CashFlowRE
Sign in Sign up
1315 Woodhollow Ct
D Composite 40.44
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 +7.9/30.0
  • Schools +4.5/10.0
  • Livability +3.4/5.0
  • 1% rule +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.0/10.0
  • Appreciation +0.0/10.0

$203,000

1315 Woodhollow Ct · Schererville, IN 46375
2 bd · 2.0 ba · 5,480 sqft · Condo public records · 62 Days on market
Built 1999 $37/sqft · 83% below area Est $246k · 18% under $225/mo HOA · 14% of rent

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

Listing remarks MLS

Easy living starts here! This well-maintained 2 bed, 2 bath main-level condo offers a spacious layout with generously sized bedrooms and a primary suite featuring a walk-in closet. The kitchen includes a convenient breakfast bar, perfect for casual dining, while sliding glass doors lead to your own private patio--ideal for relaxing or entertaining. You'll love the added perks of a detached garage with close access, additional storage, and a dedicated laundry closet for everyday ease. Tucked away on a quiet cul-de-sac, this home offers a peaceful setting while still being just minutes from shopping, dining, and nearby bike and walking trails. Enjoy low taxes and low-maintenance living with an association that covers snow removal, lawn care, inground sprinklers, and exterior building insurance. Plus seller is offering a 13-month home warranty for added peace of mind!

Key facts

  • Quiet cul-de-sac
  • Walk-in closet
  • Main-level condo

Tags

MAIN-LEVEL CONDOWALK-IN CLOSETPRIVATE PATIODETACHED GARAGEDEDICATED LAUNDRY CLOSETQUIET CUL-DE-SAC

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 2-bed/2.0-bath condo listed at $203k.

Deal economics

  • At list price, monthly cash flow is $-217 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $165k (18.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $156k (23.0% below list).
  • Recommended offer: $156k (23.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.0% vs local median 4.0% in Schererville — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 68/100 on livability (#226 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, health & safety F.
  • Lake Central School Corporation (suburban): math 45% / reading 54% proficiency, ranked #41 of 301 in IN (top 14%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 15% free/reduced lunch — higher-income household profile.
  • Market conditions: 161 active listings in the ZIP; 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 $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

  • It's been on market 62 days — a 6% lower offer ($191k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 14y 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 $156,294 (23.0% 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. It's been on market 62 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.77%
Cap rate
5.01%
Cash-on-cash
-4.58%
DSCR
0.80
GRM
10.8

CMA / ARV

ARV (median comp)
$246,385
List price
$203,000
Delta
-17.61%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-24.0%
Equity multiple
0.18×
Total profit
$-46,650
Equity at exit
$30,268
10-year hold
IRR
-19.1%
Equity multiple
-0.02×
Total profit
$-58,186
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 46375

Active inventory
161
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$1,563 medium interval (Pro) →
Mortgage (P&I)
$1,065
Tax from tax record
$77 /mo · $929/yr
Insurance
$85
HOA
$225
Vacancy / Maint / Mgmt
$328
Net cashflow
$-217

Break-even live

Break-even rent $1,837
Max offer price $164,699
Occupancy floor

Sensitivity live

Price -10% $-102 -5% $-159 +0% $-217 +5% $-274 +10% $-332
Rent -10% $-340 -5% $-279 +0% $-217 +5% $-155 +10% $-93
Rate -1.0pp $-115 -0.5pp $-165 base $-217 +0.5pp $-269 +1.0pp $-323

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.

HOA detail condo

Monthly dues
$225 · $2,700/yr
Likely covers
landscapingsnow removalinsurance
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 20 events

  1. 2026-06-18
    days on market $203,000 Active 62 DOM
  2. 2026-06-17
    days on market $203,000 Active 61 DOM
  3. 2026-06-16
    days on market $203,000 Active 60 DOM
  4. 2026-06-15
    days on market $203,000 Active 59 DOM
  5. 2026-06-13
    days on market $203,000 Active 57 DOM
  6. 2026-06-09
    days on market $203,000 Active 53 DOM
  7. 2026-06-08
    days on market $203,000 Active 52 DOM
  8. 2026-06-07
    days on market $203,000 Active 51 DOM
  9. 2026-06-04
    days on market $203,000 Active 48 DOM
  10. 2026-06-03
    days on market $203,000 Active 47 DOM
  11. 2026-06-02
    days on market $203,000 Active 46 DOM
  12. 2026-06-01
    days on market $203,000 Active 45 DOM
  13. 2026-05-31
    days on market $203,000 Active 44 DOM
  14. 2026-05-16
    price $203,000 877-char remark
    Show marketing remark (877 chars)

    Easy living starts here! This well-maintained 2 bed, 2 bath main-level condo offers a spacious layout with generously sized bedrooms and a primary suite featuring a walk-in closet. The kitchen includes a convenient breakfast bar, perfect for casual dining, while sliding glass doors lead to your own private patio--ideal for relaxing or entertaining. You'll love the added perks of a detached garage with close access, additional storage, and a dedicated laundry closet for everyday ease. Tucked away on a quiet cul-de-sac, this home offers a peaceful setting while still being just minutes from shopping, dining, and nearby bike and walking trails. Enjoy low taxes and low-maintenance living with an association that covers snow removal, lawn care, inground sprinklers, and exterior building insurance. Plus seller is offering a 13-month home warranty for added peace of mind!

  15. 2026-04-16
    listed $205,000 Active 877-char remark
    Show marketing remark (877 chars)

    Easy living starts here! This well-maintained 2 bed, 2 bath main-level condo offers a spacious layout with generously sized bedrooms and a primary suite featuring a walk-in closet. The kitchen includes a convenient breakfast bar, perfect for casual dining, while sliding glass doors lead to your own private patio--ideal for relaxing or entertaining. You'll love the added perks of a detached garage with close access, additional storage, and a dedicated laundry closet for everyday ease. Tucked away on a quiet cul-de-sac, this home offers a peaceful setting while still being just minutes from shopping, dining, and nearby bike and walking trails. Enjoy low taxes and low-maintenance living with an association that covers snow removal, lawn care, inground sprinklers, and exterior building insurance. Plus seller is offering a 13-month home warranty for added peace of mind!

  16. 2024-05-13
    soldstatus $199,900 Closed 811-char remark
    Show marketing remark (811 chars)

    WELL MAINTAINED! Main level 2 Bedroom, 2 Bath, 1 Car Garage Condo with only 4 units in the building, Located on a quiet cul-de-sac. Unit features a spacious living room w/ sliding doors to the patio, large kitchen with a dining area, plus a breakfast bar, All appliances stay, rear door leading to the garage. Laundry closet w/ stacked washer and dryer. Main bedroom features a private bath and large walk-in closet. Split bedrooms for privacy. 2nd bedroom and bath. Low taxes, great location, close to shopping, restaurants, parks and walking/Bike trail! 13 Month HWA Home Warranty. Roof approx 2 years old on building- tearoff. Unit can not be rented. Pets Not allowed. Self managed. Association fee covers snow removal, grass cutting, inground sprinklers, exterior building insurance. Lake Central Schools.

  17. 2024-04-16
    historical Active Under Contract 811-char remark
    Show marketing remark (811 chars)

    WELL MAINTAINED! Main level 2 Bedroom, 2 Bath, 1 Car Garage Condo with only 4 units in the building, Located on a quiet cul-de-sac. Unit features a spacious living room w/ sliding doors to the patio, large kitchen with a dining area, plus a breakfast bar, All appliances stay, rear door leading to the garage. Laundry closet w/ stacked washer and dryer. Main bedroom features a private bath and large walk-in closet. Split bedrooms for privacy. 2nd bedroom and bath. Low taxes, great location, close to shopping, restaurants, parks and walking/Bike trail! 13 Month HWA Home Warranty. Roof approx 2 years old on building- tearoff. Unit can not be rented. Pets Not allowed. Self managed. Association fee covers snow removal, grass cutting, inground sprinklers, exterior building insurance. Lake Central Schools.

  18. 2024-04-14
    listed $199,900 Active 811-char remark
    Show marketing remark (811 chars)

    WELL MAINTAINED! Main level 2 Bedroom, 2 Bath, 1 Car Garage Condo with only 4 units in the building, Located on a quiet cul-de-sac. Unit features a spacious living room w/ sliding doors to the patio, large kitchen with a dining area, plus a breakfast bar, All appliances stay, rear door leading to the garage. Laundry closet w/ stacked washer and dryer. Main bedroom features a private bath and large walk-in closet. Split bedrooms for privacy. 2nd bedroom and bath. Low taxes, great location, close to shopping, restaurants, parks and walking/Bike trail! 13 Month HWA Home Warranty. Roof approx 2 years old on building- tearoff. Unit can not be rented. Pets Not allowed. Self managed. Association fee covers snow removal, grass cutting, inground sprinklers, exterior building insurance. Lake Central Schools.

  19. 2012-12-12
    soldstatus $99,000
  20. 2012-07-25
    listed $109,900

ⓘ 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
$929 · $77/mo
Projected year-2 tax
$1,327 · $111/mo
Expected delta
+$398/yr (+$33/mo · 42.9%)

ⓘ 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 3/10 Moderate 7 d/yr ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$18,755
− Mortgage interest
−$11,371
− Property taxes
−$929
− Insurance
−$1,015
− Repairs & maintenance
−$1,500
− Management
−$1,500
− HOA
−$2,700
− Depreciation
−$5,905
Taxable loss
−$6,166
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,480
After-tax cash flow
$-1,122/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
Lake Central School Corporation
NCES district ID
1805450
Math proficiency
45% ▼ -9.00%
Reading proficiency
54% ▼ -11.00%
Median HH income
$75,957
Composite
44.82/100
National rank
#2736
State rank
#41 of 301 in IN

Livability — Schererville

Score
68/100
State rank
#226
US rank
#9897

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Schererville, IN
County
Lake County · 422,878 people
City population
24,188
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
24,188
Household income
$93,160
Rent vs Own
17.0% rent · 83.0% own
Severe rent burden
283.0

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 (72%)
Race & ethnicity
White 72% Hispanic / Latino 13% Two or more races 10% Black 7% Asian 4%
Hispanic origin (detail)
Mexican 11% Puerto Rican 1%
Common ancestry
Romanian 15% Iranian 4% Italian 1%
Foreign-born
10% · Canada, Vietnam, South Korea
Languages at home
85% English-only · Spanish 6% Russian/Polish/Slavic 5% Vietnamese 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
▼ -172.42%
Current HPI
204.9394
Rent YoY
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

+84.7% since first listed
7 events — show timeline
  • 2026-05-16 Price Changed $203,000 NIRA MLS as Distributed by MLS Grid
  • 2026-04-16 Listed $205,000 NIRA MLS as Distributed by MLS Grid
  • 2024-05-13 Sold (MLS) $199,900 NIRA MLS as Distributed by MLS Grid
  • 2024-04-16 Contingent NIRA MLS as Distributed by MLS Grid
  • 2024-04-14 Listed $199,900 NIRA MLS as Distributed by MLS Grid
  • 2012-12-12 Sold (MLS) $99,000 NIRA MLS as Distributed by MLS Grid
  • 2012-07-25 Listed $109,900 NIRA MLS as Distributed by MLS Grid

Property tax history

-0.1%/yr

Latest (2024): $929 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…