CashFlowRE
Sign in Sign up
9621 Merrillville Rd #203
D Composite 41.81
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 +12.6/30.0
  • ARV discount +9.5/15.0
  • Livability +3.9/5.0
  • 1% rule +3.8/10.0
  • DSCR +3.8/10.0
  • Rent growth +3.1/5.0
  • Schools +2.6/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$174,300

9621 Merrillville Rd #203 · Crown Point, IN 46307
2 bd · 2.0 ba · 14,028 sqft · Condo public records · 261 Days on market
Built 1987 $12/sqft · 93% below area Est $183k · at est. $200/mo HOA · 13% of rent

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

Listing remarks MLS

Well-maintained 2 Bedroom, 2 Bath one level unit located in the desirable Windimere Arms community of Crown Point. This spacious unit features a cozy Living Room with a gas fireplace with wood mantel, and vinyl slider for access to 12x5 balcony and morning sun! A bright Kitchen and Dinette area complete with all appliances, and convenient in-unit Washer & Dryer. The Primary Bedroom offers a Walk-in Closet and private 3/4 Bath, while the second bedroom is ideal for guests or an office with double closets . Additional highlights include a 1-car garage with extra storage space, plus a separate linen closet and outer hallway storage closet. Enjoy comfortable, maintenance-free living in a prime Crown Point location close to shopping, dining, and more!

Key facts

  • 12x5 balcony
  • Walk-in closet
  • Private 3/4 bath

Tags

VINYL SLIDER12X5 BALCONYWALK-IN CLOSETPRIVATE 3/4 BATHDOUBLE CLOSETS1-CAR GARAGE

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 $174k.

Deal economics

  • At list price, monthly cash flow is $-21 ($-251/yr) — negative.
  • To cash-flow at today's rent, offer at most $171k (2.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $153k (12.1% below list).
  • Recommended offer: $153k (12.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 3.4% in Crown Point — 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 77/100 on livability (#45 in IN, #3,244 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: amenities F, commute 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.
  • Market conditions: Rents rising (+2.5%/yr); 739 active listings in the ZIP; solid renter incomes; 1,642 units permitted in Lake County in 2024 (14 in 5+ unit buildings).
  • This rent is only 17% of the median local income ($108k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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 261 days — a 12% lower offer ($153k) 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.
Recommended offer $153,268 (12.1% 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 261 days. Have you received any prior offers? Is the seller open to a 12% 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
0.88%
Cap rate
6.15%
Cash-on-cash
-0.51%
DSCR
0.98
GRM
9.5

CMA / ARV

ARV (median comp)
$182,591
List price
$174,300
Delta
-4.54%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.53% rent growth · sell at horizon

5-year hold
IRR
-17.7%
Equity multiple
0.38×
Total profit
$-30,259
Equity at exit
$25,989
10-year hold
IRR
-10.6%
Equity multiple
0.37×
Total profit
$-30,836
Equity at exit
$15,070

Cash invested: $48,804 (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 46307

Rents YoY
2.5%
Active inventory
739
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,533 medium interval (Pro) →
Mortgage (P&I)
$914
Tax from tax record
$45 /mo · $541/yr
Insurance
$73
HOA
$200
Vacancy / Maint / Mgmt
$322
Net cashflow
$-21

Break-even live

Break-even rent $1,559
Max offer price $170,602
Occupancy floor 96%

Sensitivity live

Price -10% $78 -5% $28 +0% $-21 +5% $-70 +10% $-120
Rent -10% $-142 -5% $-81 +0% $-21 +5% $40 +10% $100
Rate -1.0pp $67 -0.5pp $23 base $-21 +0.5pp $-66 +1.0pp $-112

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
$43,575
Closing costs
$5,229
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
$200 · $2,400/yr
Likely covers
gas
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 34 events

  1. 2026-06-13
    statusdays on market $174,300 Pending 261 DOM
  2. 2026-06-09
    days on market $174,300 Active 259 DOM
  3. 2026-06-08
    days on market $174,300 Active 258 DOM
  4. 2026-06-07
    days on market $174,300 Active 257 DOM
  5. 2026-06-04
    days on market $174,300 Active 254 DOM
  6. 2026-06-03
    days on market $174,300 Active 253 DOM
  7. 2026-06-02
    days on market $174,300 Active 252 DOM
  8. 2026-06-01
    days on market $174,300 Active 251 DOM
  9. 2026-05-31
    days on market $174,300 Active 250 DOM
  10. 2026-04-28
    price $176,882 765-char remark
    Show marketing remark (765 chars)

    Well-maintained 2 Bedroom, 2 Bath one level unit located in the desirable Windimere Arms community of Crown Point. This spacious unit features a cozy Living Room with a gas fireplace with wood mantel, and vinyl slider for access to 12x5 balcony and morning sun! A bright Kitchen and Dinette area complete with all appliances, and convenient in-unit Washer & Dryer. The Primary Bedroom offers a Walk-in Closet and private 3/4 Bath, while the second bedroom is ideal for guests or an office with double closets . Additional highlights include a 1-car garage with extra storage space, plus a separate linen closet and outer hallway storage closet. Enjoy comfortable, maintenance-free living in a prime Crown Point location close to shopping, dining, and more!

  11. 2026-04-23
    price $176,883 765-char remark
    Show marketing remark (765 chars)

    Well-maintained 2 Bedroom, 2 Bath one level unit located in the desirable Windimere Arms community of Crown Point. This spacious unit features a cozy Living Room with a gas fireplace with wood mantel, and vinyl slider for access to 12x5 balcony and morning sun! A bright Kitchen and Dinette area complete with all appliances, and convenient in-unit Washer & Dryer. The Primary Bedroom offers a Walk-in Closet and private 3/4 Bath, while the second bedroom is ideal for guests or an office with double closets . Additional highlights include a 1-car garage with extra storage space, plus a separate linen closet and outer hallway storage closet. Enjoy comfortable, maintenance-free living in a prime Crown Point location close to shopping, dining, and more!

  12. 2026-04-17
    price $176,884 765-char remark
    Show marketing remark (765 chars)

    Well-maintained 2 Bedroom, 2 Bath one level unit located in the desirable Windimere Arms community of Crown Point. This spacious unit features a cozy Living Room with a gas fireplace with wood mantel, and vinyl slider for access to 12x5 balcony and morning sun! A bright Kitchen and Dinette area complete with all appliances, and convenient in-unit Washer & Dryer. The Primary Bedroom offers a Walk-in Closet and private 3/4 Bath, while the second bedroom is ideal for guests or an office with double closets . Additional highlights include a 1-car garage with extra storage space, plus a separate linen closet and outer hallway storage closet. Enjoy comfortable, maintenance-free living in a prime Crown Point location close to shopping, dining, and more!

  13. 2026-04-07
    price $176,885 765-char remark
    Show marketing remark (765 chars)

    Well-maintained 2 Bedroom, 2 Bath one level unit located in the desirable Windimere Arms community of Crown Point. This spacious unit features a cozy Living Room with a gas fireplace with wood mantel, and vinyl slider for access to 12x5 balcony and morning sun! A bright Kitchen and Dinette area complete with all appliances, and convenient in-unit Washer & Dryer. The Primary Bedroom offers a Walk-in Closet and private 3/4 Bath, while the second bedroom is ideal for guests or an office with double closets . Additional highlights include a 1-car garage with extra storage space, plus a separate linen closet and outer hallway storage closet. Enjoy comfortable, maintenance-free living in a prime Crown Point location close to shopping, dining, and more!

  14. 2026-03-31
    price $176,886 765-char remark
    Show marketing remark (765 chars)

    Well-maintained 2 Bedroom, 2 Bath one level unit located in the desirable Windimere Arms community of Crown Point. This spacious unit features a cozy Living Room with a gas fireplace with wood mantel, and vinyl slider for access to 12x5 balcony and morning sun! A bright Kitchen and Dinette area complete with all appliances, and convenient in-unit Washer & Dryer. The Primary Bedroom offers a Walk-in Closet and private 3/4 Bath, while the second bedroom is ideal for guests or an office with double closets . Additional highlights include a 1-car garage with extra storage space, plus a separate linen closet and outer hallway storage closet. Enjoy comfortable, maintenance-free living in a prime Crown Point location close to shopping, dining, and more!

  15. 2026-03-13
    price $176,887 765-char remark
    Show marketing remark (765 chars)

    Well-maintained 2 Bedroom, 2 Bath one level unit located in the desirable Windimere Arms community of Crown Point. This spacious unit features a cozy Living Room with a gas fireplace with wood mantel, and vinyl slider for access to 12x5 balcony and morning sun! A bright Kitchen and Dinette area complete with all appliances, and convenient in-unit Washer & Dryer. The Primary Bedroom offers a Walk-in Closet and private 3/4 Bath, while the second bedroom is ideal for guests or an office with double closets . Additional highlights include a 1-car garage with extra storage space, plus a separate linen closet and outer hallway storage closet. Enjoy comfortable, maintenance-free living in a prime Crown Point location close to shopping, dining, and more!

  16. 2026-03-05
    price $176,888 765-char remark
    Show marketing remark (765 chars)

    Well-maintained 2 Bedroom, 2 Bath one level unit located in the desirable Windimere Arms community of Crown Point. This spacious unit features a cozy Living Room with a gas fireplace with wood mantel, and vinyl slider for access to 12x5 balcony and morning sun! A bright Kitchen and Dinette area complete with all appliances, and convenient in-unit Washer & Dryer. The Primary Bedroom offers a Walk-in Closet and private 3/4 Bath, while the second bedroom is ideal for guests or an office with double closets . Additional highlights include a 1-car garage with extra storage space, plus a separate linen closet and outer hallway storage closet. Enjoy comfortable, maintenance-free living in a prime Crown Point location close to shopping, dining, and more!

  17. 2026-02-23
    price $176,889 765-char remark
    Show marketing remark (765 chars)

    Well-maintained 2 Bedroom, 2 Bath one level unit located in the desirable Windimere Arms community of Crown Point. This spacious unit features a cozy Living Room with a gas fireplace with wood mantel, and vinyl slider for access to 12x5 balcony and morning sun! A bright Kitchen and Dinette area complete with all appliances, and convenient in-unit Washer & Dryer. The Primary Bedroom offers a Walk-in Closet and private 3/4 Bath, while the second bedroom is ideal for guests or an office with double closets . Additional highlights include a 1-car garage with extra storage space, plus a separate linen closet and outer hallway storage closet. Enjoy comfortable, maintenance-free living in a prime Crown Point location close to shopping, dining, and more!

  18. 2026-02-09
    price $176,890 765-char remark
    Show marketing remark (765 chars)

    Well-maintained 2 Bedroom, 2 Bath one level unit located in the desirable Windimere Arms community of Crown Point. This spacious unit features a cozy Living Room with a gas fireplace with wood mantel, and vinyl slider for access to 12x5 balcony and morning sun! A bright Kitchen and Dinette area complete with all appliances, and convenient in-unit Washer & Dryer. The Primary Bedroom offers a Walk-in Closet and private 3/4 Bath, while the second bedroom is ideal for guests or an office with double closets . Additional highlights include a 1-car garage with extra storage space, plus a separate linen closet and outer hallway storage closet. Enjoy comfortable, maintenance-free living in a prime Crown Point location close to shopping, dining, and more!

  19. 2026-01-29
    price $176,891 765-char remark
    Show marketing remark (765 chars)

    Well-maintained 2 Bedroom, 2 Bath one level unit located in the desirable Windimere Arms community of Crown Point. This spacious unit features a cozy Living Room with a gas fireplace with wood mantel, and vinyl slider for access to 12x5 balcony and morning sun! A bright Kitchen and Dinette area complete with all appliances, and convenient in-unit Washer & Dryer. The Primary Bedroom offers a Walk-in Closet and private 3/4 Bath, while the second bedroom is ideal for guests or an office with double closets . Additional highlights include a 1-car garage with extra storage space, plus a separate linen closet and outer hallway storage closet. Enjoy comfortable, maintenance-free living in a prime Crown Point location close to shopping, dining, and more!

  20. 2026-01-21
    price $176,892 765-char remark
    Show marketing remark (765 chars)

    Well-maintained 2 Bedroom, 2 Bath one level unit located in the desirable Windimere Arms community of Crown Point. This spacious unit features a cozy Living Room with a gas fireplace with wood mantel, and vinyl slider for access to 12x5 balcony and morning sun! A bright Kitchen and Dinette area complete with all appliances, and convenient in-unit Washer & Dryer. The Primary Bedroom offers a Walk-in Closet and private 3/4 Bath, while the second bedroom is ideal for guests or an office with double closets . Additional highlights include a 1-car garage with extra storage space, plus a separate linen closet and outer hallway storage closet. Enjoy comfortable, maintenance-free living in a prime Crown Point location close to shopping, dining, and more!

  21. 2026-01-06
    price $176,893 765-char remark
    Show marketing remark (765 chars)

    Well-maintained 2 Bedroom, 2 Bath one level unit located in the desirable Windimere Arms community of Crown Point. This spacious unit features a cozy Living Room with a gas fireplace with wood mantel, and vinyl slider for access to 12x5 balcony and morning sun! A bright Kitchen and Dinette area complete with all appliances, and convenient in-unit Washer & Dryer. The Primary Bedroom offers a Walk-in Closet and private 3/4 Bath, while the second bedroom is ideal for guests or an office with double closets . Additional highlights include a 1-car garage with extra storage space, plus a separate linen closet and outer hallway storage closet. Enjoy comfortable, maintenance-free living in a prime Crown Point location close to shopping, dining, and more!

  22. 2025-12-29
    price $176,894 765-char remark
    Show marketing remark (765 chars)

    Well-maintained 2 Bedroom, 2 Bath one level unit located in the desirable Windimere Arms community of Crown Point. This spacious unit features a cozy Living Room with a gas fireplace with wood mantel, and vinyl slider for access to 12x5 balcony and morning sun! A bright Kitchen and Dinette area complete with all appliances, and convenient in-unit Washer & Dryer. The Primary Bedroom offers a Walk-in Closet and private 3/4 Bath, while the second bedroom is ideal for guests or an office with double closets . Additional highlights include a 1-car garage with extra storage space, plus a separate linen closet and outer hallway storage closet. Enjoy comfortable, maintenance-free living in a prime Crown Point location close to shopping, dining, and more!

  23. 2025-12-09
    price $176,895 765-char remark
    Show marketing remark (765 chars)

    Well-maintained 2 Bedroom, 2 Bath one level unit located in the desirable Windimere Arms community of Crown Point. This spacious unit features a cozy Living Room with a gas fireplace with wood mantel, and vinyl slider for access to 12x5 balcony and morning sun! A bright Kitchen and Dinette area complete with all appliances, and convenient in-unit Washer & Dryer. The Primary Bedroom offers a Walk-in Closet and private 3/4 Bath, while the second bedroom is ideal for guests or an office with double closets . Additional highlights include a 1-car garage with extra storage space, plus a separate linen closet and outer hallway storage closet. Enjoy comfortable, maintenance-free living in a prime Crown Point location close to shopping, dining, and more!

  24. 2025-12-02
    price $176,896 765-char remark
    Show marketing remark (765 chars)

    Well-maintained 2 Bedroom, 2 Bath one level unit located in the desirable Windimere Arms community of Crown Point. This spacious unit features a cozy Living Room with a gas fireplace with wood mantel, and vinyl slider for access to 12x5 balcony and morning sun! A bright Kitchen and Dinette area complete with all appliances, and convenient in-unit Washer & Dryer. The Primary Bedroom offers a Walk-in Closet and private 3/4 Bath, while the second bedroom is ideal for guests or an office with double closets . Additional highlights include a 1-car garage with extra storage space, plus a separate linen closet and outer hallway storage closet. Enjoy comfortable, maintenance-free living in a prime Crown Point location close to shopping, dining, and more!

  25. 2025-11-10
    price $176,897 765-char remark
    Show marketing remark (765 chars)

    Well-maintained 2 Bedroom, 2 Bath one level unit located in the desirable Windimere Arms community of Crown Point. This spacious unit features a cozy Living Room with a gas fireplace with wood mantel, and vinyl slider for access to 12x5 balcony and morning sun! A bright Kitchen and Dinette area complete with all appliances, and convenient in-unit Washer & Dryer. The Primary Bedroom offers a Walk-in Closet and private 3/4 Bath, while the second bedroom is ideal for guests or an office with double closets . Additional highlights include a 1-car garage with extra storage space, plus a separate linen closet and outer hallway storage closet. Enjoy comfortable, maintenance-free living in a prime Crown Point location close to shopping, dining, and more!

  26. 2025-11-03
    price $176,898 765-char remark
    Show marketing remark (765 chars)

    Well-maintained 2 Bedroom, 2 Bath one level unit located in the desirable Windimere Arms community of Crown Point. This spacious unit features a cozy Living Room with a gas fireplace with wood mantel, and vinyl slider for access to 12x5 balcony and morning sun! A bright Kitchen and Dinette area complete with all appliances, and convenient in-unit Washer & Dryer. The Primary Bedroom offers a Walk-in Closet and private 3/4 Bath, while the second bedroom is ideal for guests or an office with double closets . Additional highlights include a 1-car garage with extra storage space, plus a separate linen closet and outer hallway storage closet. Enjoy comfortable, maintenance-free living in a prime Crown Point location close to shopping, dining, and more!

  27. 2025-10-23
    price $176,899 765-char remark
    Show marketing remark (765 chars)

    Well-maintained 2 Bedroom, 2 Bath one level unit located in the desirable Windimere Arms community of Crown Point. This spacious unit features a cozy Living Room with a gas fireplace with wood mantel, and vinyl slider for access to 12x5 balcony and morning sun! A bright Kitchen and Dinette area complete with all appliances, and convenient in-unit Washer & Dryer. The Primary Bedroom offers a Walk-in Closet and private 3/4 Bath, while the second bedroom is ideal for guests or an office with double closets . Additional highlights include a 1-car garage with extra storage space, plus a separate linen closet and outer hallway storage closet. Enjoy comfortable, maintenance-free living in a prime Crown Point location close to shopping, dining, and more!

  28. 2025-09-22
    listed $176,900 Active 765-char remark
    Show marketing remark (765 chars)

    Well-maintained 2 Bedroom, 2 Bath one level unit located in the desirable Windimere Arms community of Crown Point. This spacious unit features a cozy Living Room with a gas fireplace with wood mantel, and vinyl slider for access to 12x5 balcony and morning sun! A bright Kitchen and Dinette area complete with all appliances, and convenient in-unit Washer & Dryer. The Primary Bedroom offers a Walk-in Closet and private 3/4 Bath, while the second bedroom is ideal for guests or an office with double closets . Additional highlights include a 1-car garage with extra storage space, plus a separate linen closet and outer hallway storage closet. Enjoy comfortable, maintenance-free living in a prime Crown Point location close to shopping, dining, and more!

  29. 2002-12-13
    listed $83,000 331-char remark
    Show marketing remark (331 chars)

    Opportunity is knocking. ,Don't miss the chance to own this beautiful 2nd floor condo in Crown Point. The master bedroom features a huge walk in closet and private 3/4 bath. The living room features an elegant fireplace for those chilly nights or relax outside on your balcony on those warm evenings. Too many improvements to list.

  30. 2002-09-08
    historical
  31. 2002-05-07
    historical
  32. 2002-05-07
    listed $83,000
  33. 2001-11-06
    listed $83,000
  34. 1999-04-08
    listed $84,900

ⓘ 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
$541 · $45/mo
Projected year-2 tax
$1,011 · $84/mo
Expected delta
+$470/yr (+$39/mo · 86.9%)

ⓘ 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 · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$18,392
− Mortgage interest
−$9,764
− Property taxes
−$541
− Insurance
−$872
− Repairs & maintenance
−$1,471
− Management
−$1,471
− HOA
−$2,400
− Depreciation
−$5,071
Taxable loss
−$3,197
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$767
After-tax cash flow
$516/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 — Crown Point

Score
77/100
State rank
#45
US rank
#3244

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Crown Point, IN
County
Lake County · 422,878 people
City population
71,673
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
71,673
Household income
$107,800
Rent vs Own
12.0% rent · 88.0% own
Severe rent burden
705.0

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 (76%)
Race & ethnicity
White 76% Hispanic / Latino 12% Two or more races 10% Black 7% Asian 2%
Hispanic origin (detail)
Mexican 9% Puerto Rican 1%
Common ancestry
Romanian 12% Iranian 3% Lithuanian 2%
Foreign-born
7% · Canada, Vietnam
Languages at home
88% English-only · Spanish 5% Russian/Polish/Slavic 3% Other Indo-European 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
▼ -164.91%
Current HPI
226.0335
Rent YoY
▲ 2.53%
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

+108.3% since first listed
25 events — show timeline
  • 2026-04-28 Price Changed $176,882 NIRA MLS as Distributed by MLS Grid
  • 2026-04-23 Price Changed $176,883 NIRA MLS as Distributed by MLS Grid
  • 2026-04-17 Price Changed $176,884 NIRA MLS as Distributed by MLS Grid
  • 2026-04-07 Price Changed $176,885 NIRA MLS as Distributed by MLS Grid
  • 2026-03-31 Price Changed $176,886 NIRA MLS as Distributed by MLS Grid
  • 2026-03-13 Price Changed $176,887 NIRA MLS as Distributed by MLS Grid
  • 2026-03-05 Price Changed $176,888 NIRA MLS as Distributed by MLS Grid
  • 2026-02-23 Price Changed $176,889 NIRA MLS as Distributed by MLS Grid
  • 2026-02-09 Price Changed $176,890 NIRA MLS as Distributed by MLS Grid
  • 2026-01-29 Price Changed $176,891 NIRA MLS as Distributed by MLS Grid
  • 2026-01-21 Price Changed $176,892 NIRA MLS as Distributed by MLS Grid
  • 2026-01-06 Price Changed $176,893 NIRA MLS as Distributed by MLS Grid
  • 2025-12-29 Price Changed $176,894 NIRA MLS as Distributed by MLS Grid
  • 2025-12-09 Price Changed $176,895 NIRA MLS as Distributed by MLS Grid
  • 2025-12-02 Price Changed $176,896 NIRA MLS as Distributed by MLS Grid
  • 2025-11-10 Price Changed $176,897 NIRA MLS as Distributed by MLS Grid
  • 2025-11-03 Price Changed $176,898 NIRA MLS as Distributed by MLS Grid
  • 2025-10-23 Price Changed $176,899 NIRA MLS as Distributed by MLS Grid
  • 2025-09-22 Listed $176,900 NIRA MLS as Distributed by MLS Grid
  • 2002-12-13 Listed $83,000 NIRA MLS as Distributed by MLS Grid
  • 2002-09-08 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2002-05-07 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2002-05-07 Listed $83,000 NIRA MLS as Distributed by MLS Grid
  • 2001-11-06 Listed $83,000 NIRA MLS as Distributed by MLS Grid
  • 1999-04-08 Listed $84,900 NIRA MLS as Distributed by MLS Grid

Property tax history

+1.2%/yr

Latest (2024): $541 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…