,000 (+14%) 9mo $64,000 $21 34
4821 Chestnut Ave 0.52mi 3/3.0 (-1) 2,358 (-10%) 19mo $160,000 $68 30

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

Projected returns pro-forma

-0.3% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
12.0%
Equity multiple
1.59×
Total profit
$23,016
Equity at exit
$38,513
10-year hold
IRR
20.3%
Equity multiple
3.55×
Total profit
$99,710
Equity at exit
$44,642

Cash invested: $39,172 (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 46312

Home prices YoY
-0.1%
Rents YoY
8.1%
Active inventory
79
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,517 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$75 /mo · $903/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$319
Net cashflow
$331

Break-even live

Break-even rent $1,098
Max offer price $139,900
Occupancy floor 73%

Sensitivity live

Price -10% $411 -5% $371 +0% $331 +5% $292 +10% $252
Rent -10% $212 -5% $272 +0% $331 +5% $391 +10% $451
Rate -1.0pp $402 -0.5pp $367 base $331 +0.5pp $295 +1.0pp $258

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
$34,975
Closing costs
$4,197
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4228 # E Unit Magoun Ave unit 2 East Chicago, IN 5.0 2.5 1800 $1,800 $1.00 0d 1 0.88mi

Listing history 32 events

  1. 2026-06-21
    days on market $139,900 Active 6 DOM
  2. 2026-06-18
    days on market $139,900 Active 3 DOM
  3. 2026-06-17
    days on market $139,900 Active 2 DOM
  4. 2026-06-15
    pricedays on marketlisting id $139,900 Active 1 DOM
  5. 2026-05-31
    days on market $134,900 Active 107 DOM
  6. 2026-05-11
    price $134,900
  7. 2026-03-09
    price $139,900
  8. 2026-02-13
    listed $144,900 Active
  9. 2026-01-27
    historical
  10. 2026-01-20
    price $145,000
  11. 2026-01-09
    price $149,900
  12. 2025-11-12
    price $150,000
  13. 2025-10-19
    price $153,000
  14. 2025-10-03
    price $154,000
  15. 2025-09-19
    price $155,000
  16. 2025-09-01
    price $156,900
  17. 2025-08-25
    price $157,000
  18. 2025-07-25
    listed $159,900 Active
  19. 2025-07-01
    historical
  20. 2025-04-21
    price $159,500
  21. 2024-12-23
    price $162,500
  22. 2024-12-03
    listed $164,900 Active
  23. 2024-12-01
    historical
  24. 2024-09-16
    price $165,000
  25. 2024-07-17
    listed $169,900 Active
  26. 2024-07-02
    historical
  27. 2024-05-31
    price $172,669
  28. 2024-04-17
    listed $175,000 Active
  29. 2019-04-22
    soldstatus $79,900
  30. 2019-01-07
    listed $79,900
  31. 2018-12-05
    historical
  32. 2018-10-26
    listed $84,900

ⓘ 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
$903 · $75/mo
Projected year-2 tax
$1,046 · $87/mo
Expected delta
+$143/yr (+$12/mo · 15.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% 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
$18,208
− Mortgage interest
−$7,837
− Property taxes
−$903
− Insurance
−$700
− Repairs & maintenance
−$1,457
− Management
−$1,457
− Depreciation
−$4,070
Taxable income
$1,785
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$429
After-tax cash flow
$3,549/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
School City Of East Chicago
NCES district ID
1802880
Math proficiency
7% ▼ -10.00%
Reading proficiency
15% ▼ -7.00%
Median HH income
$28,423
Composite
8.36/100
National rank
#9909
State rank
#293 of 301 in IN

Livability — East Chicago

Score
64/100
State rank
#371
US rank
#13869

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
East Chicago, IN
County
Lake County · 422,878 people
City population
26,022
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
26,022
Household income
$42,125
Rent vs Own
57.1% rent · 42.9% own
Severe rent burden
1227.0

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 Hispanic (56%)
Race & ethnicity
Hispanic / Latino 56% Black 36% Two or more races 11% White 7%
Hispanic origin (detail)
Mexican 45% Puerto Rican 6%
Common ancestry
Romanian 2%
Foreign-born
16% · Canada
Languages at home
59% English-only · Spanish 40%

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
▼ -0.30%
Current HPI
267.9232
Rent YoY
▲ 8.06%
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

+58.9% since first listed
27 events — show timeline
  • 2026-05-11 Price Changed $134,900 NIRA MLS as Distributed by MLS Grid
  • 2026-03-09 Price Changed $139,900 NIRA MLS as Distributed by MLS Grid
  • 2026-02-13 Listed $144,900 NIRA MLS as Distributed by MLS Grid
  • 2026-01-27 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2026-01-20 Price Changed $145,000 NIRA MLS as Distributed by MLS Grid
  • 2026-01-09 Price Changed $149,900 NIRA MLS as Distributed by MLS Grid
  • 2025-11-12 Price Changed $150,000 NIRA MLS as Distributed by MLS Grid
  • 2025-10-19 Price Changed $153,000 NIRA MLS as Distributed by MLS Grid
  • 2025-10-03 Price Changed $154,000 NIRA MLS as Distributed by MLS Grid
  • 2025-09-19 Price Changed $155,000 NIRA MLS as Distributed by MLS Grid
  • 2025-09-01 Price Changed $156,900 NIRA MLS as Distributed by MLS Grid
  • 2025-08-25 Price Changed $157,000 NIRA MLS as Distributed by MLS Grid
  • 2025-07-25 Listed $159,900 NIRA MLS as Distributed by MLS Grid
  • 2025-07-01 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2025-04-21 Price Changed $159,500 NIRA MLS as Distributed by MLS Grid
  • 2024-12-23 Price Changed $162,500 NIRA MLS as Distributed by MLS Grid
  • 2024-12-03 Listed $164,900 NIRA MLS as Distributed by MLS Grid
  • 2024-12-01 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2024-09-16 Price Changed $165,000 NIRA MLS as Distributed by MLS Grid
  • 2024-07-17 Listed $169,900 NIRA MLS as Distributed by MLS Grid
  • 2024-07-02 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2024-05-31 Price Changed $172,669 NIRA MLS as Distributed by MLS Grid
  • 2024-04-17 Listed $175,000 NIRA MLS as Distributed by MLS Grid
  • 2019-04-22 Sold (MLS) $79,900 NIRA MLS as Distributed by MLS Grid
  • 2019-01-07 Listed $79,900 NIRA MLS as Distributed by MLS Grid
  • 2018-12-05 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2018-10-26 Listed $84,900 NIRA MLS as Distributed by MLS Grid

Property tax history

+7.3%/yr

Latest (2024): $903 · +9.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…