CashFlowRE
Sign in Sign up
2309 Connecticut St
C- Composite 54.64
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
  • Appreciation +5.5/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.5/10.0

$16,900

2309 Connecticut St · Gary, IN 46407
2 bd · 1.0 ba · 819 sqft · SingleFamily public records · 186 Days on market
Built 1926 3,615 sqft lot $21/sqft · 37% below area Est $27k · 37% under ↓ 10% since listing

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

Listing remarks MLS

Great investment opportunity in Gary, IN! This 2-bedroom, 1-bath fixer-upper offers solid potential for the right buyer. Perfect for investors or rehabbers looking to add value, the home features a manageable layout and sits on a spacious lot. Bring your vision and transform this property into a strong cash-flowing rental or updated starter home. Property is being sold as-is--seller will make no repairs. Don't miss your chance to pick up a value-add opportunity in a growing market!

Key facts

  • Manageable layout
  • Spacious lot
  • 3,615 sq ft lot

Tags

MANAGEABLE LAYOUTSPACIOUS LOT

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/1.0-bath single-family listed at $17k.

Deal economics

  • At list price, monthly cash flow is $762 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $17k).
  • Recommended offer: $15k (12.0% below list) — sets the bar for market timing.
  • Cap rate 60.4% vs local median 9.1% in Gary — 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 73/100 on livability (#105 in IN) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools F, crime F, employment F.
  • Gary Community School Corporation (urban): math 3% / reading 11% proficiency, ranked #299 of 301 in IN (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 121 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,642 units permitted in Lake County in 2024 (14 in 5+ unit buildings).
  • At $1,109/mo this rent would consume 47% of the median local household income ($29k/yr) (locally 392% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $283 of equity ($117 loan paydown + $166 appreciation (1.0% 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 (1.0% appreciation + 3.0% rent growth), your $5k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 186 days — a 12% lower offer ($15k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $3k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1926 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $14,872 (12.0% below list)

Questions for the listing agent

  1. It's been on market 186 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1926 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
6.56%
Cap rate
60.41%
Cash-on-cash
193.26%
DSCR
9.60
GRM
1.3

CMA / ARV

ARV (median comp)
$26,959
List price
$16,900
Delta
-37.31%
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
2180 Nichols Pl 0.15mi 2/1.0 771 (-6%) 4mo $15,000 $19 80
2409 Jefferson St 0.32mi 2/1.0 814 (-1%) 9mo $25,000 $31 76
1980 Massachusetts St 0.42mi 3/1.0 (+1) 802 (-2%) 0mo $20,000 $25 72
2476 Connecticut St 0.21mi 3/1.0 (+1) 800 (-2%) 15mo $45,000 $56 69
2025 Pennsylvania St 0.36mi 2/1.0 810 (-1%) 15mo $18,500 $23 69
2271 Pennsylvania St 0.08mi 2/1.0 725 (-12%) 15mo $26,000 $36 65
2131 Kentucky St 0.60mi 3/1.0 (+1) 804 (-2%) 9mo $20,000 $25 56
2413-2415 Industrial Blvd 0.45mi 2/1.0 700 (-14%) 6mo $20,000 $29 50
2710 Madison St 0.62mi 3/1.0 (+1) 851 (+4%) 12mo $38,500 $45 49
2678 Monroe St 0.63mi 2/1.0 700 (-14%) 2mo $86,000 $123 45
2355 Rhode Island St 0.45mi 2/1.0 701 (-14%) 15mo $85,000 $121 43
1953 Carolina St 0.54mi 3/1.0 (+1) 936 (+14%) 13mo $125,000 $134 35

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

Projected returns pro-forma

0.98% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
11.32×
Total profit
$48,852
Equity at exit
$5,751
10-year hold
IRR
Equity multiple
23.88×
Total profit
$108,252
Equity at exit
$7,629

Cash invested: $4,732 (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 46407

Home prices YoY
0.4%
Active inventory
121
Price-to-rent
1.3×

Monthly cashflow live

Estimated rent
$1,109 high interval (Pro) →
Mortgage (P&I)
$89
Tax from tax record
$18 /mo · $216/yr
Insurance
$7
HOA
$0
Vacancy / Maint / Mgmt
$233
Net cashflow
$762

Break-even live

Break-even rent $144
Max offer price $16,900
Occupancy floor 26%

Sensitivity live

Price -10% $772 -5% $767 +0% $762 +5% $757 +10% $753
Rent -10% $675 -5% $718 +0% $762 +5% $806 +10% $850
Rate -1.0pp $771 -0.5pp $766 base $762 +0.5pp $758 +1.0pp $753

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
$4,225
Closing costs
$507
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2336 Delaware St Gary, IN 3.0 1.0 816 $1,100 $1.35 1d 1 0.10mi
2300 Maryland St Gary, IN 2.0 1.0 900 $1,000 $1.11 19d 1 0.14mi
2315 Industrial Blvd Unit B Gary, IN 3.0 1.0 989 $1,150 $1.16 1d 1 0.25mi
2315 Industrial Blvd Gary, IN 2.0 1.0 989 $950 $0.96 1d 1 0.25mi
2315 Industrial Blvd Gary, IN 2.0 1.0 989 $950 $0.96 4d 1 0.25mi
2061 Maryland St Gary, IN 2.0 1.0 975 $950 $0.97 44d 1 0.32mi
2022 Massachusetts St Gary, IN 2.0 1.0 965 $1,000 $1.04 1d 1 0.34mi
2425 Prospect St Gary, IN 3.0 1.0 1051 $1,400 $1.33 1d 1 0.34mi
2453 Prospect St Gary, IN 2.0 1.0 704 $1,095 $1.56 1d 1 0.39mi
2355 Rhode Island St Gary, IN 2.0 1.0 701 $1,095 $1.56 44d 1 0.44mi
2378 Jackson St Gary, IN 2.0 1.0 672 $1,050 $1.56 1d 1 0.52mi
2572-76 Van Buren Pl Gary, IN 2.0 1.0 700 $1,025 $1.46 1d 1 0.66mi
1329 Delaware St Gary, IN 2.0 1.0 1100 $1,100 $1.00 44d 1 0.85mi
1316 Delaware St Unit 2 Gary, IN 2.0 1.0 700 $950 $1.36 21d 1 0.87mi
840 W 19th Ave Gary, IN 2.0 1.0 1035 $1,150 $1.11 19d 1 0.87mi
837 W 27th Ave Unit A Gary, IN 2.0 1.0 750 $1,150 $1.53 1d 1 0.88mi
837 W 27th Ave Unit B Gary, IN 1.0 1.0 750 $950 $1.27 1d 1 0.88mi
2361 Pierce St Unit 2 Gary, IN 3.0 1.0 860 $900 $1.05 1d 1 0.89mi
1843 Illinois St Gary, IN 2.0 1.0 725 $1,200 $1.66 17d 1 1.03mi
1521 Pierce St Unit 1 Gary, IN 2.0 1.0 800 $850 $1.06 1d 1 1.15mi
2025 Central Dr Gary, IN 3.0 1.0 875 $1,550 $1.77 44d 1 1.22mi
801 E 32nd Ave Unit 2 Gary, IN 2.0 1.0 850 $1,300 $1.53 1d 1 1.28mi
844 Tennessee St Gary, IN 3.0 1.5 1000 $1,500 $1.50 44d 1 1.42mi

Listing history 19 events

  1. 2026-06-18
    days on market $16,900 Active 186 DOM
  2. 2026-06-17
    days on market $16,900 Active 185 DOM
  3. 2026-06-16
    days on market $16,900 Active 184 DOM
  4. 2026-06-15
    days on market $16,900 Active 183 DOM
  5. 2026-06-13
    days on market $16,900 Active 181 DOM
  6. 2026-06-13
    days on market $16,900 Active 180 DOM
  7. 2026-06-09
    days on market $16,900 Active 177 DOM
  8. 2026-06-08
    days on market $16,900 Active 176 DOM
  9. 2026-06-07
    days on market $16,900 Active 175 DOM
  10. 2026-06-04
    days on market $16,900 Active 172 DOM
  11. 2026-06-03
    pricedays on market $16,900 Active 171 DOM
  12. 2026-06-02
    days on market $17,900 Active 170 DOM
  13. 2026-06-01
    days on market $17,900 Active 169 DOM
  14. 2026-05-31
    days on market $17,900 Active 168 DOM
  15. 2026-03-21
    price $17,900 486-char remark
    Show marketing remark (486 chars)

    Great investment opportunity in Gary, IN! This 2-bedroom, 1-bath fixer-upper offers solid potential for the right buyer. Perfect for investors or rehabbers looking to add value, the home features a manageable layout and sits on a spacious lot. Bring your vision and transform this property into a strong cash-flowing rental or updated starter home. Property is being sold as-is--seller will make no repairs. Don't miss your chance to pick up a value-add opportunity in a growing market!

  16. 2026-02-08
    price $17,995 486-char remark
    Show marketing remark (486 chars)

    Great investment opportunity in Gary, IN! This 2-bedroom, 1-bath fixer-upper offers solid potential for the right buyer. Perfect for investors or rehabbers looking to add value, the home features a manageable layout and sits on a spacious lot. Bring your vision and transform this property into a strong cash-flowing rental or updated starter home. Property is being sold as-is--seller will make no repairs. Don't miss your chance to pick up a value-add opportunity in a growing market!

  17. 2026-01-31
    status Active 486-char remark
    Show marketing remark (486 chars)

    Great investment opportunity in Gary, IN! This 2-bedroom, 1-bath fixer-upper offers solid potential for the right buyer. Perfect for investors or rehabbers looking to add value, the home features a manageable layout and sits on a spacious lot. Bring your vision and transform this property into a strong cash-flowing rental or updated starter home. Property is being sold as-is--seller will make no repairs. Don't miss your chance to pick up a value-add opportunity in a growing market!

  18. 2026-01-13
    status Pending 486-char remark
    Show marketing remark (486 chars)

    Great investment opportunity in Gary, IN! This 2-bedroom, 1-bath fixer-upper offers solid potential for the right buyer. Perfect for investors or rehabbers looking to add value, the home features a manageable layout and sits on a spacious lot. Bring your vision and transform this property into a strong cash-flowing rental or updated starter home. Property is being sold as-is--seller will make no repairs. Don't miss your chance to pick up a value-add opportunity in a growing market!

  19. 2025-11-26
    listed $19,900 Active 486-char remark
    Show marketing remark (486 chars)

    Great investment opportunity in Gary, IN! This 2-bedroom, 1-bath fixer-upper offers solid potential for the right buyer. Perfect for investors or rehabbers looking to add value, the home features a manageable layout and sits on a spacious lot. Bring your vision and transform this property into a strong cash-flowing rental or updated starter home. Property is being sold as-is--seller will make no repairs. Don't miss your chance to pick up a value-add opportunity in a growing market!

ⓘ 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
$216 · $18/mo
Projected year-2 tax
$216 · $18/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥102°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 6 unhealthy d/yr today · 7 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
$13,302
− Mortgage interest
−$947
− Property taxes
−$216
− Insurance
−$84
− Repairs & maintenance
−$1,064
− Management
−$1,064
− Depreciation
−$492
Taxable income
$9,435
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,264
After-tax cash flow
$6,881/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
Gary Community School Corporation
NCES district ID
1803870
Math proficiency
3% ▼ -10.00%
Reading proficiency
11% ▼ -6.00%
Median HH income
$27,739
Composite
4.98/100
National rank
#10039
State rank
#299 of 301 in IN

Livability — Gary

Score
73/100
State rank
#105
US rank
#5592

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Gary, IN
County
Lake County · 422,878 people
City population
63,701
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
8,577
Household income
$28,526
Rent vs Own
58.8% rent · 41.2% own
Severe rent burden
392.0

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 Black (91%)
Race & ethnicity
Black 91% Hispanic / Latino 3% White 2% Two or more races 1%
Common ancestry
Romanian 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 1% Russian/Polish/Slavic 1% French/Haitian/Cajun 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
▲ 0.98%
Current HPI
253.2856
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

-10.1% since first listed
5 events — show timeline
  • 2026-03-21 Price Changed $17,900 NIRA MLS as Distributed by MLS Grid
  • 2026-02-08 Price Changed $17,995 NIRA MLS as Distributed by MLS Grid
  • 2026-01-31 Relisted NIRA MLS as Distributed by MLS Grid
  • 2026-01-13 Pending NIRA MLS as Distributed by MLS Grid
  • 2025-11-26 Listed $19,900 NIRA MLS as Distributed by MLS Grid

Property tax history

-14.8%/yr

Latest (2024): $216 · +0.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…