CashFlowRE
Sign in Sign up
243 Taft Pl
C Composite 57.76
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 +25.1/30.0
  • DSCR +8.2/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.3/10.0
  • Rent growth +5.0/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +0.5/10.0
  • Appreciation +0.0/10.0

$135,000

243 Taft Pl · Gary, IN 46404
3 bd · 1.0 ba · 901 sqft · SingleFamily public records · 1 Days on market
Built 1940 5,271 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Well-maintained home where all the BIG items are already done for you! From the brand new furnace (just 4 months old) and the 1-year old AC to the 3-year old roof, recent hot water heater, and NEW siding on both the house and garage. The heavy lifting is complete. Inside, you'll find approximately 1,400 sqft of total living space across two levels, including a finished basement that adds a family area, bedroom, and laundry room, plenty of room to spread out, host, or grow. Located with easy access to major highways, this is the perfect opportunity to step into homeownership without worrying about replacing the expensive stuff. Bring your personal vision and make this house feel like home!

Key facts

  • 5,271 sq ft lot
  • 2 garage spots
  • Built 1940

Property features AI

Exterior

  • Parking: Additional parking; 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: One-level home; Built in 1940
  • Construction: Finished basement
  • Exterior features: Neighborhood view; Chain link fenced yard; Fenced yard; Detached garage(s)

Interior

  • Kitchen: Gas range; Range hood; Microwave; Refrigerator
  • Bedrooms: Primary bedroom; Bedroom 2; Bedroom 3
  • Flooring: Carpet
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Central air; Ceiling fan(s)
  • Interior features: Ceiling fan(s); Finished basement
  • Laundry & utility: Laundry room; Washer; Dryer

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 $135k.

Deal economics

  • At list price, monthly cash flow is $298 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $135k).

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: Rents rising fast (+11.6%/yr); 67 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals leasing fast (median 1d on market — plan ~1-2 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,642 units permitted in Lake County in 2024 (14 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($42k/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 $933 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.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $38k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $135,000

Questions for the listing agent

  1. Built in 1940 — 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
1.03%
Cap rate
8.94%
Cash-on-cash
9.46%
DSCR
1.42
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$61,268
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
302 Lincoln St 0.60mi 3/1.0 889 (-1%) 2mo $33,900 $38 68
619 Taney St 0.65mi 3/1.0 936 (+4%) 4mo $81,498 $87 60
231 Cleveland St 0.25mi 3/1.0 1,015 (+13%) 16mo $60,000 $59 54
573 Chase St 0.65mi 2/1.0 (-1) 844 (-6%) 13mo $107,000 $127 43
336 W Wilson St 0.56mi 2/1.0 (-1) 768 (-15%) 5mo $52,500 $68 40
440 Johnson St 0.58mi 2/1.0 (-1) 980 (+9%) 18mo $28,000 $29 38
724 Taney St 0.73mi 3/1.0 975 (+8%) 23mo $109,900 $113 33

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
2.9%
Equity multiple
1.12×
Total profit
$4,393
Equity at exit
$20,129
10-year hold
IRR
16.4%
Equity multiple
2.63×
Total profit
$61,492
Equity at exit
$11,672

Cash invested: $37,800 (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 46404

Home prices YoY
-4.8%
Rents YoY
11.6%
Active inventory
67
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,392 high interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$37 /mo · $450/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$292
Net cashflow
$298

Break-even live

Break-even rent $1,015
Max offer price $135,000
Occupancy floor 74%

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
$33,750
Closing costs
$4,050
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
358 Arthur St Unit 2 Gary, IN 2.0 1.0 800 $1,250 $1.56 1d 1 0.33mi
2306 W 5th Ave Gary, IN 2.0–3.0 1.0 937 $1,299 $1.39 1d 2 0.33mi
2306 W 5th Ave Apt 3 Gary, IN 3.0 1.0 1025 $1,299 $1.27 1d 1 0.33mi
317 Garfield St Gary, IN 3.0 1.0 936 $1,495 $1.60 43d 1 0.38mi
411 Pierce St Gary, IN 3.0 1.0 874 $1,395 $1.60 22d 1 0.77mi
2939 W 10th Ave Gary, IN 2.0 1.0 744 $1,190 $1.60 1d 1 1.06mi
501 Madison St Gary, IN 1.0–4.0 1.0 883 $1,362 $1.54 1d 11 1.31mi
1531 Taney Pl Gary, IN 2.0 1.0 900 $1,045 $1.16 1d 1 1.42mi
1595 Ellsworth St Gary, IN 2.0 1.0 868 $1,100 $1.27 2d 1 1.44mi
1595 Ellsworth St Unit 1 Gary, IN 2.0 1.0 868 $1,100 $1.27 1d 1 1.44mi

Listing history 2 events

  1. 2026-06-18
    remarks 697-char remark
  2. 2026-06-18
    listed $135,000 Active 1 DOM

ⓘ 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
$450 · $37/mo
Projected year-2 tax
$799 · $67/mo
Expected delta
+$349/yr (+$29/mo · 77.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 21% 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 5 unhealthy d/yr today · 6 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
$16,702
− Mortgage interest
−$7,562
− Property taxes
−$450
− Insurance
−$675
− Repairs & maintenance
−$1,336
− Management
−$1,336
− Depreciation
−$3,927
Taxable income
$1,416
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$340
After-tax cash flow
$3,235/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)
15,428
Household income
$42,256
Rent vs Own
43.6% rent · 56.4% own
Severe rent burden
800.0

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 Black (90%)
Race & ethnicity
Black 90% Two or more races 5% Hispanic / Latino 5% White 1%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 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
▼ -12.76%
Current HPI
252.6463
Rent YoY
▲ 11.62%
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

1 event — show timeline
  • 2026-06-18 Listed $135,000 NIRA MLS as Distributed by MLS Grid

Property tax history

-2.1%/yr

Latest (2024): $450 · +6.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…