CashFlowRE
Sign in Sign up
145 Plum Creek Dr
D Composite 44.06
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).

  • Cash flow +13.9/30.0
  • ARV discount +9.9/15.0
  • Schools +4.5/10.0
  • DSCR +4.2/10.0
  • Livability +3.4/5.0
  • 1% rule +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,900

145 Plum Creek Dr · Schererville, IN 46375
2 bd · 1.5 ba · 1,572 sqft · Townhouse public records · 4 Days on market
Built 1990 0.39 ac lot Est $264k · 5% under

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

Listing remarks

Original Home Owner is moving on and this impressive 2 Bedroom / 1.5 Bath Brick and Cedar Townhome is now available; NEW FRONT DOOR/ STORM DOOR is 6 mo. old. Large Welcoming 2 story Foyer with Skylight reflects on the stunning hardwood floors throughout the main level. Freshly painted, and NEW LIGHTING throughout, The Living Room is highlighted by an impressive 2 Story Masonry Fireplace and a set of floor to ceiling windows. Anderson Sliding Door provides access to Brick Patio where you can enjoy the outdoors! The Eat-In Kitchen offers Granite Countertops, 2 YO Bosch Appliances (Stove is 5 YO), and ample Oak Cabinetry. Dining Room has a wall of windows. Laundry Room connects to the garage.

Key facts

  • New lighting
  • Brick patio
  • Masonry fireplace

Tags

NEW FRONT DOORNEW LIGHTINGMASONRY FIREPLACEFLOOR TO CEILING WINDOWSBRICK PATIOGRANITE COUNTERTOPS

Property features AI

Exterior

  • Parking: Driveway (paved); Garage faces front; One-car garage
  • Utilities: Electricity connected; Natural gas connected; Public water; Public sewer
  • Home design: Attached property; Two-story home; Built in 1990
  • Construction: Property built in 1990
  • Exterior features: Covered patio; Patio; Balcony; Neighborhood view

Interior

  • Kitchen: Built-in gas range; Stainless steel appliances; Refrigerator; Microwave; Dishwasher; Garbage disposal; Granite countertops
  • Bedrooms: Primary bedroom; Second bedroom; Total rooms include a loft and living spaces (8 total rooms)
  • Flooring: Carpet; Hardwood
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Cathedral and vaulted ceilings with high ceilings; Granite counters; Entrance foyer; Ceiling fans; One fireplace located in the family room
  • Laundry & utility: Washer and dryer included; Gas water heater

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 $250k.

Deal economics

  • At list price, monthly cash flow is $28 ($335/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 $203k (18.7% below list).
  • Recommended offer: $203k (18.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 4.0% in Schererville — 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 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.
  • Zoned schools: Lake Central High School (math 46% / reading 74%, grade C+, #46 of 369 statewide, top 13%, 3,069 students, 23% FRL).
  • Market conditions: 165 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 0d on market — plan ~1-2 weeks tenant-placement turnaround); 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 $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

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $203,275 (18.7% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  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
0.81%
Cap rate
6.43%
Cash-on-cash
0.48%
DSCR
1.02
GRM
10.2

CMA / ARV

ARV (on-the-fly)
$264,096
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
145 Plum Creek Dr 0.00mi 2/1.5 1,572 (0%) 0mo $238,500 $152 100
207 Bluegrass Dr 0.07mi 2/1.5 1,572 (0%) 6mo $236,000 $150 92
242 Bluegrass Dr 0.13mi 2/2.0 1,638 (+4%) 0mo $275,900 $168 85
126 Bluegrass Dr 0.10mi 2/2.0 1,638 (+4%) 4mo $222,500 $136 83
1800 Windfield Dr 0.58mi 2/2.0 1,506 (-4%) 3mo $330,000 $219 62
1515 Maple Pl 0.72mi 2/1.5 1,572 (0%) 6mo $239,999 $153 61
10331 Clark Ct 0.72mi 2/2.0 1,607 (+2%) 1mo $393,000 $245 59
1913 Windfield Dr 0.49mi 2/2.0 1,386 (-12%) 1mo $330,000 $238 54
1523 Maple Pl 0.73mi 2/2.0 1,510 (-4%) 4mo $195,000 $129 54
1734 Windfield Dr 0.63mi 2/2.0 1,386 (-12%) 1mo $327,000 $236 48
2262 Ramblewood Dr 0.49mi 3/2.0 (+1) 1,400 (-11%) 7mo $295,000 $211 46
1521 Maple Pl #1521 0.72mi 2/2.0 1,346 (-14%) 2mo $195,000 $145 38

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
-15.6%
Equity multiple
0.45×
Total profit
$-38,775
Equity at exit
$37,261
10-year hold
IRR
-7.1%
Equity multiple
0.55×
Total profit
$-31,720
Equity at exit
$21,607

Cash invested: $69,972 (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
165
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$2,033 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$163 /mo · $1,960/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$427
Net cashflow
$28

Break-even live

Break-even rent $1,997
Max offer price $249,900
Occupancy floor 94%

Sensitivity live

Price -10% $169 -5% $99 +0% $28 +5% $-43 +10% $-114
Rent -10% $-133 -5% $-52 +0% $28 +5% $108 +10% $189
Rate -1.0pp $154 -0.5pp $92 base $28 +0.5pp $-37 +1.0pp $-103

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
$62,475
Closing costs
$7,497
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2219 Teakwood Cir Highland, IN 2.0 2.0 1255 $2,360 $1.88 0d 5 0.91mi
842 Grand Haven Way Schererville, IN 2.0 2.0 1650 $2,500 $1.52 4d 1 1.05mi
2109 45th St Highland, IN 2.0 1.0 1269 $1,550 $1.22 3d 1 1.34mi
2109 45th St Unit 101 1 Highland, IN 2.0 1.0 1269 $1,550 $1.22 0d 1 1.34mi
2300 Azalea Dr Highland, IN 1.0–2.0 1.0–2.0 887 $1,729 $1.95 0d 28 1.48mi

Listing history 3 events

  1. 2026-06-02
    statusdays on market $249,900 Pending 4 DOM
  2. 2026-06-01
    days on market $249,900 Active 3 DOM
  3. 2026-05-31
    days on market $249,900 Active 2 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
$1,960 · $163/mo
Projected year-2 tax
$2,042 · $170/mo
Expected delta
+$82/yr (+$7/mo · 4.2%)

ⓘ 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) · 22% 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
$24,393
− Mortgage interest
−$13,998
− Property taxes
−$1,960
− Insurance
−$1,250
− Repairs & maintenance
−$1,951
− Management
−$1,951
− Depreciation
−$7,270
Taxable loss
−$3,987
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$957
After-tax cash flow
$1,292/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

1 event — show timeline
  • 2026-05-29 Listed $249,900 NIRA MLS as Distributed by MLS Grid

Property tax history

+2.7%/yr

Latest (2024): $1,960 · +5.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…