4344 N Lakeshore Dr · Lakes of the Four Seasons, IN
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 2/10 · Minimal
- Est. fire insurance / yr
- $717 – $1,331
Heat risk 2/10 · Minimal
- Hot days now (above 100°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 0.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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).
- ARV discount +15.0/15.0
- Cash flow +12.0/30.0
- Schools +5.0/10.0
- 1% rule +3.7/10.0
- DSCR +3.6/10.0
- Livability +3.5/5.0
- Rent growth +3.1/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$275,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
4 Bedroom, 2 bath quad-level home in Lakes of the Four Seasons. This golf course lot home has a newer in-ground pool right in your own back yard! Other features include: main bedroom with attached bath, walk-out lower level, gas fireplace in rec-room, storage shed, fenced area around pool and all appliances included. This gated community has boating and fishing lakes, Swimming pools, tennis courts, club house and more.
Key facts
- Huge family room
- Large living room
- Inground pool
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/2.0-bath single-family listed at $275k.
Deal economics
- At list price, monthly cash flow is $-64 ($-770/yr) — negative.
- To cash-flow at today's rent, offer at most $264k (4.1% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $240k (12.6% below list).
- Recommended offer: $240k (12.6% below list) — sets the bar for 1% rule.
- Cap rate 6.0% vs local median 3.4% in Lakes of the Four Seasons — 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 69/100 on livability (#190 in IN) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: schools D-, amenities F, commute F.
- Crown Point Community School Corporation (suburban): math 51% / reading 61% proficiency, ranked #23 of 301 in IN (top 8%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 18% free/reduced lunch — higher-income household profile.
- Market conditions: Rents rising (+2.5%/yr); 739 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,642 units permitted in Lake County in 2024 (14 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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
- Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
- 4 sale attempts since 22y 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.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- 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?
- 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.
- 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.
- 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
- 0.87% ✗
- Cap rate
- 6.01%
- Cash-on-cash
- -1.00%
- DSCR
- 0.96
- GRM
- 9.5
CMA / ARV
- ARV (on-the-fly)
- $359,160
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 4344 N Lakeshore Dr | 0.00mi | 4/2.0 | 2,448 (+12%) | 0mo | $270,000 | $110 | 80 |
| 1340 Brandywine Rd | 0.23mi | 4/2.0 | 2,154 (-2%) | 12mo | $315,000 | $146 | 76 |
| 3002 Sunrise Dr | 0.31mi | 4/2.5 | 2,288 (+4%) | 2mo | $430,000 | $188 | 75 |
| 4311 Hogan Ct | 0.47mi | 4/2.0 | 2,253 (+3%) | 2mo | $389,900 | $173 | 72 |
| 3036 Sunrise Dr | 0.40mi | 4/2.0 | 2,248 (+3%) | 9mo | $295,000 | $131 | 70 |
| 4149 Oakmont Ct | 0.26mi | 3/2.5 (-1) | 2,396 (+9%) | 6mo | $465,000 | $194 | 60 |
| 1511 Ivygate Ct | 0.50mi | 3/2.0 (-1) | 2,088 (-5%) | 10mo | $330,000 | $158 | 56 |
| 1065 Shoreline Rd | 0.28mi | 5/3.0 (+1) | 2,502 (+14%) | 1mo | $469,900 | $188 | 53 |
| 1327 Brandywine Rd | 0.35mi | 3/3.0 (-1) | 2,400 (+10%) | 8mo | $360,000 | $150 | 52 |
| 4140 Augusta Dr | 0.42mi | 4/2.5 | 2,499 (+14%) | 6mo | $350,900 | $140 | 50 |
| 1515 Happy Valley Rd | 0.53mi | 3/2.5 (-1) | 1,985 (-9%) | 7mo | $325,000 | $164 | 47 |
| 1275 Brandywine Rd | 0.72mi | 4/2.0 | 1,962 (-10%) | 10mo | $338,000 | $172 | 41 |
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 · 2.53% rent growth · sell at horizon
- IRR
- -18.5%
- Equity multiple
- 0.35×
- Total profit
- $-49,705
- Equity at exit
- $41,003
- IRR
- -11.7%
- Equity multiple
- 0.31×
- Total profit
- $-52,840
- Equity at exit
- $23,777
Cash invested: $77,000 (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
ZIP-level market 46307
- Rents YoY
- 2.5%
- Active inventory
- 739
- Price-to-rent
- 9.5×
Monthly cashflow live
- Estimated rent
- $2,404 medium interval (Pro) →
- Mortgage (P&I)
- −$1,442
- Tax from tax record
- −$252 /mo · $3,030/yr
- Insurance
- −$115
- HOA
- −$154
- Vacancy / Maint / Mgmt
- −$505
- Net cashflow
- $-64
Break-even live
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
- $68,750
- Closing costs
- $8,250
- 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 3 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1586 Sunnyslope Dr Crown Point, IN | 3.0 | 1.5 | 1848 | $2,400 | $1.30 | 1d | 1 | 0.80mi |
| 10859 Park St Unit Park Crown Point, IN | 3.0 | 2.0 | 1600 | $2,200 | $1.38 | 22d | 1 | 1.09mi |
| 10859 Park St Crown Point, IN | 3.0 | 2.0 | 1800 | $2,200 | $1.22 | 1d | 1 | 1.09mi |
HOA detail
- Monthly dues
- $154 · $1,848/yr
- Likely covers
- gaspoolsecurity
Listing history 7 events
-
2026-02-25status Pending
-
2026-02-12$275,000 Active
-
2019-05-09soldstatus $243,400 423-char remark
Show marketing remark (423 chars)
4 Bedroom, 2 bath quad-level home in Lakes of the Four Seasons. This golf course lot home has a newer in-ground pool right in your own back yard! Other features include: main bedroom with attached bath, walk-out lower level, gas fireplace in rec-room, storage shed, fenced area around pool and all appliances included. This gated community has boating and fishing lakes, Swimming pools, tennis courts, club house and more.
-
2018-11-20$243,400 423-char remark
Show marketing remark (423 chars)
4 Bedroom, 2 bath quad-level home in Lakes of the Four Seasons. This golf course lot home has a newer in-ground pool right in your own back yard! Other features include: main bedroom with attached bath, walk-out lower level, gas fireplace in rec-room, storage shed, fenced area around pool and all appliances included. This gated community has boating and fishing lakes, Swimming pools, tennis courts, club house and more.
-
2014-04-24soldstatus $167,500 1053-char remark
Show marketing remark (1053 chars)
PRICED TO SELL! Come see this very well maintained 4 bd, 1.75 ba, 2190 SF, Quad-level home that sits on a beautiful golf course lot. Enjoy the spacious formal living & dining room, large & cozy LL family room with brick wall gas fireplace. The kitchen has new cabinets, countertop, new ceramic flooring & includes all the appliances. New laminate wood flooring on the main floor & brand new carpeting in the lower level family room. Both bathrooms have been updated. Roof is approximately 2 years. This home is located in Lakes of the Four Seasons, a private gated community in the heart of NW Indiana & 50 miles SE of Chicago. The community has many amenities including: 4 lakes for fishing (lakes are stocked), 13 parks, boating, swimming & skiing. There is a clubhouse that houses one of the 2 restaurants & lounges in the Seasons. You will find a 18 hole golf course, tennis courts, walking paths, & beaches. LOFS Clubs: softball leagues, little league, & soccer leagues. Resort living year round!
-
2014-04-02$179,900 1053-char remark
Show marketing remark (1053 chars)
PRICED TO SELL! Come see this very well maintained 4 bd, 1.75 ba, 2190 SF, Quad-level home that sits on a beautiful golf course lot. Enjoy the spacious formal living & dining room, large & cozy LL family room with brick wall gas fireplace. The kitchen has new cabinets, countertop, new ceramic flooring & includes all the appliances. New laminate wood flooring on the main floor & brand new carpeting in the lower level family room. Both bathrooms have been updated. Roof is approximately 2 years. This home is located in Lakes of the Four Seasons, a private gated community in the heart of NW Indiana & 50 miles SE of Chicago. The community has many amenities including: 4 lakes for fishing (lakes are stocked), 13 parks, boating, swimming & skiing. There is a clubhouse that houses one of the 2 restaurants & lounges in the Seasons. You will find a 18 hole golf course, tennis courts, walking paths, & beaches. LOFS Clubs: softball leagues, little league, & soccer leagues. Resort living year round!
-
2004-02-26$154,900
ⓘ 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
- $3,030 · $252/mo
- Projected year-2 tax
- $3,030 · $252/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 2/10 Low
- Heat 2/10 Low 7 d/yr ≥100°F today · 16 d/yr by 30 yrs out
- Wind 2/10 Low 0% chance of damaging wind over 30 yrs
- Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
- $28,846
- − Mortgage interest
- −$15,404
- − Property taxes
- −$3,030
- − Insurance
- −$1,375
- − Repairs & maintenance
- −$2,308
- − Management
- −$2,308
- − HOA
- −$1,848
- − Depreciation
- −$8,000
- Taxable loss
- −$5,426
- Est. tax savings @ 24.0%
- +$1,302
- After-tax cash flow
- $532/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
- Crown Point Community School Corporation
- NCES district ID
- 1802490
- Math proficiency
- 51% ▼ -9.00%
- Reading proficiency
- 61% ▼ -8.00%
- Median HH income
- $69,148
- Composite
- 49.55/100
- National rank
- #1990
- State rank
- #23 of 301 in IN
Livability — Lakes of the Four Seasons
- Score
- 69/100
- State rank
- #190
- US rank
- #8734
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Lakes of the Four Seasons, IN
- County
- Lake County · 422,878 people
- Metro
- Chicago-Naperville-Elgin, IL-IN-WI
- Population (ZIP)
- 71,673
- Household income
- $107,800
- Rent vs Own
- Severe rent burden
- 705.0
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 White (76%)
- Race & ethnicity
- White 76% Hispanic / Latino 12% Two or more races 10% Black 7% Asian 2%
- Hispanic origin (detail)
- Mexican 9% Puerto Rican 1%
- Common ancestry
- Romanian 12% Iranian 3% Lithuanian 2%
- Foreign-born
- 7% · Canada, Vietnam
- Languages at home
- 88% English-only · Spanish 5% Russian/Polish/Slavic 3% Other Indo-European 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
- ▼ -164.91%
- Current HPI
- 226.0335
- Rent YoY
- ▲ 2.53%
- 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
+77.5% since first listed7 events — show timeline
- 2026-02-25 Pending — NIRA MLS as Distributed by MLS Grid
- 2026-02-12 Listed $275,000 NIRA MLS as Distributed by MLS Grid
- 2019-05-09 Sold (MLS) $243,400 NIRA MLS as Distributed by MLS Grid
- 2018-11-20 Listed $243,400 NIRA MLS as Distributed by MLS Grid
- 2014-04-24 Sold (MLS) $167,500 NIRA MLS as Distributed by MLS Grid
- 2014-04-02 Listed $179,900 NIRA MLS as Distributed by MLS Grid
- 2004-02-26 Listed $154,900 NIRA MLS as Distributed by MLS Grid
Property tax history
+4.2%/yrLatest (2024): $3,030 · +5.5% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…