CashFlowRE
Sign in Sign up
730 Clinton St
B- Composite 67.25
Why this score? — see what drove the B- 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 +27.7/30.0
  • DSCR +9.7/10.0
  • 1% rule +7.6/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.6/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.5/10.0

$110,000

730 Clinton St · Gary, IN 46406
3 bd · 1.0 ba · 1,008 sqft · SingleFamily public records · 79 Days on market
Built 1961 6,098 sqft lot $109/sqft · 71% above area

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

Listing remarks MLS

Charming Fully Renovated Ranch - Must See!! Welcome to a stunning three-bedroom, one-bathroom ranch home that perfectly combines modern living with comfort. This beautifully renovated gem boasts a large living room, adjacent to the open-concept kitchen. Step inside to discover new floors in the kitchen and throughout the common areas and bedrooms. This owner is offering all 8 income generating properties in their portfolio as a single package deal, creating a rare chance to acquire immediate cash flow, established tenants, and built in scale from day one. Perfect for investors looking to expand rapidly, streamline management, or secure a high performing rental portfolio in one transaction. This property does not have to be sold as a package it can be sold as a single sale.

Key facts

  • 6,098 sq ft lot
  • Built 1961
  • Listed 79 days

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 3-bed/1.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $331 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $103k (6.0% below list) — sets the bar for market timing.

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: 54 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 1d on market — plan ~1-2 weeks tenant-placement turnaround); 1,642 units permitted in Lake County in 2024 (14 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($761 loan paydown + $1k appreciation (1.3% 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 (1.3% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 79 days — a 6% lower offer ($103k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $30k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $103,400 (6.0% below list)

Questions for the listing agent

  1. It's been on market 79 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1961 — 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
1.26%
Cap rate
9.90%
Cash-on-cash
12.90%
DSCR
1.57
GRM
6.6

CMA / ARV

ARV (median comp)
$64,460
List price
$110,000
Delta
70.65%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
809 Clinton St 0.11mi 3/1.0 1,008 (0%) 3mo $28,000 $28 92
738 Mount St 0.31mi 2/1.0 (-1) 967 (-4%) 8mo $95,000 $98 67
286 Gerry St 0.54mi 3/1.0 1,023 (+2%) 12mo $40,000 $39 63
308 Hamlin St 0.62mi 3/1.5 1,015 (+1%) 11mo $125,000 $123 59
395 Matthews St 0.56mi 2/1.0 (-1) 966 (-4%) 9mo $40,000 $41 54
771 Durbin St 0.29mi 2/1.5 (-1) 864 (-14%) 2mo $65,000 $75 54
1075 Mount St 0.54mi 3/1.0 884 (-12%) 2mo $70,000 $79 52
4838 W 6th Ave 0.43mi 2/1.0 (-1) 1,134 (+12%) 6mo $130,000 $115 49
565 Porter St 0.55mi 3/1.0 912 (-10%) 13mo $80,000 $88 48
1168 Hovey St 0.71mi 2/1.0 (-1) 931 (-8%) 4mo $42,000 $45 46
973 Williams St 0.72mi 2/1.0 (-1) 916 (-9%) 1mo $55,000 $60 45
1044 Hobart St 0.73mi 3/1.0 925 (-8%) 8mo $65,000 $70 45

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

Projected returns pro-forma

1.26% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
15.4%
Equity multiple
1.80×
Total profit
$24,551
Equity at exit
$39,031
10-year hold
IRR
18.6%
Equity multiple
3.31×
Total profit
$70,999
Equity at exit
$53,033

Cash invested: $30,800 (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 46406

Home prices YoY
0.9%
Active inventory
54
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,381 high interval (Pro) →
Mortgage (P&I)
$577
Tax est. 1.5%
$138 /mo · $1,650/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$290
Net cashflow
$331

Break-even live

Break-even rent $962
Max offer price $110,000
Occupancy floor 71%

Sensitivity live

Price -10% $407 -5% $369 +0% $331 +5% $293 +10% $255
Rent -10% $222 -5% $276 +0% $331 +5% $386 +10% $440
Rate -1.0pp $386 -0.5pp $359 base $331 +0.5pp $303 +1.0pp $274

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
$27,500
Closing costs
$3,300
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
743 Hanley St Gary, IN 3.0 1.0 800 $1,350 $1.69 0d 1 0.22mi
1043 Mount St Gary, IN 3.0 1.0 750 $1,200 $1.60 0d 1 0.51mi
395 Porter St Gary, IN 4.0 2.0 1472 $1,700 $1.15 7d 1 0.67mi
4232 W 20th Ave Gary, IN 4.0 1.0 925 $1,395 $1.51 22d 1 1.33mi
4061 W 20th Pl Gary, IN 3.0 1.0 925 $1,450 $1.57 0d 1 1.49mi

Listing history 30 events

  1. 2026-06-21
    statusdays on market $110,000 Pending 79 DOM
  2. 2026-06-18
    days on market $110,000 Active 78 DOM
  3. 2026-06-17
    days on market $110,000 Active 77 DOM
  4. 2026-06-16
    days on market $110,000 Active 76 DOM
  5. 2026-06-15
    days on market $110,000 Active 75 DOM
  6. 2026-06-13
    days on market $110,000 Active 73 DOM
  7. 2026-06-13
    days on market $110,000 Active 72 DOM
  8. 2026-06-10
    price $110,000 Active 69 DOM
  9. 2026-06-09
    days on market $119,000 Active 69 DOM
  10. 2026-06-08
    days on market $119,000 Active 68 DOM
  11. 2026-06-07
    pricedays on market $119,000 Active 67 DOM
  12. 2026-06-04
    days on market $139,500 Active 64 DOM
  13. 2026-06-03
    days on market $139,500 Active 63 DOM
  14. 2026-06-02
    days on market $139,500 Active 62 DOM
  15. 2026-06-01
    days on market $139,500 Active 61 DOM
  16. 2026-05-31
    days on market $139,500 Active 60 DOM
  17. 2026-04-01
    listed $139,500 Active 783-char remark
    Show marketing remark (783 chars)

    Charming Fully Renovated Ranch - Must See!! Welcome to a stunning three-bedroom, one-bathroom ranch home that perfectly combines modern living with comfort. This beautifully renovated gem boasts a large living room, adjacent to the open-concept kitchen. Step inside to discover new floors in the kitchen and throughout the common areas and bedrooms. This owner is offering all 8 income generating properties in their portfolio as a single package deal, creating a rare chance to acquire immediate cash flow, established tenants, and built in scale from day one. Perfect for investors looking to expand rapidly, streamline management, or secure a high performing rental portfolio in one transaction. This property does not have to be sold as a package it can be sold as a single sale.

  18. 2024-12-13
    soldstatus $105,000 Closed 197-char remark
    Show marketing remark (197 chars)

    Inside is ALL NEW!! Move-in ready!! 3 Bedrooms, 1 full bathroom. New flooring, freshly painted. Kitchen features soft close cabinets with quartz counter tops! Schedule your private showing today!!

  19. 2024-11-21
    status Pending 197-char remark
    Show marketing remark (197 chars)

    Inside is ALL NEW!! Move-in ready!! 3 Bedrooms, 1 full bathroom. New flooring, freshly painted. Kitchen features soft close cabinets with quartz counter tops! Schedule your private showing today!!

  20. 2024-10-28
    price $111,000 197-char remark
    Show marketing remark (197 chars)

    Inside is ALL NEW!! Move-in ready!! 3 Bedrooms, 1 full bathroom. New flooring, freshly painted. Kitchen features soft close cabinets with quartz counter tops! Schedule your private showing today!!

  21. 2024-10-15
    price $113,000 197-char remark
    Show marketing remark (197 chars)

    Inside is ALL NEW!! Move-in ready!! 3 Bedrooms, 1 full bathroom. New flooring, freshly painted. Kitchen features soft close cabinets with quartz counter tops! Schedule your private showing today!!

  22. 2024-09-19
    status Active 197-char remark
    Show marketing remark (197 chars)

    Inside is ALL NEW!! Move-in ready!! 3 Bedrooms, 1 full bathroom. New flooring, freshly painted. Kitchen features soft close cabinets with quartz counter tops! Schedule your private showing today!!

  23. 2024-09-19
    price $115,000 197-char remark
    Show marketing remark (197 chars)

    Inside is ALL NEW!! Move-in ready!! 3 Bedrooms, 1 full bathroom. New flooring, freshly painted. Kitchen features soft close cabinets with quartz counter tops! Schedule your private showing today!!

  24. 2024-09-18
    price $65,000 197-char remark
    Show marketing remark (197 chars)

    Inside is ALL NEW!! Move-in ready!! 3 Bedrooms, 1 full bathroom. New flooring, freshly painted. Kitchen features soft close cabinets with quartz counter tops! Schedule your private showing today!!

  25. 2024-07-23
    price $115,900 197-char remark
    Show marketing remark (197 chars)

    Inside is ALL NEW!! Move-in ready!! 3 Bedrooms, 1 full bathroom. New flooring, freshly painted. Kitchen features soft close cabinets with quartz counter tops! Schedule your private showing today!!

  26. 2024-07-23
    price $115,000 197-char remark
    Show marketing remark (197 chars)

    Inside is ALL NEW!! Move-in ready!! 3 Bedrooms, 1 full bathroom. New flooring, freshly painted. Kitchen features soft close cabinets with quartz counter tops! Schedule your private showing today!!

  27. 2024-07-23
    price $115,900 197-char remark
    Show marketing remark (197 chars)

    Inside is ALL NEW!! Move-in ready!! 3 Bedrooms, 1 full bathroom. New flooring, freshly painted. Kitchen features soft close cabinets with quartz counter tops! Schedule your private showing today!!

  28. 2024-07-23
    price $115,000 197-char remark
    Show marketing remark (197 chars)

    Inside is ALL NEW!! Move-in ready!! 3 Bedrooms, 1 full bathroom. New flooring, freshly painted. Kitchen features soft close cabinets with quartz counter tops! Schedule your private showing today!!

  29. 2024-07-23
    historical 197-char remark
    Show marketing remark (197 chars)

    Inside is ALL NEW!! Move-in ready!! 3 Bedrooms, 1 full bathroom. New flooring, freshly painted. Kitchen features soft close cabinets with quartz counter tops! Schedule your private showing today!!

  30. 2024-06-05
    listed $65,000 Active 197-char remark
    Show marketing remark (197 chars)

    Inside is ALL NEW!! Move-in ready!! 3 Bedrooms, 1 full bathroom. New flooring, freshly painted. Kitchen features soft close cabinets with quartz counter tops! Schedule your private showing today!!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥103°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
$16,575
− Mortgage interest
−$6,162
− Property taxes
−$1,650
− Insurance
−$550
− Repairs & maintenance
−$1,326
− Management
−$1,326
− Depreciation
−$3,200
Taxable income
$2,362
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$567
After-tax cash flow
$3,406/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
City population
63,701
Population (ZIP)
8,513

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 Black (63%)
Race & ethnicity
Black 63% White 21% Hispanic / Latino 13% Two or more races 7%
Hispanic origin (detail)
Mexican 7% Puerto Rican 3%
Common ancestry
Slovak 2% Italian 1% Lithuanian 1%
Foreign-born
4% · Canada
Languages at home
91% English-only · Spanish 8%

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
▲ 1.26%
Current HPI
147.0732
Rent YoY
Metro
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

+114.6% since first listed
14 events — show timeline
  • 2026-04-01 Listed $139,500 NIRA MLS as Distributed by MLS Grid
  • 2024-12-13 Sold (MLS) $105,000 NIRA MLS as Distributed by MLS Grid
  • 2024-11-21 Pending NIRA MLS as Distributed by MLS Grid
  • 2024-10-28 Price Changed $111,000 NIRA MLS as Distributed by MLS Grid
  • 2024-10-15 Price Changed $113,000 NIRA MLS as Distributed by MLS Grid
  • 2024-09-19 Relisted NIRA MLS as Distributed by MLS Grid
  • 2024-09-19 Price Changed $115,000 NIRA MLS as Distributed by MLS Grid
  • 2024-09-18 Price Changed $65,000 NIRA MLS as Distributed by MLS Grid
  • 2024-07-23 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2024-07-23 Price Changed $115,000 NIRA MLS as Distributed by MLS Grid
  • 2024-07-23 Price Changed $115,900 NIRA MLS as Distributed by MLS Grid
  • 2024-07-23 Price Changed $115,000 NIRA MLS as Distributed by MLS Grid
  • 2024-07-23 Price Changed $115,900 NIRA MLS as Distributed by MLS Grid
  • 2024-06-05 Listed $65,000 NIRA MLS as Distributed by MLS Grid

Property tax history

+0.0%/yr

Latest (2019): $60 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…