CashFlowRE
Sign in Sign up
8018 Taney Pl
C Composite 55.87
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 +19.4/30.0
  • ARV discount +13.5/15.0
  • DSCR +6.1/10.0
  • 1% rule +4.4/10.0
  • Livability +3.8/5.0
  • Rent growth +3.5/5.0
  • Schools +2.6/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$203,000

8018 Taney Pl · Merrillville, IN 46410
4 bd · 2.0 ba · 1,155 sqft · SingleFamily public records · 2 Days on market
Built 1962 9,017 sqft lot Est $234k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Now opening to FHA BUYERS- THAT DON'T MIND PUTTING IN A BIT OF ELBOW GREASE 7-1-2024Calling all savvy buyers! Uncover the potential of 8018 Taney Place, Merrillville. With DIY flair, transform this canvas into your equity masterpiece. Every improvement adds value, ensuring a financially savvy investment. With three- four bedrooms, two baths, and all on one level, plus its great location just minutes major highways and a quick commute to Chicago, this home offers both comfort and convenience!Priced to sell!

Key facts

  • 9,017 sq ft lot
  • Garage
  • Built 1962

Property features AI

Exterior

  • Parking: Attached garage; Garage faces front; Driveway; 1 garage space
  • Utilities: Public water; Public sewer; Electricity connected (100 amp service); Natural gas connected
  • Home design: One-level home; Built in 1962
  • Construction: Aluminum siding; Asphalt roof; One-story structure
  • Exterior features: Patio; Shed(s); Neighborhood view; No pool

Interior

  • Kitchen: Gas range; Refrigerator
  • Bedrooms: Primary bedroom; Bedroom 2; Bedroom 3; Bedroom 4
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced-air heating (natural gas); Central air conditioning
  • Interior features: Open floorplan
  • Laundry & utility: Main-level laundry room with washer and gas dryer hookups; Washer included; Dryer included

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 $203k.

Deal economics

  • At list price, monthly cash flow is $226 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $191k (5.8% below list).
  • Recommended offer: $191k (5.8% below list) — sets the bar for 1% rule.
  • Cap rate 7.6% vs local median 4.7% in Merrillville — 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 76/100 on livability (#50 in IN, #3,393 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities F, health & safety D-.
  • Merrillville Community School Corporation (suburban): math 22% / reading 36% proficiency, ranked #240 of 301 in IN (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Jonas E Salk Elementary School (math 33% / reading 32%, grade F, #649 of 994 statewide, top 65%, 587 students, 64% FRL); Merrillville Intermediate School (math 25% / reading 36%, grade F, #203 of 330 statewide, top 63%, 855 students, 71% FRL); Merrillville High School (math 19% / reading 55%, grade F, #247 of 369 statewide, top 70%, 2,042 students, 64% FRL) — zoned schools average 67% FRL vs 50% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.1%/yr); 264 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); 1,642 units permitted in Lake County in 2024 (14 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($64k/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 $1k of loan paydown is wiped out by about $6k 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 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 8y 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 $191,284 (5.8% below list)

Questions for the listing agent

  1. Built in 1962 — 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 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?
  4. 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.
  5. 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.
  6. 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
0.94%
Cap rate
7.63%
Cash-on-cash
4.77%
DSCR
1.21
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$234,465
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7931 Marshall Pl 0.14mi 3/1.5 (-1) 1,155 (0%) 7mo $235,000 $203 80
3303 W 79th Ave 0.22mi 3/1.0 (-1) 1,120 (-3%) 2mo $237,000 $212 74
7619 Marshall Pl 0.51mi 4/1.5 1,176 (+2%) 2mo $249,900 $213 69
7714 Marshall St 0.35mi 3/1.0 (-1) 1,110 (-4%) 0mo $184,900 $167 68
7625 Marshall Pl 0.50mi 3/1.5 (-1) 1,155 (0%) 4mo $220,000 $190 67
8021 Chase Pl 0.11mi 3/1.0 (-1) 1,056 (-9%) 7mo $207,500 $196 66
7809 Chase St 0.27mi 3/1.0 (-1) 1,053 (-9%) 4mo $255,000 $242 61
7709 Wallace St 0.63mi 3/1.5 (-1) 1,120 (-3%) 2mo $216,000 $193 57
7704 Hendricks Pl 0.57mi 3/1.0 (-1) 1,120 (-3%) 4mo $223,500 $200 56
8403 Rutledge St 0.57mi 3/1.0 (-1) 1,112 (-4%) 6mo $239,900 $216 53
2942 W 76th Ln 0.50mi 3/1.0 (-1) 1,044 (-10%) 1mo $220,000 $211 51
7705 Whitcomb St 0.72mi 3/1.0 (-1) 1,120 (-3%) 6mo $130,000 $116 47

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 · 4.1% rent growth · sell at horizon

5-year hold
IRR
-7.7%
Equity multiple
0.71×
Total profit
$-16,399
Equity at exit
$30,268
10-year hold
IRR
3.1%
Equity multiple
1.23×
Total profit
$13,066
Equity at exit
$17,552

Cash invested: $56,840 (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 46410

Rents YoY
4.1%
Active inventory
264
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,913 high interval (Pro) →
Mortgage (P&I)
$1,065
Tax from tax record
$136 /mo · $1,631/yr
Insurance
$85
HOA
$0
Vacancy / Maint / Mgmt
$402
Net cashflow
$226

Break-even live

Break-even rent $1,627
Max offer price $203,000
Occupancy floor 83%

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
$50,750
Closing costs
$6,090
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3331 W 78th Pl Merrillville, IN 3.0 1.0 1200 $1,750 $1.46 4d 1 0.31mi
7716 Noble St Merrillville, IN 3.0 1.0 1300 $1,595 $1.23 3d 1 0.58mi
3950 W 76th Ln Unit B Merrillville, IN 3.0 1.0 1040 $1,500 $1.44 11d 1 0.80mi
8201 Polo Club Dr Merrillville, IN 1.0–3.0 1.0–2.0 1200 $2,137 $1.78 2d 18 0.81mi
7302 W Taft St Unit A Merrillville, IN 3.0 1.0 1080 $1,510 $1.40 43d 1 1.00mi
3753 W 73rd Pl Unit 3753 Merrillville, IN 3.0 1.5 1250 $1,700 $1.36 43d 1 1.03mi
7726 Durbin St Schererville, IN 3.0 1.5 1008 $1,995 $1.98 1d 1 1.44mi

Listing history 8 events

  1. 2026-05-27
    listed $203,000 Active
  2. 2024-09-06
    soldstatus $179,000 Closed 511-char remark
    Show marketing remark (511 chars)

    Now opening to FHA BUYERS- THAT DON'T MIND PUTTING IN A BIT OF ELBOW GREASE 7-1-2024Calling all savvy buyers! Uncover the potential of 8018 Taney Place, Merrillville. With DIY flair, transform this canvas into your equity masterpiece. Every improvement adds value, ensuring a financially savvy investment. With three- four bedrooms, two baths, and all on one level, plus its great location just minutes major highways and a quick commute to Chicago, this home offers both comfort and convenience!Priced to sell!

  3. 2024-07-09
    status Pending 511-char remark
    Show marketing remark (511 chars)

    Now opening to FHA BUYERS- THAT DON'T MIND PUTTING IN A BIT OF ELBOW GREASE 7-1-2024Calling all savvy buyers! Uncover the potential of 8018 Taney Place, Merrillville. With DIY flair, transform this canvas into your equity masterpiece. Every improvement adds value, ensuring a financially savvy investment. With three- four bedrooms, two baths, and all on one level, plus its great location just minutes major highways and a quick commute to Chicago, this home offers both comfort and convenience!Priced to sell!

  4. 2024-07-05
    price $187,000 511-char remark
    Show marketing remark (511 chars)

    Now opening to FHA BUYERS- THAT DON'T MIND PUTTING IN A BIT OF ELBOW GREASE 7-1-2024Calling all savvy buyers! Uncover the potential of 8018 Taney Place, Merrillville. With DIY flair, transform this canvas into your equity masterpiece. Every improvement adds value, ensuring a financially savvy investment. With three- four bedrooms, two baths, and all on one level, plus its great location just minutes major highways and a quick commute to Chicago, this home offers both comfort and convenience!Priced to sell!

  5. 2024-06-11
    price $190,000 511-char remark
    Show marketing remark (511 chars)

    Now opening to FHA BUYERS- THAT DON'T MIND PUTTING IN A BIT OF ELBOW GREASE 7-1-2024Calling all savvy buyers! Uncover the potential of 8018 Taney Place, Merrillville. With DIY flair, transform this canvas into your equity masterpiece. Every improvement adds value, ensuring a financially savvy investment. With three- four bedrooms, two baths, and all on one level, plus its great location just minutes major highways and a quick commute to Chicago, this home offers both comfort and convenience!Priced to sell!

  6. 2024-05-20
    listed $205,000 Active 511-char remark
    Show marketing remark (511 chars)

    Now opening to FHA BUYERS- THAT DON'T MIND PUTTING IN A BIT OF ELBOW GREASE 7-1-2024Calling all savvy buyers! Uncover the potential of 8018 Taney Place, Merrillville. With DIY flair, transform this canvas into your equity masterpiece. Every improvement adds value, ensuring a financially savvy investment. With three- four bedrooms, two baths, and all on one level, plus its great location just minutes major highways and a quick commute to Chicago, this home offers both comfort and convenience!Priced to sell!

  7. 2019-08-12
    historical
  8. 2018-12-04
    listed $79,900

ⓘ 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
$1,631 · $136/mo
Projected year-2 tax
$1,678 · $140/mo
Expected delta
+$47/yr (+$4/mo · 2.9%)

ⓘ 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 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 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
$22,954
− Mortgage interest
−$11,371
− Property taxes
−$1,631
− Insurance
−$1,015
− Repairs & maintenance
−$1,836
− Management
−$1,836
− Depreciation
−$5,905
Taxable loss
−$641
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$154
After-tax cash flow
$2,867/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
Merrillville Community School Corporation
NCES district ID
1809690
Math proficiency
22% ▼ -17.00%
Reading proficiency
36% ▼ -8.00%
Median HH income
$54,401
Composite
25.74/100
National rank
#7375
State rank
#240 of 301 in IN

Livability — Merrillville

Score
76/100
State rank
#50
US rank
#3393

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Merrillville, IN
County
Lake County · 422,878 people
City population
39,243
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
39,243
Household income
$64,127
Rent vs Own
34.0% rent · 66.0% own
Severe rent burden
1644.0

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
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
Black 46% White 32% Hispanic / Latino 16% Two or more races 9% Asian 2%
Hispanic origin (detail)
Mexican 11% Puerto Rican 3%
Common ancestry
Romanian 4% Iranian 2% Italian 1%
Foreign-born
7% · Canada
Languages at home
88% English-only · Spanish 7% Other Indo-European 2%

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
▼ -180.11%
Current HPI
240.8833
Rent YoY
▲ 4.10%
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

+154.1% since first listed
8 events — show timeline
  • 2026-05-27 Listed $203,000 NIRA MLS as Distributed by MLS Grid
  • 2024-09-06 Sold (MLS) $179,000 NIRA MLS as Distributed by MLS Grid
  • 2024-07-09 Pending NIRA MLS as Distributed by MLS Grid
  • 2024-07-05 Price Changed $187,000 NIRA MLS as Distributed by MLS Grid
  • 2024-06-11 Price Changed $190,000 NIRA MLS as Distributed by MLS Grid
  • 2024-05-20 Listed $205,000 NIRA MLS as Distributed by MLS Grid
  • 2019-08-12 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2018-12-04 Listed $79,900 NIRA MLS as Distributed by MLS Grid

Property tax history

+8.1%/yr

Latest (2024): $1,631 · +6.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…