CashFlowRE
Sign in Sign up
8029 Jefferson Ave
C- Composite 53.15
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 +18.1/30.0
  • ARV discount +8.4/15.0
  • 1% rule +6.2/10.0
  • DSCR +5.7/10.0
  • Schools +5.7/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$239,900

8029 Jefferson Ave · Munster, IN 46321
2 bd · 1.5 ba · 1,344 sqft · Townhouse public records · 46 Days on market
Built 1973 $178/sqft · 23% above area Est $245k · at est. $200/mo HOA · 7% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious and well-maintained 3 bed, 1.5 bath townhome offering 1,689 finished sq ft! The main level features a large living room with durable laminate flooring and a separate dining room with hardwood floors and a patio slider leading to a beautiful backyard with a NEW fence and expansive concrete patio--perfect for outdoor entertaining. The kitchen includes oak cabinets and a convenient breakfast bar, along with an updated half bath on the main level. Upstairs, you'll find three generously sized bedrooms, all with laminate flooring. The spacious primary bedroom features a walk-in closet and private balcony, while the additional bedrooms offer ample closet space. Full bath with tub shower combo. The partially finished basement provides a comfortable family room for extra living space, along with a laundry/utility room that includes a washer and dryer, NEW water heater, and a walk-in shower. Ideally located near highways, schools, shopping, and the new South Shore train station, this home offers both comfort and convenience!

Key facts

  • Oak cabinets
  • Private balcony
  • Walk-in closet

Tags

NEW FENCEEXPANSIVE CONCRETE PATIOOAK CABINETSBREAKFAST BARPRIVATE BALCONYWALK-IN CLOSET

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/1.5-bath townhouse listed at $240k.

Deal economics

  • At list price, monthly cash flow is $211 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $240k).
  • Recommended offer: $233k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.3% vs local median 5.0% in Munster — 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 81/100 on livability (#17 in IN, #1,427 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, employment A+; Watch: amenities F, commute F.
  • School Town Of Munster (suburban): math 65% / reading 64% proficiency, ranked #6 of 301 in IN (top 2%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 14% free/reduced lunch — higher-income household profile.
  • Market conditions: 112 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 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 $7k 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 46 days — a 3% lower offer ($233k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 27y 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.
  • Current owner paid $101k; list at $240k implies a 138% gain — meaningful room to come down on a strong offer.
Recommended offer $232,703 (3.0% below list)

Questions for the listing agent

  1. It's been on market 46 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are A-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?
  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
1.12%
Cap rate
7.35%
Cash-on-cash
3.77%
DSCR
1.17
GRM
7.4

CMA / ARV

ARV (median comp)
$244,789
List price
$239,900
Delta
-2.00%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7935 Jefferson Ave 0.12mi 2/1.5 1,344 (0%) 18mo $240,000 $179 80
7847 Jefferson Ave 0.21mi 2/1.5 1,288 (-4%) 15mo $219,900 $171 71
643 South St #204 0.48mi 2/1.5 1,260 (-6%) 3mo $156,000 $124 65
8147 Hohman Ave 0.64mi 2/2.0 1,296 (-4%) 3mo $212,000 $164 60
314 Belmont Pl 0.50mi 2/2.0 1,440 (+7%) 4mo $215,000 $149 60
8421 Manor Ave #203 0.65mi 2/2.0 1,300 (-3%) 22mo $225,000 $173 44
8445 Manor Ave #103 0.70mi 2/2.0 1,300 (-3%) 21mo $222,000 $171 42
8445 Manor Ave #404 0.70mi 2/2.0 1,450 (+8%) 23mo $218,000 $150 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-10.3%
Equity multiple
0.62×
Total profit
$-25,220
Equity at exit
$35,770
10-year hold
IRR
-0.8%
Equity multiple
0.94×
Total profit
$-3,828
Equity at exit
$20,742

Cash invested: $67,172 (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 46321

Active inventory
112
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$2,691 high interval (Pro) →
Mortgage (P&I)
$1,258
Tax from tax record
$357 /mo · $4,282/yr
Insurance
$100
HOA
$200
Vacancy / Maint / Mgmt
$565
Net cashflow
$211

Break-even live

Break-even rent $2,424
Max offer price $239,900
Occupancy floor 87%

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
$59,975
Closing costs
$7,197
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
232 Gregory Ave Munster, IN 3.0 1.5 1600 $2,450 $1.53 1d 1 0.69mi
7610 Manor Ave Munster, IN 3.0 2.0 1700 $4,750 $2.79 1d 1 0.77mi
7611 Kinsley Pl Munster, IN 3.0 2.0 1700 $4,700 $2.76 1d 1 0.80mi
7234 Columbia Ave Hammond, IN 2.0 1.0 960 $1,300 $1.35 24d 1 1.13mi
3649 173rd Ct Lansing, IL 2.0 2.0 972 $1,357 $1.40 24d 1 1.22mi
18335 Sherman St Unit 3 Lansing, IL 3.0 1.0 1000 $1,700 $1.70 1d 1 1.23mi
7129 Columbia Ave Unit 1E Hammond, IN 2.0 1.0 900 $1,195 $1.33 11d 1 1.27mi

HOA detail

Monthly dues
$200 · $2,400/yr
Likely covers
water

Listing history 16 events

  1. 2026-06-18
    price $239,900 Active 46 DOM
  2. 2026-06-18
    days on market $247,500 Active 46 DOM
  3. 2026-06-17
    status $247,500 Active 45 DOM
  4. 2026-06-04
    status $247,500 Pending 45 DOM
  5. 2026-06-03
    days on market $247,500 Active 45 DOM
  6. 2026-06-02
    days on market $247,500 Active 44 DOM
  7. 2026-06-01
    days on market $247,500 Active 43 DOM
  8. 2026-05-31
    statusdays on market $247,500 Active 42 DOM
  9. 2026-04-09
    listed $247,500 Active 1039-char remark
    Show marketing remark (1039 chars)

    Spacious and well-maintained 3 bed, 1.5 bath townhome offering 1,689 finished sq ft! The main level features a large living room with durable laminate flooring and a separate dining room with hardwood floors and a patio slider leading to a beautiful backyard with a NEW fence and expansive concrete patio--perfect for outdoor entertaining. The kitchen includes oak cabinets and a convenient breakfast bar, along with an updated half bath on the main level. Upstairs, you'll find three generously sized bedrooms, all with laminate flooring. The spacious primary bedroom features a walk-in closet and private balcony, while the additional bedrooms offer ample closet space. Full bath with tub shower combo. The partially finished basement provides a comfortable family room for extra living space, along with a laundry/utility room that includes a washer and dryer, NEW water heater, and a walk-in shower. Ideally located near highways, schools, shopping, and the new South Shore train station, this home offers both comfort and convenience!

  10. 2017-03-01
    soldstatus $101,000 551-char remark
    Show marketing remark (551 chars)

    Well maintained, Brick, 3 bedroom 2+ bath townhome-style condo features basement with shower, one car garage, open concept design, kitchen and formal dining room with new oak wood floors and appliances included. newer Laminate flooring in Living room. Upper level with 3 bed, full bath, and balcony. Private fenced back patio, Nicely landscaped, brand new roof, furnace, Water Heater, and updated Electric approx. 8 years old, Taxes approx. $2000 with exemptions. 3% Ins. Conv. Program Available. Home warranty. Immediate possession. MUNSTER schools!

  11. 2016-10-07
    listed $115,000 551-char remark
    Show marketing remark (551 chars)

    Well maintained, Brick, 3 bedroom 2+ bath townhome-style condo features basement with shower, one car garage, open concept design, kitchen and formal dining room with new oak wood floors and appliances included. newer Laminate flooring in Living room. Upper level with 3 bed, full bath, and balcony. Private fenced back patio, Nicely landscaped, brand new roof, furnace, Water Heater, and updated Electric approx. 8 years old, Taxes approx. $2000 with exemptions. 3% Ins. Conv. Program Available. Home warranty. Immediate possession. MUNSTER schools!

  12. 2009-01-31
    historical
  13. 2008-07-02
    listed $134,910
  14. 2008-07-01
    historical
  15. 2007-09-26
    listed $149,888
  16. 1999-05-14
    listed $103,000

ⓘ 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
$4,282 · $357/mo
Projected year-2 tax
$4,282 · $357/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 (shaded) · 0% 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
$32,295
− Mortgage interest
−$13,438
− Property taxes
−$4,282
− Insurance
−$1,200
− Repairs & maintenance
−$2,584
− Management
−$2,584
− HOA
−$2,400
− Depreciation
−$6,979
Taxable loss
−$1,170
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$281
After-tax cash flow
$2,816/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
School Town Of Munster
NCES district ID
1807350
Math proficiency
65% ▼ -1.00%
Reading proficiency
64% ▼ -4.00%
Median HH income
$71,901
Composite
56.91/100
National rank
#1115
State rank
#6 of 301 in IN

Livability — Munster

Score
81/100
State rank
#17
US rank
#1427

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Munster, IN
County
Lake County · 422,878 people
City population
23,733
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
23,733
Household income
$110,187
Rent vs Own
13.0% rent · 87.0% own
Severe rent burden
338.0

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 (71%)
Race & ethnicity
White 71% Hispanic / Latino 14% Two or more races 8% Black 7% Asian 6%
Hispanic origin (detail)
Mexican 11% Puerto Rican 2%
Common ancestry
Romanian 16% Iranian 4% Lithuanian 1%
Foreign-born
9% · Canada, South Korea, China
Languages at home
86% English-only · Spanish 6% Russian/Polish/Slavic 3% 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
▼ -213.34%
Current HPI
232.4818
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

+140.3% since first listed
8 events — show timeline
  • 2026-04-09 Listed $247,500 NIRA MLS as Distributed by MLS Grid
  • 2017-03-01 Sold (MLS) $101,000 NIRA MLS as Distributed by MLS Grid
  • 2016-10-07 Listed $115,000 NIRA MLS as Distributed by MLS Grid
  • 2009-01-31 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2008-07-02 Listed $134,910 NIRA MLS as Distributed by MLS Grid
  • 2008-07-01 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2007-09-26 Listed $149,888 NIRA MLS as Distributed by MLS Grid
  • 1999-05-14 Listed $103,000 NIRA MLS as Distributed by MLS Grid

Property tax history

-0.4%/yr

Latest (2024): $4,282 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…