CashFlowRE
Sign in Sign up
407 Michigami Trl
D Composite 40.83
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 +13.1/30.0
  • ARV discount +7.7/15.0
  • Schools +4.7/10.0
  • Livability +4.0/5.0
  • DSCR +3.9/10.0
  • 1% rule +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$219,000

407 Michigami Trl · Porter, IN 46304
3 bd · 1.0 ba · 1,117 sqft · SingleFamily public records · 51 Days on market
Built 1955 10,759 sqft lot $196/sqft · at area comps Est $220k · at est.

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

Listing remarks MLS

Charming three bedroom, one bathroom ranch just steps from everything downtown Chesterton has to offer! Situated on a desirable corner lot, this home features a spacious fenced backyard and a screened-in patio- perfect for relaxing, entertaining, or enjoying quiet evenings outdoors. Inside, you'll find an updated kitchen, remodeled bathroom and newly installed central air, along with a comfortable layout that offers both move-in-ready convenience and great possibilities to make the space your own. The location is hard to beat, offering easy access to local shops, restaurants, parks, and community events in the heart of town. Commuters and nature lovers alike will appreciate the close proximity to the South Shore Line train station and the beautiful trails and beaches of Indiana Dunes National Park, along with many of Northwest Indiana's favorite attractions.

Key facts

  • Remodeled bathroom
  • Screened-in patio
  • Updated kitchen

Tags

CORNER LOTFENCED BACKYARDSCREENED-IN PATIOUPDATED KITCHENREMODELED BATHROOM

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 $219k.

Deal economics

  • At list price, monthly cash flow is $-8 ($-102/yr) — negative.
  • To cash-flow at today's rent, offer at most $218k (0.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $164k (25.2% below list).
  • Recommended offer: $164k (25.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 79/100 on livability (#26 in IN, #2,234 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: amenities F, commute F.
  • Duneland School Corporation (suburban): math 53% / reading 53% proficiency, ranked #30 of 301 in IN (top 10%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Brummitt Elementary School (math 67% / reading 57%, grade B, #101 of 994 statewide, top 12%, 354 students, 28% FRL); Chesterton Middle School (math 48% / reading 51%, grade C, #50 of 330 statewide, top 16%, 884 students, 30% FRL); Chesterton Senior High School (math 49% / reading 72%, grade C+, #45 of 369 statewide, top 12%, 1,981 students, 25% FRL).
  • Market conditions: 224 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 58% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 542 units permitted in Porter County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Porter County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 51 days — a 3% lower offer ($212k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 8y ago; this cycle's ask has dropped $16k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $188k; 17% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $163,768 (25.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 51 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
  3. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. 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?
  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
0.75%
Cap rate
6.25%
Cash-on-cash
-0.17%
DSCR
0.99
GRM
11.1

CMA / ARV

ARV (median comp)
$219,781
List price
$219,000
Delta
-0.36%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
335 Brown Ct 0.28mi 3/2.0 1,246 (+12%) 9mo $275,000 $221 56
125 Wabash Ave 0.49mi 3/1.0 984 (-12%) 9mo $219,600 $223 50
124 Grant Ave 0.51mi 2/1.0 (-1) 984 (-12%) 2mo $150,000 $152 49
124 S 9th St 0.61mi 3/1.0 1,039 (-7%) 16mo $137,000 $132 47
308 Rankin St 0.74mi 3/1.0 1,238 (+11%) 5mo $238,000 $192 43
617 W Indiana Ave 0.58mi 3/1.5 1,015 (-9%) 18mo $199,900 $197 40
223 S 8th St 0.64mi 3/1.0 989 (-12%) 18mo $228,000 $231 36
319 Franklin St 0.69mi 2/1.0 (-1) 950 (-15%) 15mo $215,000 $226 26

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-16.6%
Equity multiple
0.41×
Total profit
$-36,133
Equity at exit
$32,654
10-year hold
IRR
-8.5%
Equity multiple
0.47×
Total profit
$-32,587
Equity at exit
$18,935

Cash invested: $61,320 (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 46304

Active inventory
224
Price-to-rent
11.1×

Monthly cashflow live

Estimated rent
$1,638 high interval (Pro) →
Mortgage (P&I)
$1,148
Tax from tax record
$63 /mo · $750/yr
Insurance
$91
HOA
$0
Vacancy / Maint / Mgmt
$344
Net cashflow
$-8

Break-even live

Break-even rent $1,648
Max offer price $217,501
Occupancy floor 96%

Sensitivity live

Price -10% $115 -5% $54 +0% $-8 +5% $-70 +10% $-132
Rent -10% $-138 -5% $-73 +0% $-8 +5% $56 +10% $121
Rate -1.0pp $102 -0.5pp $47 base $-8 +0.5pp $-65 +1.0pp $-123

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
$54,750
Closing costs
$6,570
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
430 Woodlawn Ave Chesterton, IN 3.0 1.0 1131 $1,475 $1.30 5d 1 0.14mi
361 Larkin Ln Chesterton, IN 3.0 2.0 1471 $2,800 $1.90 45d 1 0.31mi
111 W Taylor St Chesterton, IN 1.0–2.0 1.0–1.5 866 $1,350 $1.56 45d 1 0.44mi
201 Chesterton Blvd Chesterton, IN 2.0 1.0 936 $1,545 $1.65 19d 1 0.61mi
700 Waverly Rd Chesterton, IN 2.0 1.0 911 $1,125 $1.23 26d 1 0.66mi
302-312 W Lincoln Ave Chesterton, IN 2.0 1.0 950 $1,375 $1.45 5d 1 0.76mi
122 Jeffrey St Unit 122 Chesterton, IN 2.0 1.5 1226 $1,500 $1.22 45d 1 0.93mi
1101 W Porter Ave Chesterton, IN 2.0 1.0 1000 $1,375 $1.38 45d 1 0.97mi
1624 W Morgan Ave Chesterton, IN 2.0 1.0 1100 $1,550 $1.41 45d 1 0.99mi
1646 W Morgan Ave Chesterton, IN 2.0 1.5 1100 $1,550 $1.41 45d 1 1.02mi
119 Scarborough Ct Unit H2 Chesterton, IN 2.0 1.0 889 $1,195 $1.34 20d 1 1.39mi
1167 Abbey Ln Unit E7 Chesterton, IN 2.0 1.0 900 $1,250 $1.39 45d 1 1.48mi

Listing history 32 events

  1. 2026-06-21
    days on market $219,000 Active 51 DOM
  2. 2026-06-18
    days on market $219,000 Active 48 DOM
  3. 2026-06-17
    days on market $219,000 Active 47 DOM
  4. 2026-06-16
    days on market $219,000 Active 46 DOM
  5. 2026-06-15
    pricedays on market $219,000 Active 45 DOM
  6. 2026-06-13
    days on market $224,000 Active 43 DOM
  7. 2026-06-13
    days on market $224,000 Active 42 DOM
  8. 2026-06-09
    days on market $224,000 Active 39 DOM
  9. 2026-06-08
    days on market $224,000 Active 38 DOM
  10. 2026-06-07
    days on market $224,000 Active 37 DOM
  11. 2026-06-04
    days on market $224,000 Active 34 DOM
  12. 2026-06-03
    days on market $224,000 Active 33 DOM
  13. 2026-06-02
    days on market $224,000 Active 32 DOM
  14. 2026-06-02
    price $224,000 Active 31 DOM
  15. 2026-06-01
    days on market $229,000 Active 31 DOM
  16. 2026-05-31
    days on market $229,000 Active 30 DOM
  17. 2026-05-15
    price $229,000 870-char remark
    Show marketing remark (870 chars)

    Charming three bedroom, one bathroom ranch just steps from everything downtown Chesterton has to offer! Situated on a desirable corner lot, this home features a spacious fenced backyard and a screened-in patio- perfect for relaxing, entertaining, or enjoying quiet evenings outdoors. Inside, you'll find an updated kitchen, remodeled bathroom and newly installed central air, along with a comfortable layout that offers both move-in-ready convenience and great possibilities to make the space your own. The location is hard to beat, offering easy access to local shops, restaurants, parks, and community events in the heart of town. Commuters and nature lovers alike will appreciate the close proximity to the South Shore Line train station and the beautiful trails and beaches of Indiana Dunes National Park, along with many of Northwest Indiana's favorite attractions.

  18. 2026-05-07
    status Active 870-char remark
    Show marketing remark (870 chars)

    Charming three bedroom, one bathroom ranch just steps from everything downtown Chesterton has to offer! Situated on a desirable corner lot, this home features a spacious fenced backyard and a screened-in patio- perfect for relaxing, entertaining, or enjoying quiet evenings outdoors. Inside, you'll find an updated kitchen, remodeled bathroom and newly installed central air, along with a comfortable layout that offers both move-in-ready convenience and great possibilities to make the space your own. The location is hard to beat, offering easy access to local shops, restaurants, parks, and community events in the heart of town. Commuters and nature lovers alike will appreciate the close proximity to the South Shore Line train station and the beautiful trails and beaches of Indiana Dunes National Park, along with many of Northwest Indiana's favorite attractions.

  19. 2026-03-23
    status Pending 870-char remark
    Show marketing remark (870 chars)

    Charming three bedroom, one bathroom ranch just steps from everything downtown Chesterton has to offer! Situated on a desirable corner lot, this home features a spacious fenced backyard and a screened-in patio- perfect for relaxing, entertaining, or enjoying quiet evenings outdoors. Inside, you'll find an updated kitchen, remodeled bathroom and newly installed central air, along with a comfortable layout that offers both move-in-ready convenience and great possibilities to make the space your own. The location is hard to beat, offering easy access to local shops, restaurants, parks, and community events in the heart of town. Commuters and nature lovers alike will appreciate the close proximity to the South Shore Line train station and the beautiful trails and beaches of Indiana Dunes National Park, along with many of Northwest Indiana's favorite attractions.

  20. 2026-03-17
    listed $235,000 Active 870-char remark
    Show marketing remark (870 chars)

    Charming three bedroom, one bathroom ranch just steps from everything downtown Chesterton has to offer! Situated on a desirable corner lot, this home features a spacious fenced backyard and a screened-in patio- perfect for relaxing, entertaining, or enjoying quiet evenings outdoors. Inside, you'll find an updated kitchen, remodeled bathroom and newly installed central air, along with a comfortable layout that offers both move-in-ready convenience and great possibilities to make the space your own. The location is hard to beat, offering easy access to local shops, restaurants, parks, and community events in the heart of town. Commuters and nature lovers alike will appreciate the close proximity to the South Shore Line train station and the beautiful trails and beaches of Indiana Dunes National Park, along with many of Northwest Indiana's favorite attractions.

  21. 2024-02-09
    soldstatus $187,500 Closed 850-char remark
    Show marketing remark (850 chars)

    Welcome Home! This charming 3-bed/1-bath ranch with tons of natural light and vaulted ceilings throughout. Enjoy your newly remodeled kitchen with granite counter-tops and stainless steel appliances. Brand new vinyl plank flooring throughout. This home also offers a completely remodeled bathroom, a beautiful glass tub surround, ceramic tile and much more! Take advantage of main floor living, with three nicely-sized bedrooms. This home has a large screened in porch for enjoying the outdoors, rain or shine. Located on a gorgeous corner lot in a quiet neighborhood, just minutes from the Indiana Dunes National Lakeshore, Lake Michigan, restaurants, as well as everything else the Duneland region has to offer! Easy access to major highways and close proximity to the Southshore make commuting simple. Schedule your showing -- This one won't last!

  22. 2024-01-21
    status Pending 850-char remark
    Show marketing remark (850 chars)

    Welcome Home! This charming 3-bed/1-bath ranch with tons of natural light and vaulted ceilings throughout. Enjoy your newly remodeled kitchen with granite counter-tops and stainless steel appliances. Brand new vinyl plank flooring throughout. This home also offers a completely remodeled bathroom, a beautiful glass tub surround, ceramic tile and much more! Take advantage of main floor living, with three nicely-sized bedrooms. This home has a large screened in porch for enjoying the outdoors, rain or shine. Located on a gorgeous corner lot in a quiet neighborhood, just minutes from the Indiana Dunes National Lakeshore, Lake Michigan, restaurants, as well as everything else the Duneland region has to offer! Easy access to major highways and close proximity to the Southshore make commuting simple. Schedule your showing -- This one won't last!

  23. 2024-01-14
    historical Active Under Contract 850-char remark
    Show marketing remark (850 chars)

    Welcome Home! This charming 3-bed/1-bath ranch with tons of natural light and vaulted ceilings throughout. Enjoy your newly remodeled kitchen with granite counter-tops and stainless steel appliances. Brand new vinyl plank flooring throughout. This home also offers a completely remodeled bathroom, a beautiful glass tub surround, ceramic tile and much more! Take advantage of main floor living, with three nicely-sized bedrooms. This home has a large screened in porch for enjoying the outdoors, rain or shine. Located on a gorgeous corner lot in a quiet neighborhood, just minutes from the Indiana Dunes National Lakeshore, Lake Michigan, restaurants, as well as everything else the Duneland region has to offer! Easy access to major highways and close proximity to the Southshore make commuting simple. Schedule your showing -- This one won't last!

  24. 2024-01-03
    price $199,900 850-char remark
    Show marketing remark (850 chars)

    Welcome Home! This charming 3-bed/1-bath ranch with tons of natural light and vaulted ceilings throughout. Enjoy your newly remodeled kitchen with granite counter-tops and stainless steel appliances. Brand new vinyl plank flooring throughout. This home also offers a completely remodeled bathroom, a beautiful glass tub surround, ceramic tile and much more! Take advantage of main floor living, with three nicely-sized bedrooms. This home has a large screened in porch for enjoying the outdoors, rain or shine. Located on a gorgeous corner lot in a quiet neighborhood, just minutes from the Indiana Dunes National Lakeshore, Lake Michigan, restaurants, as well as everything else the Duneland region has to offer! Easy access to major highways and close proximity to the Southshore make commuting simple. Schedule your showing -- This one won't last!

  25. 2024-01-02
    price $204,896 850-char remark
    Show marketing remark (850 chars)

    Welcome Home! This charming 3-bed/1-bath ranch with tons of natural light and vaulted ceilings throughout. Enjoy your newly remodeled kitchen with granite counter-tops and stainless steel appliances. Brand new vinyl plank flooring throughout. This home also offers a completely remodeled bathroom, a beautiful glass tub surround, ceramic tile and much more! Take advantage of main floor living, with three nicely-sized bedrooms. This home has a large screened in porch for enjoying the outdoors, rain or shine. Located on a gorgeous corner lot in a quiet neighborhood, just minutes from the Indiana Dunes National Lakeshore, Lake Michigan, restaurants, as well as everything else the Duneland region has to offer! Easy access to major highways and close proximity to the Southshore make commuting simple. Schedule your showing -- This one won't last!

  26. 2023-12-30
    price $204,897 850-char remark
    Show marketing remark (850 chars)

    Welcome Home! This charming 3-bed/1-bath ranch with tons of natural light and vaulted ceilings throughout. Enjoy your newly remodeled kitchen with granite counter-tops and stainless steel appliances. Brand new vinyl plank flooring throughout. This home also offers a completely remodeled bathroom, a beautiful glass tub surround, ceramic tile and much more! Take advantage of main floor living, with three nicely-sized bedrooms. This home has a large screened in porch for enjoying the outdoors, rain or shine. Located on a gorgeous corner lot in a quiet neighborhood, just minutes from the Indiana Dunes National Lakeshore, Lake Michigan, restaurants, as well as everything else the Duneland region has to offer! Easy access to major highways and close proximity to the Southshore make commuting simple. Schedule your showing -- This one won't last!

  27. 2023-12-27
    price $204,898 850-char remark
    Show marketing remark (850 chars)

    Welcome Home! This charming 3-bed/1-bath ranch with tons of natural light and vaulted ceilings throughout. Enjoy your newly remodeled kitchen with granite counter-tops and stainless steel appliances. Brand new vinyl plank flooring throughout. This home also offers a completely remodeled bathroom, a beautiful glass tub surround, ceramic tile and much more! Take advantage of main floor living, with three nicely-sized bedrooms. This home has a large screened in porch for enjoying the outdoors, rain or shine. Located on a gorgeous corner lot in a quiet neighborhood, just minutes from the Indiana Dunes National Lakeshore, Lake Michigan, restaurants, as well as everything else the Duneland region has to offer! Easy access to major highways and close proximity to the Southshore make commuting simple. Schedule your showing -- This one won't last!

  28. 2023-12-26
    price $204,899 850-char remark
    Show marketing remark (850 chars)

    Welcome Home! This charming 3-bed/1-bath ranch with tons of natural light and vaulted ceilings throughout. Enjoy your newly remodeled kitchen with granite counter-tops and stainless steel appliances. Brand new vinyl plank flooring throughout. This home also offers a completely remodeled bathroom, a beautiful glass tub surround, ceramic tile and much more! Take advantage of main floor living, with three nicely-sized bedrooms. This home has a large screened in porch for enjoying the outdoors, rain or shine. Located on a gorgeous corner lot in a quiet neighborhood, just minutes from the Indiana Dunes National Lakeshore, Lake Michigan, restaurants, as well as everything else the Duneland region has to offer! Easy access to major highways and close proximity to the Southshore make commuting simple. Schedule your showing -- This one won't last!

  29. 2023-11-03
    price $204,900 850-char remark
    Show marketing remark (850 chars)

    Welcome Home! This charming 3-bed/1-bath ranch with tons of natural light and vaulted ceilings throughout. Enjoy your newly remodeled kitchen with granite counter-tops and stainless steel appliances. Brand new vinyl plank flooring throughout. This home also offers a completely remodeled bathroom, a beautiful glass tub surround, ceramic tile and much more! Take advantage of main floor living, with three nicely-sized bedrooms. This home has a large screened in porch for enjoying the outdoors, rain or shine. Located on a gorgeous corner lot in a quiet neighborhood, just minutes from the Indiana Dunes National Lakeshore, Lake Michigan, restaurants, as well as everything else the Duneland region has to offer! Easy access to major highways and close proximity to the Southshore make commuting simple. Schedule your showing -- This one won't last!

  30. 2023-10-27
    listed $209,900 Active 850-char remark
    Show marketing remark (850 chars)

    Welcome Home! This charming 3-bed/1-bath ranch with tons of natural light and vaulted ceilings throughout. Enjoy your newly remodeled kitchen with granite counter-tops and stainless steel appliances. Brand new vinyl plank flooring throughout. This home also offers a completely remodeled bathroom, a beautiful glass tub surround, ceramic tile and much more! Take advantage of main floor living, with three nicely-sized bedrooms. This home has a large screened in porch for enjoying the outdoors, rain or shine. Located on a gorgeous corner lot in a quiet neighborhood, just minutes from the Indiana Dunes National Lakeshore, Lake Michigan, restaurants, as well as everything else the Duneland region has to offer! Easy access to major highways and close proximity to the Southshore make commuting simple. Schedule your showing -- This one won't last!

  31. 2018-08-28
    soldstatus $123,000
  32. 2018-06-10
    listed $129,900

ⓘ 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
$750 · $63/mo
Projected year-2 tax
$1,306 · $109/mo
Expected delta
+$556/yr (+$46/mo · 74.0%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥100°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$19,652
− Mortgage interest
−$12,267
− Property taxes
−$750
− Insurance
−$1,095
− Repairs & maintenance
−$1,572
− Management
−$1,572
− Depreciation
−$6,371
Taxable loss
−$3,976
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$954
After-tax cash flow
$852/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
Duneland School Corporation
NCES district ID
1802800
Math proficiency
53% ▼ -4.00%
Reading proficiency
53% ▼ -1.00%
Median HH income
$70,498
Composite
47.24/100
National rank
#2310
State rank
#30 of 301 in IN

Livability — Porter

Score
79/100
State rank
#26
US rank
#2234

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Porter, IN
County
Porter County · 151,647 people
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
28,307
Household income
$91,326
Rent vs Own
20.6% rent · 79.4% own
Severe rent burden
409.0

Population outlook (Porter County) Hauer SSP2

Today (2025)
177,804 people
By 2030
181,552 · +2.1%
By 2040
185,830 · +4.5%
By 2050
187,498 · +5.5%
By 2075
189,585 · +6.6%
By 2100
183,722 · +3.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Hispanic / Latino 10% Two or more races 7% Black 2% Asian 2%
Hispanic origin (detail)
Mexican 7% Puerto Rican 2%
Common ancestry
Romanian 8% Italian 3% Iranian 2%
Foreign-born
4% · Canada, China
Languages at home
94% English-only · Spanish 3% Russian/Polish/Slavic 1% Other Asian/Pacific 1%

Political lean MEDSL · Porter

2024 margin
R (+10.5) · D 43.8% · R 54.3% · Other 1.8%
2008→2024 swing
-17.7pp toward R · 2008: 7.2pp · 2024: -10.5pp
All cycles
2024: R+10.5 2020: R+6.1 2016: R+6.8 2012: D+3.8 2008: D+7.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -150.59%
Current HPI
178.7691
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

+76.3% since first listed
16 events — show timeline
  • 2026-05-15 Price Changed $229,000 NIRA MLS as Distributed by MLS Grid
  • 2026-05-07 Relisted NIRA MLS as Distributed by MLS Grid
  • 2026-03-23 Pending NIRA MLS as Distributed by MLS Grid
  • 2026-03-17 Listed $235,000 NIRA MLS as Distributed by MLS Grid
  • 2024-02-09 Sold (MLS) $187,500 NIRA MLS as Distributed by MLS Grid
  • 2024-01-21 Pending NIRA MLS as Distributed by MLS Grid
  • 2024-01-14 Contingent NIRA MLS as Distributed by MLS Grid
  • 2024-01-03 Price Changed $199,900 NIRA MLS as Distributed by MLS Grid
  • 2024-01-02 Price Changed $204,896 NIRA MLS as Distributed by MLS Grid
  • 2023-12-30 Price Changed $204,897 NIRA MLS as Distributed by MLS Grid
  • 2023-12-27 Price Changed $204,898 NIRA MLS as Distributed by MLS Grid
  • 2023-12-26 Price Changed $204,899 NIRA MLS as Distributed by MLS Grid
  • 2023-11-03 Price Changed $204,900 NIRA MLS as Distributed by MLS Grid
  • 2023-10-27 Listed $209,900 NIRA MLS as Distributed by MLS Grid
  • 2018-08-28 Sold (MLS) $123,000 NIRA MLS as Distributed by MLS Grid
  • 2018-06-10 Listed $129,900 NIRA MLS as Distributed by MLS Grid

Property tax history

-7.2%/yr

Latest (2024): $750 · +10.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…