CashFlowRE
Sign in Sign up
1241 W 17th Ave Multi-family
B Composite 72.14
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.5/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.5/10.0

$75,000

1241 W 17th Ave · Gary, IN 46407
4 bd · 2.0 ba · 3,528 sqft · MultiFamily public records · 9 Days on market
Built 1925 3,136 sqft lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks

Investor opportunity! Large duplex in Gary with over 3,500 square feet and a NEW ROOF already in place. The property has been completely gutted to the studs, providing a blank slate for renovation and redevelopment. Excellent opportunity to restore and create an income-producing property with significant upside potential. Property is being sold AS-IS. Due to the condition of the property, room counts, dimensions, square footage, and layout should be verified by buyer.

Key facts

  • Completely gutted
  • New roof
  • 3,136 sq ft lot

Tags

NEW ROOFCOMPLETELY GUTTEDINCOME-PRODUCING PROPERTY

Property features AI

Finance

  • Financial info: Property listed as fixer

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer; No listed utilities
  • Home design: Two-story property; Built in 1925
  • Construction: Brick and wood siding construction; Shingle roof
  • Exterior features: Neighborhood view

Interior

  • Heating & cooling: No central heating; No central cooling
  • Interior features: Basement present (unfinished); Vacant

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 4-bed/2.0-bath multifamily listed at $75k.

Deal economics

  • At list price, monthly cash flow is $850 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $75k).
  • Cap rate 19.9% 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: 122 active listings in the ZIP; 1 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 1,642 units permitted in Lake County in 2024 (14 in 5+ unit buildings).
  • At $1,635/mo this rent would consume 69% 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 $1k of equity ($519 loan paydown + $735 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 $21k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 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.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $75,000

Questions for the listing agent

  1. Built in 1925 — 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
2.18%
Cap rate
19.89%
Cash-on-cash
48.57%
DSCR
3.16
GRM
3.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
51.2%
Equity multiple
3.64×
Total profit
$55,443
Equity at exit
$25,524
10-year hold
IRR
52.8%
Equity multiple
7.28×
Total profit
$131,891
Equity at exit
$33,858

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 46407

Home prices YoY
0.4%
Active inventory
122
Price-to-rent
3.8×

Monthly cashflow live

Estimated rent
$1,635 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$17 /mo · $208/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$343
Net cashflow
$850

Break-even live

Break-even rent $559
Max offer price $75,000
Occupancy floor 43%

Sensitivity live

Price -10% $892 -5% $871 +0% $850 +5% $829 +10% $808
Rent -10% $721 -5% $785 +0% $850 +5% $915 +10% $979
Rate -1.0pp $888 -0.5pp $869 base $850 +0.5pp $831 +1.0pp $811

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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
346 Richard Gordon Hatcher Blvd Gary, IN 5.0 3.0 2744 $2,000 $0.73 0d 1 1.29mi

Listing history 7 events

  1. 2026-06-21
    days on market $75,000 Active 9 DOM
  2. 2026-06-18
    days on market $75,000 Active 6 DOM
  3. 2026-06-17
    days on market $75,000 Active 5 DOM
  4. 2026-06-16
    days on market $75,000 Active 4 DOM
  5. 2026-06-15
    days on market $75,000 Active 3 DOM
  6. 2026-06-13
    remarks 472-char remark
  7. 2026-06-13
    listed $75,000 Active 1 DOM

ⓘ 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
$208 · $17/mo
Projected year-2 tax
$423 · $35/mo
Expected delta
+$215/yr (+$18/mo · 103.1%)

ⓘ 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 · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% 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
$19,624
− Mortgage interest
−$4,201
− Property taxes
−$208
− Insurance
−$375
− Repairs & maintenance
−$1,570
− Management
−$1,570
− Depreciation
−$2,182
Taxable income
$9,518
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,284
After-tax cash flow
$7,916/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

+0.0% since first listed
6 events — show timeline
  • 2026-06-12 Listed $75,000 NIRA MLS as Distributed by MLS Grid
  • 2026-04-01 Pending NIRA MLS as Distributed by MLS Grid
  • 2026-04-01 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2025-10-08 Listed $75,000 NIRA MLS as Distributed by MLS Grid
  • 2025-10-08 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2025-10-03 Listed $75,000 NIRA MLS as Distributed by MLS Grid

Property tax history

-20.5%/yr

Latest (2024): $208 · -73.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…