CashFlowRE
Sign in Sign up
3671 Connecticut St
C Composite 58.5
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 +24.3/30.0
  • DSCR +7.8/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.5/10.0
  • Rent growth +3.7/5.0
  • Livability +3.7/5.0
  • Appreciation +3.0/10.0
  • Condition / age +2.5/5.0
  • Schools +0.5/10.0

$149,999

3671 Connecticut St · Gary, IN 46409
4 bd · 2.0 ba · 896 sqft · SingleFamily public records · 9 Days on market
Built 1949 3,049 sqft lot $167/sqft · 139% above area

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

Listing remarks MLS

Spacious 4-Bedroom, 2-Bath Home - Full Renovation Opportunity!Calling all renovators, investors, and visionaries! This generously sized 4-bedroom, 2-bath home is brimming with potential and just waiting for the right owner to bring it back to life. With a functional layout and solid structure, this property offers the perfect foundation for a full transformation. The home features two full bathrooms, ample living space, and plenty of room to reimagine every corner. Whether you're looking to flip, invest, or create your forever home, the possibilities here are endless. This property is being sold as-is and is ideal for those looking to take on a renovation project and build instant equity. Bring your tools, your team, and your ideas. This is your chance to turn potential into reality!

Key facts

  • Remodeled
  • New roof
  • 3,049 sq ft lot

Tags

REMODELEDNEW ROOFFURNACE AND WATER HEATERFULL UNFINISHED CLEAN BASEMENT

Property features AI

Exterior

  • Security: Smoke detectors; Carbon monoxide detectors
  • Utilities: Electricity connected (circuit breakers); Natural gas connected; Public water; Public sewer
  • Home design: One-and-a-half story home; Built in 1949
  • Construction: Brick exterior; Shingle roof; Unfinished basement
  • Exterior features: Private yard; Other view

Interior

  • Kitchen: Gas range; Stainless steel appliances; Refrigerator
  • Bedrooms: Primary bedroom plus three additional bedrooms (4 total)
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; No cooling system
  • Interior features: Open floorplan; Wood-burning fireplace in the living room
  • Laundry & utility: Gas water heater

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 single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $301 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).

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: Rents rising fast (+4.8%/yr); 77 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 5d 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).
  • This rent runs 42% of the median local income ($45k/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 $1k of loan paydown is wiped out by about $4k 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.
  • At projected returns (-3.0% appreciation + 4.8% rent growth), your $42k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 17y 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.
  • Current owner paid $25k; list at $150k implies a 500% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1949 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $149,999

Questions for the listing agent

  1. Built in 1949 — 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
1.05%
Cap rate
8.70%
Cash-on-cash
8.61%
DSCR
1.38
GRM
7.9

CMA / ARV

ARV (median comp)
$91,192
List price
$149,999
Delta
64.49%
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
3326 Delaware St 0.43mi 3/1.0 (-1) 896 (0%) 1mo $77,000 $86 70
3624 Georgia St 0.35mi 3/2.0 (-1) 954 (+6%) 7mo $77,000 $81 62
3941 Connecticut St 0.35mi 3/1.0 (-1) 894 (-0%) 18mo $135,000 $151 60
3320 Delaware St 0.44mi 3/1.0 (-1) 864 (-4%) 9mo $57,000 $66 57
3913 Tennessee St 0.71mi 3/1.0 (-1) 875 (-2%) 13mo $80,000 $91 43
1233 E 35th Pl 0.67mi 3/1.0 (-1) 936 (+4%) 13mo $115,000 $123 42
3346 Delaware St 0.41mi 3/1.0 (-1) 1,017 (+14%) 10mo $74,000 $73 41
711 E 40th Ave 0.54mi 3/1.0 (-1) 816 (-9%) 13mo $10,000 $12 40
3873 Tyler St 0.73mi 3/2.5 (-1) 872 (-3%) 18mo $35,000 $40 40
4054 Kentucky St 0.75mi 3/1.0 (-1) 960 (+7%) 12mo $129,000 $134 35
1225 E 35th Pl 0.66mi 3/1.0 (-1) 1,028 (+15%) 13mo $16,901 $16 25
3983 Monroe St 0.58mi 3/1.0 (-1) 1,022 (+14%) 19mo $50,000 $49 25

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 · 4.85% rent growth · sell at horizon

5-year hold
IRR
-1.3%
Equity multiple
0.95×
Total profit
$-2,172
Equity at exit
$22,365
10-year hold
IRR
10.1%
Equity multiple
1.84×
Total profit
$35,385
Equity at exit
$12,969

Cash invested: $42,000 (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 46409

Home prices YoY
-2.0%
Rents YoY
4.8%
Active inventory
77
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,574 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$93 /mo · $1,114/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$330
Net cashflow
$301

Break-even live

Break-even rent $1,192
Max offer price $149,999
Occupancy floor 76%

Sensitivity live

Price -10% $386 -5% $344 +0% $301 +5% $259 +10% $216
Rent -10% $177 -5% $239 +0% $301 +5% $363 +10% $426
Rate -1.0pp $377 -0.5pp $339 base $301 +0.5pp $262 +1.0pp $223

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
$37,500
Closing costs
$4,500
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
3708 Harrison St Gary, IN 3.0 1.5 904 $1,400 $1.55 4d 1 0.65mi
4018 Tyler St Gary, IN 3.0 1.0 880 $1,350 $1.53 0d 1 0.84mi
4456 Connecticut St Gary, IN 3.0 1.0 1044 $1,300 $1.25 5d 1 1.00mi
624 W 44th Pl Gary, IN 3.0 1.0 836 $1,250 $1.50 9d 1 1.11mi
4364 Buchanan St Gary, IN 3.0 1.0 900 $1,400 $1.56 0d 1 1.30mi
4748 Monroe St Gary, IN 3.0 1.0 1074 $1,695 $1.58 0d 1 1.44mi
4816 Massachusetts St Gary, IN 3.0 1.0 1024 $1,350 $1.32 17d 1 1.46mi

Listing history 8 events

  1. 2026-05-11
    listed $149,999 Active 662-char remark
  2. 2025-05-29
    soldstatus $25,000 Closed 794-char remark
    Show marketing remark (794 chars)

    Spacious 4-Bedroom, 2-Bath Home - Full Renovation Opportunity!Calling all renovators, investors, and visionaries! This generously sized 4-bedroom, 2-bath home is brimming with potential and just waiting for the right owner to bring it back to life. With a functional layout and solid structure, this property offers the perfect foundation for a full transformation. The home features two full bathrooms, ample living space, and plenty of room to reimagine every corner. Whether you're looking to flip, invest, or create your forever home, the possibilities here are endless. This property is being sold as-is and is ideal for those looking to take on a renovation project and build instant equity. Bring your tools, your team, and your ideas. This is your chance to turn potential into reality!

  3. 2025-05-17
    status Pending 794-char remark
    Show marketing remark (794 chars)

    Spacious 4-Bedroom, 2-Bath Home - Full Renovation Opportunity!Calling all renovators, investors, and visionaries! This generously sized 4-bedroom, 2-bath home is brimming with potential and just waiting for the right owner to bring it back to life. With a functional layout and solid structure, this property offers the perfect foundation for a full transformation. The home features two full bathrooms, ample living space, and plenty of room to reimagine every corner. Whether you're looking to flip, invest, or create your forever home, the possibilities here are endless. This property is being sold as-is and is ideal for those looking to take on a renovation project and build instant equity. Bring your tools, your team, and your ideas. This is your chance to turn potential into reality!

  4. 2025-05-14
    listed $30,000 Active 794-char remark
    Show marketing remark (794 chars)

    Spacious 4-Bedroom, 2-Bath Home - Full Renovation Opportunity!Calling all renovators, investors, and visionaries! This generously sized 4-bedroom, 2-bath home is brimming with potential and just waiting for the right owner to bring it back to life. With a functional layout and solid structure, this property offers the perfect foundation for a full transformation. The home features two full bathrooms, ample living space, and plenty of room to reimagine every corner. Whether you're looking to flip, invest, or create your forever home, the possibilities here are endless. This property is being sold as-is and is ideal for those looking to take on a renovation project and build instant equity. Bring your tools, your team, and your ideas. This is your chance to turn potential into reality!

  5. 2013-11-01
    historical
  6. 2012-12-05
    listed $49,900
  7. 2009-10-27
    listed $9,500
  8. 2009-09-15
    soldstatus $24,368

ⓘ 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
$1,114 · $93/mo
Projected year-2 tax
$1,194 · $100/mo
Expected delta
+$81/yr (+$7/mo · 7.2%)

ⓘ 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 3/10 Moderate 7 d/yr ≥102°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% 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
$18,883
− Mortgage interest
−$8,402
− Property taxes
−$1,114
− Insurance
−$750
− Repairs & maintenance
−$1,511
− Management
−$1,511
− Depreciation
−$4,364
Taxable income
$1,232
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$296
After-tax cash flow
$3,319/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)
7,184
Household income
$44,667
Rent vs Own
55.5% rent · 44.5% own
Severe rent burden
516.0

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 (68%)
Race & ethnicity
Black 68% Two or more races 17% Hispanic / Latino 14% White 11%
Hispanic origin (detail)
Mexican 8% Puerto Rican 5%
Common ancestry
Iranian 1% Romanian 1%
Foreign-born
2% · Canada
Languages at home
94% English-only · Spanish 6%

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
▼ -3.91%
Current HPI
190.6724
Rent YoY
▲ 4.85%
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

+515.6% since first listed
9 events — show timeline
  • 2026-05-20 Pending NIRA MLS as Distributed by MLS Grid
  • 2026-05-11 Listed $149,999 NIRA MLS as Distributed by MLS Grid
  • 2025-05-29 Sold (MLS) $25,000 NIRA MLS as Distributed by MLS Grid
  • 2025-05-17 Pending NIRA MLS as Distributed by MLS Grid
  • 2025-05-14 Listed $30,000 NIRA MLS as Distributed by MLS Grid
  • 2013-11-01 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2012-12-05 Listed $49,900 NIRA MLS as Distributed by MLS Grid
  • 2009-10-27 Listed $9,500 NIRA MLS as Distributed by MLS Grid
  • 2009-09-15 Sold (Public Records) $24,368 Public Records

Property tax history

-11.1%/yr

Latest (2024): $1,114 · +10.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…