CashFlowRE
Sign in Sign up
7216 Pierce St
D- Composite 39.99
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 +13.7/30.0
  • ARV discount +6.9/15.0
  • DSCR +4.1/10.0
  • Livability +3.8/5.0
  • Rent growth +3.5/5.0
  • 1% rule +2.9/10.0
  • Schools +2.6/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$269,900

7216 Pierce St · Merrillville, IN 46410
3 bd · 2.0 ba · 1,644 sqft · SingleFamily public records · 28 Days on market
Built 1972 0.25 ac lot Est $266k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Wow! Here it is. Located in beautiful Turkey Creek Subdivision you will want to put this 3 bedroom 2 bath raised ranch at the top of your list. Spacious room and a separate lower level room that will be great for entertaining. The main level has hardwood floors and a dining room. The back yard is fenced and has a great deck for relaxing this spring and summer. Schedule your showing today.

Key facts

  • Fenced back yard
  • Deck for relaxing
  • Raised ranch

Tags

TURKEY CREEK SUBDIVISIONRAISED RANCHHARDWOOD FLOORSFENCED BACK YARDDECK FOR RELAXING

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/2.0-bath single-family listed at $270k.

Deal economics

  • At list price, monthly cash flow is $18 ($214/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 $213k (20.9% below list).
  • Recommended offer: $213k (20.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 4.7% in Merrillville — 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 76/100 on livability (#50 in IN, #3,393 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, amenities 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 fast (+4.1%/yr); 264 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); 1,642 units permitted in Lake County in 2024 (14 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($64k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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 28 days — a 2% lower offer ($266k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 29y 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 $213,476 (20.9% below list)

Questions for the listing agent

  1. Built in 1972 — 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 D-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. 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?
  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
0.79%
Cap rate
6.37%
Cash-on-cash
0.28%
DSCR
1.01
GRM
10.5

CMA / ARV

ARV (on-the-fly)
$266,328
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1110 W 72nd Cir 0.07mi 3/2.0 1,768 (+8%) 1mo $295,000 $167 83
1130 W 72nd Ct 0.05mi 3/2.5 1,788 (+9%) 4mo $245,000 $137 78
7257 Grant St 0.22mi 2/2.0 (-1) 1,613 (-2%) 13mo $332,920 $206 71
7030 Van Buren Ln 0.33mi 3/1.0 1,664 (+1%) 10mo $215,000 $129 70
815 W 70th Ave 0.32mi 4/2.0 (+1) 1,850 (+12%) 1mo $337,000 $182 58
7255 Grant St 0.22mi 2/2.0 (-1) 1,469 (-11%) 14mo $306,550 $209 56
6813 Tyler St 0.46mi 3/1.5 1,440 (-12%) 4mo $148,000 $103 53
1525 W 74th Pl 0.43mi 4/2.0 (+1) 1,816 (+10%) 7mo $295,000 $162 52
6665 Van Buren Pl 0.61mi 3/2.5 1,755 (+7%) 9mo $289,900 $165 51
7471 Johnson St 0.49mi 3/2.0 1,816 (+10%) 14mo $284,900 $157 48
1409 W 76th Ave 0.61mi 3/2.0 1,782 (+8%) 14mo $280,000 $157 46
754 W 67th Ave 0.60mi 3/1.0 1,416 (-14%) 2mo $194,500 $137 43

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 · 4.1% rent growth · sell at horizon

5-year hold
IRR
-14.8%
Equity multiple
0.47×
Total profit
$-40,300
Equity at exit
$40,243
10-year hold
IRR
-4.6%
Equity multiple
0.68×
Total profit
$-23,968
Equity at exit
$23,336

Cash invested: $75,572 (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 46410

Rents YoY
4.1%
Active inventory
264
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$2,135 high interval (Pro) →
Mortgage (P&I)
$1,415
Tax from tax record
$141 /mo · $1,690/yr
Insurance
$112
HOA
$0
Vacancy / Maint / Mgmt
$448
Net cashflow
$18

Break-even live

Break-even rent $2,112
Max offer price $269,900
Occupancy floor 94%

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
$67,475
Closing costs
$8,097
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6839 Harrison St Merrillville, IN 3.0 1.0 1128 $1,650 $1.46 12d 1 0.42mi
6850 Van Buren Pl Merrillville, IN 3.0 1.0 1120 $1,795 $1.60 20d 1 0.43mi
7302 W Taft St Unit A Merrillville, IN 3.0 1.0 1080 $1,510 $1.40 43d 1 0.79mi
691 W 77th Ave Unit 691 Merrillville, IN 3.0 2.0 1300 $2,300 $1.77 7d 1 0.86mi
1865 W 64th Pl Merrillville, IN 4.0 2.0 2034 $4,900 $2.41 43d 1 0.91mi
330 E 69th Pl Merrillville, IN 3.0 1.5 1482 $1,850 $1.25 2d 1 1.03mi
8201 Polo Club Dr Merrillville, IN 1.0–3.0 1.0–2.0 1200 $2,137 $1.78 2d 18 1.50mi

Listing history 3 events

  1. 2026-04-20
    status Pending
  2. 2026-03-23
    listed $269,900 Active
  3. 1997-11-10
    listed $104,900

ⓘ 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
$1,690 · $141/mo
Projected year-2 tax
$1,992 · $166/mo
Expected delta
+$302/yr (+$25/mo · 17.9%)

ⓘ 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 2/10 Low 7 d/yr ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$25,617
− Mortgage interest
−$15,119
− Property taxes
−$1,690
− Insurance
−$1,350
− Repairs & maintenance
−$2,049
− Management
−$2,049
− Depreciation
−$7,852
Taxable loss
−$4,491
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,078
After-tax cash flow
$1,292/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 — Merrillville

Score
76/100
State rank
#50
US rank
#3393

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Merrillville, IN
County
Lake County · 422,878 people
City population
39,243
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
39,243
Household income
$64,127
Rent vs Own
34.0% rent · 66.0% own
Severe rent burden
1644.0

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
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
Black 46% White 32% Hispanic / Latino 16% Two or more races 9% Asian 2%
Hispanic origin (detail)
Mexican 11% Puerto Rican 3%
Common ancestry
Romanian 4% Iranian 2% Italian 1%
Foreign-born
7% · Canada
Languages at home
88% English-only · Spanish 7% Other Indo-European 2%

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
▼ -180.11%
Current HPI
240.8833
Rent YoY
▲ 4.10%
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

+157.3% since first listed
3 events — show timeline
  • 2026-04-20 Pending NIRA MLS as Distributed by MLS Grid
  • 2026-03-23 Listed $269,900 NIRA MLS as Distributed by MLS Grid
  • 1997-11-10 Listed $104,900 NIRA MLS as Distributed by MLS Grid

Property tax history

+3.5%/yr

Latest (2024): $1,690 · +8.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…