CashFlowRE
Sign in Sign up
4136 Baring Ave 🏷️ Likely Rental
A- Composite 80.9
Why this score? — see what drove the A- 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +4.8/10.0
  • Rent growth +4.5/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +0.8/10.0

$75,000

4136 Baring Ave · East Chicago, IN 46312
3 bd · 1.0 ba · 1,220 sqft · SingleFamily public records · 17 Days on market
Built 1914 3,500 sqft lot Est $132k · 43% under

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

Listing remarks

Investor special! Tenant-occupied property priced to sell and ready to add to your portfolio. This income-producing home offers immediate rental potential with an established tenant already in place. Conveniently located near Indianapolis Ave with easy access to major roads, shopping, dining, and local amenities. Ideal opportunity for investors looking for a value-add or long-term hold in East Chicago. Being sold as-is.

Key facts

  • Established tenant
  • Long term hold
  • 3,500 sq ft lot

Tags

INCOME PRODUCING HOMEIMMEDIATE RENTAL POTENTIALESTABLISHED TENANTEASY ACCESS TO MAJOR ROADSVALUE ADD OPPORTUNITYLONG TERM HOLD

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $75,000 price doesn't fit this home's estimated sale value (~$131,760) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $504 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $74k (1.5% below list) — sets the bar for market timing.
  • Cap rate 14.4% vs local median 8.2% in East Chicago — 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 64/100 on livability (#371 in IN) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A; Watch: health & safety D+, crime F, amenities F.
  • School City Of East Chicago (suburban): math 7% / reading 15% proficiency, ranked #293 of 301 in IN (top 97%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 89% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Benjamin Harrison Elementary Sch (math 4% / reading 5%, grade F, #983 of 994 statewide, top 99%, 396 students, 82% FRL); Joseph Block Middle School (math 3% / reading 13%, grade F, #317 of 330 statewide, top 96%, 487 students, 82% FRL); East Chicago Central High School (math 23% / reading 56%, grade F, #221 of 369 statewide, top 63%, 1,079 students, 77% FRL).
  • Market conditions: Rents rising fast (+8.1%/yr); 79 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 27d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,642 units permitted in Lake County in 2024 (14 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($42k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $291 of equity ($519 loan paydown + $-228 appreciation (-0.3% local appreciation)).
  • Lake County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-0.3% appreciation + 8.0% rent growth), your $21k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($74k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1914 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $73,875 (1.5% below list)

Questions for the listing agent

  1. Built in 1914 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. 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.
  6. 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.
  7. 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
1.71%
Cap rate
14.36%
Cash-on-cash
28.80%
DSCR
2.28
GRM
4.9

CMA / ARV

ARV (on-the-fly)
$131,760
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4217 Northcote Ave 0.09mi 3/1.0 1,242 (+2%) 7mo $110,000 $89 87
4227 Baring Ave 0.11mi 3/1.0 1,259 (+3%) 5mo $83,000 $66 86
534 Penrhyn Pl 0.32mi 3/1.0 1,248 (+2%) 7mo $152,000 $122 75
510 W 142nd St 0.37mi 2/1.0 (-1) 1,256 (+3%) 4mo $78,000 $62 69
4230 Tod Ave 0.30mi 2/1.0 (-1) 1,336 (+10%) 1mo $144,000 $108 64
4105 Homerlee Ave 0.13mi 3/1.5 1,056 (-13%) 21mo $116,000 $110 52

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.3% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
33.4%
Equity multiple
2.70×
Total profit
$35,634
Equity at exit
$20,646
10-year hold
IRR
39.8%
Equity multiple
6.33×
Total profit
$111,904
Equity at exit
$23,932

Cash invested: $21,000 (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 46312

Home prices YoY
-0.1%
Rents YoY
8.1%
Active inventory
79
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$1,282 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$84 /mo · $1,006/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$269
Net cashflow
$504

Break-even live

Break-even rent $644
Max offer price $75,000
Occupancy floor 56%

Sensitivity live

Price -10% $547 -5% $525 +0% $504 +5% $483 +10% $462
Rent -10% $403 -5% $453 +0% $504 +5% $555 +10% $605
Rate -1.0pp $542 -0.5pp $523 base $504 +0.5pp $485 +1.0pp $465

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
$18,750
Closing costs
$2,250
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
523 E Columbus Dr East Chicago, IN 2.0 1.0 750 $1,050 $1.40 26d 1 0.35mi
4436 Olcott Ave Unit B East Chicago, IN 2.0 1.0 850 $1,400 $1.65 26d 1 0.43mi
220-2 E Chicago Ave Unit Chicago Ave unit 2F East Chicago, IN 2.0 1.0 750 $1,100 $1.47 26d 1 0.79mi
4001 McCook Ave Unit 2 East Chicago, IN 3.0 1.0 960 $1,650 $1.72 4d 1 1.01mi
1311 E # E Unit Columbus Dr unit 1 East Chicago, IN 3.0 1.5 1056 $1,350 $1.28 9d 1 1.50mi

Listing history 9 events

  1. 2026-06-21
    days on market $75,000 Active 17 DOM
  2. 2026-06-18
    days on market $75,000 Active 14 DOM
  3. 2026-06-17
    days on market $75,000 Active 13 DOM
  4. 2026-06-16
    days on market $75,000 Active 12 DOM
  5. 2026-06-15
    days on market $75,000 Active 11 DOM
  6. 2026-06-13
    days on market $75,000 Active 9 DOM
  7. 2026-06-13
    statusdays on market $75,000 Active 8 DOM
  8. 2026-02-23
    status Pending
  9. 2026-02-17
    listed $75,000 Active

ⓘ 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
$1,006 · $84/mo
Projected year-2 tax
$1,006 · $84/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 4/10 Moderate FEMA zone X (unshaded) · 24% 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 100% 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
$15,379
− Mortgage interest
−$4,201
− Property taxes
−$1,006
− Insurance
−$375
− Repairs & maintenance
−$1,230
− Management
−$1,230
− Depreciation
−$2,182
Taxable income
$5,155
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,237
After-tax cash flow
$4,812/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 City Of East Chicago
NCES district ID
1802880
Math proficiency
7% ▼ -10.00%
Reading proficiency
15% ▼ -7.00%
Median HH income
$28,423
Composite
8.36/100
National rank
#9909
State rank
#293 of 301 in IN

Livability — East Chicago

Score
64/100
State rank
#371
US rank
#13869

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
East Chicago, IN
County
Lake County · 422,878 people
City population
26,022
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
26,022
Household income
$42,125
Rent vs Own
57.1% rent · 42.9% own
Severe rent burden
1227.0

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
Majority Hispanic (56%)
Race & ethnicity
Hispanic / Latino 56% Black 36% Two or more races 11% White 7%
Hispanic origin (detail)
Mexican 45% Puerto Rican 6%
Common ancestry
Romanian 2%
Foreign-born
16% · Canada
Languages at home
59% English-only · Spanish 40%

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
▼ -0.30%
Current HPI
267.9232
Rent YoY
▲ 8.06%
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

2 events — show timeline
  • 2026-02-23 Pending NIRA MLS as Distributed by MLS Grid
  • 2026-02-17 Listed $75,000 NIRA MLS as Distributed by MLS Grid

Property tax history

+3.0%/yr

Latest (2024): $1,006 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…