CashFlowRE
Sign in Sign up
3752 Tyler St
C Composite 57.54
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 +24.0/30.0
  • ARV discount +11.1/15.0
  • DSCR +7.7/10.0
  • 1% rule +5.6/10.0
  • 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

$129,900

3752 Tyler St · Gary, IN 46408
3 bd · 1.0 ba · 1,100 sqft · SingleFamily public records · 16 Days on market
Built 1947 4,750 sqft lot $118/sqft · 130% above area Est $141k · 8% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Here's the home you have been looking for! 3-bedroom, 1-bath brick home featuring low property taxes and plenty of updates throughout! Step inside to find beautiful hardwood flooring, an updated bathroom, and a main-level bedroom for added convenience. The kitchen comes fully equipped with appliances , there's also a washer and dryer for in the basement. Enjoy extra living space in the finished basement with a rec room, perfect for relaxing or entertaining. The fenced-in backyard offers privacy and space for outdoor activities, while the enclosed front porch provides a cozy spot to unwind year-round. This well-maintained home combines comfort, character, and value. Schedule your showing to

Key facts

  • Hardwood flooring
  • Main-level bedroom
  • Rec room

Tags

HARDWOOD FLOORINGUPDATED BATHROOMMAIN-LEVEL BEDROOMFINISHED BASEMENTREC ROOMFENCED-IN BACKYARD

Property features AI

Finance

  • Other: Vacant at time of listing

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer; Electricity connected (100 Amp service); Natural gas connected
  • Home design: Two-level home; Built in 1947
  • Construction: Brick construction
  • Exterior features: Private yard; Back yard fencing; Neighborhood view; Enclosed front porch

Interior

  • Kitchen: Gas range; Refrigerator
  • Bedrooms: Primary bedroom; Bedroom 2; Bedroom 3; Total of 6 rooms
  • Flooring: Hardwood floors
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: No interior-specific features listed
  • Laundry & utility: Basement (partially finished) — may house utilities/laundry

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 $130k.

Deal economics

  • At list price, monthly cash flow is $254 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).
  • Recommended offer: $128k (1.5% 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: 102 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals leasing fast (median 3d 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 35% 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 $898 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 16 days — a 2% lower offer ($128k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 21y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $127,951 (1.5% below list)

Questions for the listing agent

  1. Built in 1947 — 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
1.06%
Cap rate
8.64%
Cash-on-cash
8.38%
DSCR
1.37
GRM
7.9

CMA / ARV

ARV (median comp)
$141,153
List price
$129,900
Delta
-7.97%
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
3737 Fillmore St 0.10mi 3/1.0 1,080 (-2%) 5mo $175,500 $163 88
3980 Tyler St 0.29mi 3/1.0 1,042 (-5%) 5mo $128,000 $123 74
3748 Buchanan St 0.25mi 3/1.0 1,211 (+10%) 2mo $22,000 $18 70
4181 Fillmore St 0.54mi 2/1.0 (-1) 1,080 (-2%) 3mo $22,000 $20 64
3479 Buchanan St 0.42mi 3/1.0 1,048 (-5%) 12mo $160,000 $153 63
3992 Adams St 0.54mi 3/1.0 1,042 (-5%) 10mo $66,880 $64 58
3860 Connecticut St 0.71mi 3/1.0 1,035 (-6%) 11mo $135,000 $130 48
4200 Monroe St 0.63mi 3/1.0 1,263 (+15%) 1mo $169,900 $135 46
4115 Fillmore St 0.46mi 2/1.0 (-1) 950 (-14%) 6mo $51,000 $54 45
4195 Madison St 0.65mi 2/1.0 (-1) 1,041 (-5%) 12mo $17,900 $17 45
4088 Monroe St 0.49mi 2/2.0 (-1) 956 (-13%) 10mo $139,000 $145 38
3886 Massachusetts St 0.65mi 2/3.0 (-1) 1,155 (+5%) 13mo $15,000 $13 37

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
-3.6%
Equity multiple
0.87×
Total profit
$-4,890
Equity at exit
$19,369
10-year hold
IRR
6.1%
Equity multiple
1.45×
Total profit
$16,497
Equity at exit
$11,231

Cash invested: $36,372 (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 46408

Home prices YoY
-31.6%
Active inventory
102
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,376 high interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$98 /mo · $1,171/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$289
Net cashflow
$254

Break-even live

Break-even rent $1,054
Max offer price $129,900
Occupancy floor 77%

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
$32,475
Closing costs
$3,897
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3708 Harrison St Gary, IN 3.0 1.5 904 $1,400 $1.55 2d 1 0.11mi
3777 Lincoln St Gary, IN 2.0 1.0 800 $1,150 $1.44 1d 1 0.27mi
3788 Lincoln St Gary, IN 3.0 2.0 1398 $1,400 $1.00 10d 1 0.30mi
4018 Tyler St Gary, IN 3.0 1.0 880 $1,350 $1.53 1d 1 0.31mi
4040 Fillmore St Gary, IN 2.0 1.0 1000 $1,000 $1.00 10d 1 0.35mi
3449 Buchanan St Gary, IN 3.0 1.0 1301 $1,395 $1.07 43d 1 0.46mi
4170 Fillmore St Gary, IN 2.0 1.0 720 $950 $1.32 19d 1 0.51mi
4208 Jackson St Gary, IN 3.0 1.0 1411 $1,350 $0.96 44d 1 0.59mi
4364 Buchanan St Gary, IN 3.0 1.0 900 $1,500 $1.67 1d 1 0.78mi
624 W 44th Pl Gary, IN 3.0 1.0 836 $1,250 $1.50 7d 1 0.85mi
3395 Pennsylvania St Gary, IN 3.0 1.0 1300 $1,495 $1.15 1d 1 0.92mi
4430 Broadway Gary, IN 3.0 1.0 1200 $1,250 $1.04 1d 1 1.02mi
4456 Connecticut St Gary, IN 3.0 1.0 1044 $1,300 $1.25 2d 1 1.12mi
816 E 35th Ct Gary, IN 2.0 1.0 810 $1,075 $1.33 1d 1 1.17mi
4748 Monroe St Gary, IN 3.0 1.0 1074 $1,695 $1.58 1d 1 1.26mi
801 E 32nd Ave Unit 2 Gary, IN 2.0 1.0 850 $1,300 $1.53 1d 1 1.30mi
2410 W 45th Ave #2 Gary, IN 2.0 1.0 850 $950 $1.12 21d 1 1.30mi
2410 W 45th Ave Unit 1 Gary, IN 2.0 1.0 850 $895 $1.05 21d 1 1.30mi
837 W 27th Ave Unit A Gary, IN 2.0 1.0 750 $1,150 $1.53 1d 1 1.32mi
4009 Kentucky St Gary, IN 4.0 1.0 1307 $1,595 $1.22 43d 1 1.35mi
4816 Massachusetts St Gary, IN 3.0 1.0 1024 $1,350 $1.32 15d 1 1.47mi

Listing history 29 events

  1. 2026-06-18
    days on market $129,900 Active 16 DOM
  2. 2026-06-18
    price $129,900 Active 15 DOM
  3. 2026-06-17
    days on market $139,900 Active 15 DOM
  4. 2026-06-16
    days on market $139,900 Active 14 DOM
  5. 2026-06-15
    days on market $139,900 Active 13 DOM
  6. 2026-06-13
    days on market $139,900 Active 11 DOM
  7. 2026-06-13
    days on market $139,900 Active 10 DOM
  8. 2026-06-09
    days on market $139,900 Active 7 DOM
  9. 2026-06-08
    status $139,900 Active 6 DOM
  10. 2026-05-08
    status Pending 743-char remark
  11. 2026-05-02
    listed $139,900 Active 743-char remark
  12. 2026-05-01
    historical
  13. 2026-04-22
    status Active
  14. 2026-04-18
    status Pending
  15. 2026-04-14
    price $139,900
  16. 2026-02-05
    price $145,900
  17. 2026-01-02
    listed $154,500 Active
  18. 2026-01-01
    historical
  19. 2025-11-21
    price $155,000
  20. 2025-10-20
    price $159,000
  21. 2025-10-03
    listed $169,900 Active
  22. 2008-05-02
    listed $14,500
  23. 2008-02-29
    historical
  24. 2007-11-30
    listed $23,900
  25. 2007-11-23
    historical
  26. 2007-06-19
    listed $31,500
  27. 2006-09-27
    historical
  28. 2006-05-10
    listed $67,900
  29. 2005-11-17
    listed $68,000

ⓘ 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
$1,171 · $98/mo
Projected year-2 tax
$1,171 · $98/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 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 6 unhealthy d/yr today · 7 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
$16,511
− Mortgage interest
−$7,276
− Property taxes
−$1,171
− Insurance
−$650
− Repairs & maintenance
−$1,321
− Management
−$1,321
− Depreciation
−$3,779
Taxable income
$993
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$238
After-tax cash flow
$2,810/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

Price history

+91.0% since first listed
22 events — show timeline
  • 2026-06-18 Price Changed $129,900 NIRA MLS as Distributed by MLS Grid
  • 2026-06-08 Relisted NIRA MLS as Distributed by MLS Grid
  • 2026-05-08 Pending NIRA MLS as Distributed by MLS Grid
  • 2026-05-02 Listed $139,900 NIRA MLS as Distributed by MLS Grid
  • 2026-05-01 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2026-04-22 Relisted NIRA MLS as Distributed by MLS Grid
  • 2026-04-18 Pending NIRA MLS as Distributed by MLS Grid
  • 2026-04-14 Price Changed $139,900 NIRA MLS as Distributed by MLS Grid
  • 2026-02-05 Price Changed $145,900 NIRA MLS as Distributed by MLS Grid
  • 2026-01-02 Listed $154,500 NIRA MLS as Distributed by MLS Grid
  • 2026-01-01 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2025-11-21 Price Changed $155,000 NIRA MLS as Distributed by MLS Grid
  • 2025-10-20 Price Changed $159,000 NIRA MLS as Distributed by MLS Grid
  • 2025-10-03 Listed $169,900 NIRA MLS as Distributed by MLS Grid
  • 2008-05-02 Listed $14,500 NIRA MLS as Distributed by MLS Grid
  • 2008-02-29 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2007-11-30 Listed $23,900 NIRA MLS as Distributed by MLS Grid
  • 2007-11-23 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2007-06-19 Listed $31,500 NIRA MLS as Distributed by MLS Grid
  • 2006-09-27 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2006-05-10 Listed $67,900 NIRA MLS as Distributed by MLS Grid
  • 2005-11-17 Listed $68,000 NIRA MLS as Distributed by MLS Grid

Property tax history

-10.4%/yr

Latest (2024): $1,171 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…