CashFlowRE
Sign in Sign up
542 E 120th Pl 🏗️ New Construction
D- Composite 35.7
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 +7.5/15.0
  • Cash flow +7.3/30.0
  • Schools +5.7/10.0
  • Condition / age +4.0/5.0
  • Livability +3.9/5.0
  • Rent growth +3.1/5.0
  • 1% rule +2.9/10.0
  • DSCR +1.4/10.0
  • Appreciation +0.0/10.0

$309,990

542 E 120th Pl · Crown Point, IN 46307
3 bd · 2.5 ba · 1,543 sqft · Townhouse · 19 Days on market
Built 2026 Good condition 0.40 ac lot Garage $210/mo HOA · 8% of rent

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

Listing remarks MLS

Discover yourself at 542 E. 120th Place in Crown Point, Indiana, a beautiful new townhome in Wellspring at the Fountains Townhomes community. This townhome is move-in ready! Homesite includes a fully sodded yard that is maintained throughout the year as well as snow removal in the winter. The Fairfax townhome plan offers over 1,500 square feet of living space with 3 bedrooms plus a loft, 2.5 baths and a 2-car garage. As soon as you step inside you are greeted by an open and airy space featuring 8ft ceilings and loads of natural sunlight. The expansive kitchen is centrally located providing separation between your living and dining room. Additionally, your kitchen features designer white cabinetry, a spacious island with quartz countertops, and pantry. Heading upstairs you will enjoy your large primary bedroom with a walk-in closet and connecting en suite bathroom. The rest of the upper level features a laundry room, secondary bedrooms with a full second bath, and linen closet. Impressive innovative ERV furnace system and a tankless water heater round out the amazing features this home has to offer! All D. R. Horton NW Indiana homes include our America's Smart Home Technology, featuring a smart video doorbell, smart Honeywell thermostat, smart door lock, Deako smart light switches and more. Exterior and interior photos are of similar home and model home.

Key facts

  • Spacious island
  • Snow removal
  • Expansive kitchen

Tags

FULLY SODDED YARDSNOW REMOVALOPEN AND AIRY SPACEEXPANSIVE KITCHENDESIGNER CABINETRYSPACIOUS ISLAND

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…
🏗️ New construction. The $309,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $327,490.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.5-bath townhouse listed at $310k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-442 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $264k (15.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $257k (17.1% below list).
  • Recommended offer: $257k (17.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 77/100 on livability (#45 in IN, #3,244 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: amenities F, commute F, health & safety D-.
  • 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.
  • Zoned schools: Solon Robinson Elementary School (math 59% / reading 57%, grade C+, #160 of 994 statewide, top 17%, 528 students, 34% FRL); Robert Taft Middle School (math 37% / reading 57%, grade D+, #65 of 330 statewide, top 21%, 1,091 students, 23% FRL); Crown Point High School (math 51% / reading 80%, grade B, #29 of 369 statewide, top 8%, 2,948 students, 22% FRL).
  • Market conditions: Rents rising (+2.5%/yr); 1292 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $10k 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 19 days — a 2% lower offer ($305k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts 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 $257,133 (17.1% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.79% ✗
Cap rate
4.67%
Cash-on-cash
-5.78%
DSCR
0.74
GRM
10.6

CMA / ARV

ARV (median comp)
$327,490
List price
$309,990
Delta
-5.34%
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
546 E 120th Pl 0.01mi 3/2.5 1,543 (0%) 1mo $313,990 $203 99
544 E 120th Pl 0.00mi 3/2.5 1,542 (-0%) 2mo $303,990 $197 98
518 E 120th Pl 0.02mi 3/2.5 1,542 (-0%) 4mo $309,990 $201 96
514 E 120th Pl 0.02mi 3/2.5 1,542 (-0%) 4mo $303,990 $197 95
512 E 120th Pl 0.03mi 3/2.5 1,542 (-0%) 4mo $318,990 $207 95
11828 Kentucky St 0.39mi 3/2.0 1,497 (-3%) 1mo $290,000 $194 74
11809 Kentucky St 0.43mi 3/2.0 1,468 (-5%) 2mo $270,000 $184 68
11400 Vermont St 0.72mi 3/2.0 1,544 (+0%) 1mo $262,000 $170 63
11763 Rhode Island St 0.34mi 2/1.5 (-1) 1,410 (-9%) 0mo $270,000 $191 60
11834 Broadway 0.33mi 2/1.5 (-1) 1,370 (-11%) 2mo $259,000 $189 55
1043 E 117th Ln 0.40mi 2/1.5 (-1) 1,358 (-12%) 2mo $275,000 $203 51
11471 Vermont Pl 0.67mi 2/1.5 (-1) 1,319 (-14%) 1mo $255,000 $193 34

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
-26.7%
Equity multiple
0.10×
Total profit
$-82,252
Equity at exit
$48,830
10-year hold
IRR
-25.7%
Equity multiple
-0.22×
Total profit
$-112,099
Equity at exit
$28,315

Cash invested: $91,697 (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.
Balanced market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
25 active · 32 under contract
Months of supply
5.0 mo (20%/mo absorbed)
Median asking
$273,900 ($194/sqft)
Median days on market
60 d
This list price
84% of active listings are priced below it
ARV vs active asking
+9.6% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 46307

Rents YoY
2.5%
Active inventory
1292
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$2,571 high interval (Pro) →
Mortgage (P&I)
−$1,717
Tax est. 1.5%
−$409 /mo · $4,912/yr
Insurance
−$136
HOA
−$210
Vacancy / Maint / Mgmt
−$540
Net cashflow
$-442

Break-even live

Break-even rent $3,131
Max offer price $263,552
Occupancy floor —

Sensitivity live

Price -10% $-216 -5% $-329 +0% $-442 +5% $-555 +10% $-668
Rent -10% $-645 -5% $-543 +0% $-442 +5% $-340 +10% $-239
Rate -1.0pp $-277 -0.5pp $-359 base $-442 +0.5pp $-527 +1.0pp $-613

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
$81,872
Closing costs
$9,825
Reserves months
—
Total cash needed
—

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Short-term bridge; refi at stabilization.

Rent comps 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
544 E 120th Pl Crown Point, IN 3.0 2.5 1543 $2,700 $1.75 24d 1 0.02mi
11757 Rhode Island St Crown Point, IN 3.0 2.0 1414 $2,595 $1.84 0d 1 0.32mi
396 Golden Oak Ct Crown Point, IN 3.0 2.0 1670 $2,375 $1.42 135d 1 0.98mi
484 E 127th Ave Crown Point, IN 3.0 2.0–2.5 1441 $3,047 $2.11 0d 4 1.01mi
471 E 127th Pl Crown Point, IN 3.0 3.0 1517 $2,815 $1.86 51d 1 1.07mi
521 E 127th Pl Crown Point, IN 3.0 3.0 1888 $3,185 $1.69 51d 1 1.07mi
927 High Meadow Dr Crown Point, IN 2.0 2.0 1250 $1,925 $1.54 9d 1 1.21mi
1727 Chestnut Dr Crown Point, IN 3.0 2.0 1430 $2,500 $1.75 138d 1 1.22mi
930 Cypress Point Dr Crown Point, IN 1.0–3.0 1.0–2.0 1275 $2,449 $1.92 0d 13 1.23mi
1892 E 110th Ln Crown Point, IN 3.0 2.5 1776 $2,550 $1.44 9d 1 1.46mi
1782 E 110th Pl Crown Point, IN 2.0 3.0 1705 $2,300 $1.35 57d 1 1.46mi

Property features AI

Finance

HOA & community
Homeowners associationMonthly association fee of $210.50Fee includes grounds maintenance, snow removal, and structure maintenance

Exterior

Parking
Attached garage with 2 spacesRear-facing garageDrivewayGarage door opener
Security
Smoke detectors
Utilities
Cable availablePublic waterPublic sewer
Home design
AttachedTwo stories
Construction
New constructionUnder constructionBuilt in 2026
Exterior features
Neighborhood view

Interior

Kitchen
RangeMicrowaveDishwasherDisposal
Bedrooms
3 bedrooms
Flooring
CarpetVinyl
Bathrooms
1 full bathroom1 three-quarter bathroom1 half bathroom
Heating & cooling
Forced-air heatingNatural gas heatingCentral air
Interior features
Double vanityWalk-in closetPantryOpen floorplan
Laundry & utility
Upper-level laundry roomWasher hookupGas dryer hookup

HOA detail $210/mo · $2,520/yr

Likely covers
watersnow removal

Listing history 50 events

  1. 2026-11-08
    days on market $309,990 Active 19 DOM
  2. 2026-11-07
    days on market $309,990 Active 18 DOM
  3. 2026-11-06
    days on market $309,990 Active 17 DOM
  4. 2026-11-05
    days on market $309,990 Active 16 DOM
  5. 2026-11-04
    days on market $309,990 Active 15 DOM
  6. 2026-11-02
    days on market $309,990 Active 13 DOM
  7. 2026-11-01
    days on market $309,990 Active 12 DOM
  8. 2026-10-31
    days on market $309,990 Active 11 DOM
  9. 2026-10-30
    days on market $309,990 Active 10 DOM
  10. 2026-10-29
    days on market $309,990 Active 9 DOM
  11. 2026-10-28
    days on market $309,990 Active 8 DOM
  12. 2026-10-27
    pricedays on market $309,990 Active 7 DOM
  13. 2026-10-26
    days on market $314,990 Active 6 DOM
  14. 2026-10-26
    days on market $314,990 Active 5 DOM
  15. 2026-10-24
    days on market $314,990 Active 4 DOM
  16. 2026-10-23
    days on market $314,990 Active 3 DOM
  17. 2026-10-22
    days on market $314,990 Active 2 DOM
    Show marketing remark (1403 chars)

    Discover yourself at 542 E. 120th Place in Crown Point, Indiana, a beautiful new townhome in Wellspring at the Fountains Townhomes community. This townhome is move-in ready! Homesite includes a fully sodded yard that is maintained throughout the year as well as snow removal in the winter. The Fairfax townhome plan offers over 1,500 square feet of living space with 3 bedrooms plus a loft, 2.5 baths and a 2-car garage. As soon as you step inside you are greeted by an open and airy space featuring 8ft ceilings and loads of natural sunlight. The expansive kitchen is centrally located providing separation between your living and dining room. Additionally, your kitchen features designer white cabinetry, a spacious island with quartz countertops, and pantry. Heading upstairs you will enjoy your large primary bedroom with a walk-in closet and connecting en suite bathroom. The rest of the upper level features a laundry room, secondary bedrooms with a full second bath, and linen closet. Impressive innovative ERV furnace system and a tankless water heater round out the amazing features this home has to offer! All D. R. Horton NW Indiana homes include our America's Smart Home Technology, featuring a smart video doorbell, smart Honeywell thermostat, smart door lock, Deako smart light switches and more. Exterior and interior photos are of similar home and model home. Actual home built may vary

  18. 2026-10-21
    days on marketlisting id $314,990 Active 1 DOM
  19. 2026-10-20
    days on market $314,990 Active 38 DOM
  20. 2026-10-19
    days on market $314,990 Active 37 DOM
  21. 2026-10-18
    days on market $314,990 Active 36 DOM
  22. 2026-10-17
    days on market $314,990 Active 35 DOM
  23. 2026-10-16
    days on market $314,990 Active 34 DOM
  24. 2026-10-15
    days on market $314,990 Active 33 DOM
  25. 2026-10-14
    days on market $314,990 Active 32 DOM
  26. 2026-10-13
    days on market $314,990 Active 31 DOM
  27. 2026-10-12
    days on market $314,990 Active 30 DOM
  28. 2026-10-11
    days on market $314,990 Active 29 DOM
  29. 2026-10-10
    days on market $314,990 Active 28 DOM
  30. 2026-10-09
    days on market $314,990 Active 27 DOM
  31. 2026-10-08
    days on market $314,990 Active 26 DOM
  32. 2026-10-07
    days on market $314,990 Active 25 DOM
  33. 2026-10-06
    days on market $314,990 Active 24 DOM
  34. 2026-10-05
    days on market $314,990 Active 23 DOM
  35. 2026-10-04
    days on market $314,990 Active 22 DOM
  36. 2026-10-03
    days on market $314,990 Active 21 DOM
  37. 2026-10-02
    days on market $314,990 Active 20 DOM
  38. 2026-10-01
    days on market $314,990 Active 19 DOM
  39. 2026-09-30
    days on market $314,990 Active 18 DOM
  40. 2026-09-29
    days on market $314,990 Active 17 DOM
  41. 2026-09-28
    days on market $314,990 Active 16 DOM
  42. 2026-09-27
    days on market $314,990 Active 15 DOM
  43. 2026-09-26
    days on market $314,990 Active 14 DOM
  44. 2026-09-25
    price $314,990 Active 13 DOM
  45. 2026-09-25
    days on market $319,990 Active 13 DOM
  46. 2026-09-24
    days on market $319,990 Active 12 DOM
  47. 2026-09-23
    days on market $319,990 Active 11 DOM
  48. 2026-09-22
    days on market $319,990 Active 10 DOM
  49. 2026-09-21
    days on market $319,990 Active 9 DOM
  50. 2026-09-20
    days on market $319,990 Active 8 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥102°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$30,856
− Mortgage interest
−$18,345
− Property taxes
−$4,912
− Insurance
−$1,637
− Repairs & maintenance
−$2,468
− Management
−$2,468
− HOA
−$2,520
− Depreciation
−$9,527
Taxable loss
−$11,022
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,645
After-tax cash flow
$-2,657/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.

Condition & rehab AI · 23 photos

Good 80/100 Cosmetic rehab Est. rehab $7,715–$23,145 screening

This well-maintained townhouse is move-in ready with a good condition score and minimal repairs needed. It offers a good return on investment with updates that can significantly increase its value.

Value-add opportunities

  • Both Paint exterior siding — Enhances curb appeal and value ↑
  • Both Clean gutters — Improves drainage and property value ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

D Composite school gradezoned avg 57/100

Zoned Schools

Elementary Solon Robinson Elementary School C+ IN #160/994 Nat'l #8,292/41,679 Middle Robert Taft Middle School D+ IN #65/330 Nat'l #4,159/14,009 High Crown Point High School B IN #29/369 Nat'l #2,744/17,239

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
B Composite livability gradescore 77/100

Livability — Crown Point

Score
77/100
State rank
#45
US rank
#3244

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
Crown Point, IN
County
Lake County · 484,026 people
City population
71,673
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
7% of renters

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%
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
—

Price history

+0.0% since first listed
18 events — show timeline
  • 2026-10-26 Price Changed $309,990 NIRA MLS as Distributed by MLS Grid
  • 2026-10-22 Price Changed $294,990 Zillow
  • 2026-10-20 Listing Removed — NIRA MLS as Distributed by MLS Grid
  • 2026-10-20 Listed $314,990 NIRA MLS as Distributed by MLS Grid
  • 2026-09-25 Price Changed $314,990 NIRA MLS as Distributed by MLS Grid
  • 2026-09-12 Listing Removed — NIRA MLS as Distributed by MLS Grid
  • 2026-09-12 Listed $319,990 NIRA MLS as Distributed by MLS Grid
  • 2026-08-06 Listing Removed — NIRA MLS as Distributed by MLS Grid
  • 2026-08-06 Listed $314,990 NIRA MLS as Distributed by MLS Grid
  • 2026-07-26 Price Changed $314,990 NIRA MLS as Distributed by MLS Grid
  • 2026-07-13 Price Changed $299,990 NIRA MLS as Distributed by MLS Grid
  • 2026-07-11 Price Changed $299,990 Zillow
  • 2026-07-09 Price Changed $324,990 NIRA MLS as Distributed by MLS Grid
  • 2026-07-01 Price Changed $309,990 NIRA MLS as Distributed by MLS Grid
  • 2026-06-23 Listing Removed — NIRA MLS as Distributed by MLS Grid
  • 2026-06-23 Listed $324,990 NIRA MLS as Distributed by MLS Grid
  • 2026-06-03 Listed $309,990 Zillow
  • 2026-05-20 Listed $309,990 NIRA MLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…