9 bd · 3.0 ba ·
2,088 sqft ·
Built 1975
· MultiFamily
· Pending
· 4 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$3,119/mo
Mortgage (P&I)
−$1,253
Tax + insurance
−$357
HOA
−$0
Vac / Maint / Mgmt
−$655
Net cashflow
$854/mo
Annual
$10,243/yr
Cap rate
10.58%
Cash-on-cash
15.31%
DSCR
1.68
1% rule
1.31%
Cash to close
$66,920
Investor read
This is a 3 × 2-bed/1.0-bath units multifamily listed at $239k.
At list price, monthly cash flow is $854 ($10k/yr) — positive. Per door: $285/mo.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($3k rent vs $239k).
Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
In year one you build about $927 of equity ($2k loan paydown + $-725 appreciation (-0.3% local appreciation)).
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+, schools F, crime 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.
Market conditions: Rents rising fast (+8.1%/yr); 79 active listings in the ZIP; lower-income renter base — watch delinquency; 1,642 units permitted in Lake County in 2024 (14 in 5+ unit buildings).
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 $67k cash investment doubles in ~5 years — after that, you're playing with house money.
Cap rate 10.6% vs local median 8.2% in East Chicago — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.
At $3,119/mo this rent would consume 89% of the median local household income ($42k/yr) (locally 1227% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Questions for listing agent
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
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.
CashFlowRE · CFR-9KD0FC8FZW7HE1
· Data 3 weeks agocashflowre.app · 2026-05-29