CashFlowRE
Sign in Sign up
4344 N Lakeshore Dr
D+ Composite 48.36
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

4344 N Lakeshore Dr · Lakes of the Four Seasons, IN 46307
4 bd · 2.0 ba · 2,190 sqft · SingleFamily public records · 13 Days on market
Built 1977 10,018 sqft lot Est $359k · 23% under $154/mo HOA · 6% of rent

🖨 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

LARGE LIVING ROOMSEPARATE DINING AREANICE SIZED KITCHENHUGE FAMILY ROOMLARGE FINISHED BONUS ROOMINGROUND POOL

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/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.
Recommended offer $240,384 (12.6% below list)

Questions for the listing agent

  1. 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?
  2. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
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

5-year hold
IRR
-18.5%
Equity multiple
0.35×
Total profit
$-49,705
Equity at exit
$41,003
10-year hold
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
10-day pay-or-quit; landlord-favorable; preempted.

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

Break-even rent $2,485
Max offer price $263,665
Occupancy floor 98%

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

AddressBedsBaths SqftRent$/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

  1. 2026-02-25
    status Pending
  2. 2026-02-12
    listed $275,000 Active
  3. 2019-05-09
    soldstatus $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.

  4. 2018-11-20
    listed $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.

  5. 2014-04-24
    soldstatus $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!

  6. 2014-04-02
    listed $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!

  7. 2004-02-26
    listed $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
combined federal + state — saved on this device
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

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

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
12.0% rent · 88.0% 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

Price history

+77.5% since first listed
7 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%/yr

Latest (2024): $3,030 · +5.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…