CashFlowRE
Sign in Sign up
633 W 94th Ct
C- Composite 50.77
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 +15.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.6/10.0
  • 1% rule +4.2/10.0
  • Livability +3.9/5.0
  • Rent growth +3.1/5.0
  • Schools +2.6/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$239,900

633 W 94th Ct · Crown Point, IN 46307
2 bd · 1.5 ba · 1,276 sqft · Townhouse public records · 17 Days on market
Built 1993 2,570 sqft lot $188/sqft · 18% below area Est $294k · 18% under $240/mo HOA · 11% of rent ↓ 4% since listing

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

Listing remarks

Welcome home to this beautifully maintained two-bedroom, one-and-a-half-bath townhouse perfectly situated on a peaceful pond lot with stunning water views. Tucked away on a quiet cul-de-sac, this maintenance-free home includes lawn care and snow removal, allowing you to enjoy easy living year-round. Step inside to an open-concept floor plan featuring a dramatic vaulted ceiling in the spacious living room, creating a bright and airy atmosphere. The kitchen offers ample oak cabinetry and comes complete with all appliances. The main level also features a convenient laundry and utility area along with a powder room for guests. Upstairs, you'll find a hallway overlooking the living room and two

Key facts

  • Water views
  • Quiet cul-de-sac
  • Vaulted ceiling

Tags

POND LOTWATER VIEWSQUIET CUL-DE-SACMAINTENANCE-FREE HOMEOPEN-CONCEPT FLOOR PLANVAULTED CEILING

Property features AI

Finance

  • HOA & community: Homeowners association (monthly fee); Association fee $240 per month; Association provides landscaping, snow removal, and grounds maintenance; Association managed by SC Property Management

Exterior

  • Parking: Attached garage; 2-car garage; Garage faces front; Driveway; Additional parking; Garage door opener; Kitchen-level entry
  • Utilities: Electricity connected (100 amp service); Public water; Public sewer; Natural gas connected
  • Home design: Attached property; One and one-half stories; Built in 1993
  • Construction: Brick and vinyl siding construction; Built in 1993
  • Exterior features: On a pond waterfront; Neighborhood and pond views; Deck; Screened rear porch; Rain gutters; Brick and vinyl siding

Interior

  • Kitchen: Gas range; Microwave; Refrigerator; Dishwasher; Pantry; Eat-in kitchen
  • Bedrooms: Primary bedroom; Second bedroom
  • Flooring: Carpet; Linoleum
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning; Ceiling fans
  • Interior features: Ceiling fans; Vaulted ceilings; Pantry; Open floor plan; Laminate counters; His and hers closets; Eat-in kitchen; Entrance foyer
  • Laundry & utility: Main level laundry room; Washer hookup; Gas dryer hookup; Washer and 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 2-bed/1.5-bath townhouse listed at $240k.

Deal economics

  • At list price, monthly cash flow is $73 ($874/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 $220k (8.2% below list).
  • Recommended offer: $220k (8.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% 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); 753 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 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

  • It's been on market 17 days — a 2% lower offer ($236k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $220,180 (8.2% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
0.92%
Cap rate
6.66%
Cash-on-cash
1.30%
DSCR
1.06
GRM
9.1

CMA / ARV

ARV (median comp)
$294,326
List price
$239,900
Delta
-16.79%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9465 Van Buren Ct 0.08mi 2/1.5 1,276 (0%) 2mo $225,000 $176 94
612 W 94th Ct 0.07mi 2/2.0 1,275 (-0%) 9mo $252,000 $198 87
9446 Van Buren St 0.08mi 2/1.5 1,276 (0%) 11mo $239,900 $188 87
9473 Van Buren St 0.09mi 2/2.0 1,275 (-0%) 9mo $243,000 $191 86
618 W 93rd Ct 0.12mi 2/2.0 1,275 (-0%) 12mo $240,000 $188 82
1356 W 94th Ct 0.11mi 2/2.0 1,412 (+11%) 15mo $250,000 $177 63
1267 W 95th Pl 0.18mi 2/2.0 1,422 (+11%) 13mo $259,900 $183 60
9527 Crown Commons Dr 0.14mi 2/2.0 1,464 (+15%) 11mo $260,500 $178 58
9621 Merrillville Rd #103 0.59mi 2/2.0 1,100 (-14%) 1mo $155,000 $141 47
9621 Merrillville Rd #101 0.59mi 2/2.0 1,100 (-14%) 4mo $174,000 $158 44
9621 Merrillville Rd #304 0.59mi 2/2.0 1,100 (-14%) 10mo $175,000 $159 39
9651 Merrillville Rd #304 0.61mi 2/2.0 1,100 (-14%) 14mo $172,500 $157 35

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 · 2.53% rent growth · sell at horizon

5-year hold
IRR
-14.7%
Equity multiple
0.48×
Total profit
$-35,231
Equity at exit
$35,770
10-year hold
IRR
-6.8%
Equity multiple
0.57×
Total profit
$-28,759
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 46307

Rents YoY
2.5%
Active inventory
753
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$2,202 high interval (Pro) →
Mortgage (P&I)
$1,258
Tax from tax record
$69 /mo · $822/yr
Insurance
$100
HOA
$240
Vacancy / Maint / Mgmt
$462
Net cashflow
$73

Break-even live

Break-even rent $2,110
Max offer price $239,900
Occupancy floor 92%

Sensitivity live

Price -10% $209 -5% $141 +0% $73 +5% $5 +10% $-63
Rent -10% $-101 -5% $-14 +0% $73 +5% $160 +10% $247
Rate -1.0pp $194 -0.5pp $134 base $73 +0.5pp $11 +1.0pp $-53

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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9310 Monroe St Crown Point, IN 3.0 2.0 1370 $2,521 $1.84 5d 1 0.14mi
9310 Monroe St Crown Point, IN 2.0 2.0 947 $2,314 $2.44 45d 1 0.14mi
9310 Monroe St Crown Point, IN 2.0 2.0 1034 $2,254 $2.18 25d 1 0.14mi
9000 Lincoln St Merrillville, IN 2.0 2.0 1196 $2,238 $1.87 45d 1 0.77mi
9000 Lincoln St Merrillville, IN 3.0 2.0 1223 $3,119 $2.55 23d 1 0.77mi
9000 Lincoln St Merrillville, IN 2.0 2.0 1196 $2,181 $1.82 16d 1 0.77mi
9047 Connecticut Dr Merrillville, IN 2.0 2.0 1252 $2,852 $2.28 0d 1 0.78mi
9123 Cleveland St Merrillville, IN 1.0–2.0 1.0–2.0 1068 $2,145 $2.01 0d 34 0.83mi
8400 Grant Cir Merrillville, IN 1.0–2.0 1.0–2.0 904 $1,550 $1.71 0d 9 1.21mi

HOA detail

Monthly dues
$240 · $2,880/yr
Likely covers
waterlandscapingsnow removal

Listing history 14 events

  1. 2026-06-21
    days on market $239,900 Active 17 DOM
  2. 2026-06-18
    days on market $239,900 Active 14 DOM
  3. 2026-06-17
    days on market $239,900 Active 13 DOM
  4. 2026-06-16
    days on market $239,900 Active 12 DOM
  5. 2026-06-15
    days on market $239,900 Active 11 DOM
  6. 2026-06-13
    days on market $239,900 Active 9 DOM
  7. 2026-06-13
    days on market $239,900 Active 8 DOM
  8. 2026-06-09
    days on market $239,900 Active 5 DOM
  9. 2026-06-08
    days on market $239,900 Active 4 DOM
  10. 2026-06-07
    days on market $239,900 Active 3 DOM
  11. 2026-06-04
    remarks 699-char remark
  12. 2026-06-04
    pricedays on marketlisting id $239,900 Active 1 DOM
  13. 2026-04-21
    price $244,900 694-char remark
  14. 2026-01-14
    listed $249,900 Active 694-char remark

ⓘ 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
$822 · $69/mo
Projected year-2 tax
$1,431 · $119/mo
Expected delta
+$608/yr (+$51/mo · 74.0%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥102°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$26,422
− Mortgage interest
−$13,438
− Property taxes
−$822
− Insurance
−$1,200
− Repairs & maintenance
−$2,114
− Management
−$2,114
− HOA
−$2,880
− Depreciation
−$6,979
Taxable loss
−$3,125
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$750
After-tax cash flow
$1,624/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

-4.0% since first listed
4 events — show timeline
  • 2026-06-04 Listed $239,900 NIRA MLS as Distributed by MLS Grid
  • 2026-05-27 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2026-04-21 Price Changed $244,900 NIRA MLS as Distributed by MLS Grid
  • 2026-01-14 Listed $249,900 NIRA MLS as Distributed by MLS Grid

Property tax history

-1.5%/yr

Latest (2024): $822 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…