CashFlowRE
Sign in Sign up
4935 Baring Ave
B- Composite 66.98
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 +23.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.4/10.0
  • 1% rule +5.5/10.0
  • Appreciation +4.8/10.0
  • Rent growth +4.5/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +0.8/10.0

$99,900

4935 Baring Ave · East Chicago, IN 46312
2 bd · 1.0 ba · 665 sqft · SingleFamily public records · 28 Days on market
Built 1908 3,500 sqft lot Est $142k · 30% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great starter home or perfect addition to your investment portfolio! This 2-bedroom, 2 full bath home with basement offers plenty of potential for first-time buyers or investors looking for a rental opportunity.

Key facts

  • 3,500 sq ft lot
  • Built 1908
  • Listed 27 days

Property features AI

Finance

  • Other: Occupant status: Vacant

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer
  • Home design: One and one-half story home; Built in 1908
  • Construction: Has basement
  • Exterior features: Neighborhood view; Patio or porch (other)

Interior

  • Kitchen: Kitchen
  • Bedrooms: Primary bedroom; Bedroom 2; Additional bedroom/other room
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No cooling
  • Interior features: Other interior features; Unfinished basement
  • Laundry & utility: No appliances included

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 2-bed/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $180 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $98k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#371 in IN) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A; Watch: health & safety D+, schools F, crime F.
  • School City Of East Chicago (suburban): math 7% / reading 15% proficiency, ranked #293 of 301 in IN (top 97%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 89% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+8.1%/yr); 79 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,642 units permitted in Lake County in 2024 (14 in 5+ unit buildings).

Forward outlook

  • In year one you build about $388 of equity ($691 loan paydown + $-303 appreciation (-0.3% 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 (-0.3% appreciation + 8.0% rent growth), your $28k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($98k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1908 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $98,401 (1.5% below list)

Questions for the listing agent

  1. Built in 1908 — 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
8.46%
Cash-on-cash
7.74%
DSCR
1.34
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$142,310
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5405 Birch Ave 0.70mi 2/1.0 700 (+5%) 3mo $128,500 $184 56
5421 Birch Ave 0.73mi 2/1.0 700 (+5%) 6mo $150,000 $214 52

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

Projected returns pro-forma

-0.3% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
9.3%
Equity multiple
1.45×
Total profit
$12,667
Equity at exit
$27,501
10-year hold
IRR
17.9%
Equity multiple
3.23×
Total profit
$62,449
Equity at exit
$31,878

Cash invested: $27,972 (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 46312

Home prices YoY
-0.1%
Rents YoY
8.1%
Active inventory
79
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,045 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$80 /mo · $956/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$219
Net cashflow
$180

Break-even live

Break-even rent $817
Max offer price $99,900
Occupancy floor 78%

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
$24,975
Closing costs
$2,997
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
220-2 E Chicago Ave Unit Chicago Ave unit 2F East Chicago, IN 2.0 1.0 750 $1,100 $1.47 24d 1 0.65mi
523 E Columbus Dr East Chicago, IN 2.0 1.0 750 $1,050 $1.40 24d 1 1.08mi
4724 Pine Ave Unit 4726 Hammond, IN 2.0 1.0 650 $1,000 $1.54 5d 1 1.25mi

Listing history 15 events

  1. 2026-06-18
    days on market $99,900 Active 28 DOM
  2. 2026-06-17
    days on market $99,900 Active 27 DOM
  3. 2026-06-16
    days on market $99,900 Active 26 DOM
  4. 2026-06-15
    days on market $99,900 Active 25 DOM
  5. 2026-06-13
    days on market $99,900 Active 23 DOM
  6. 2026-06-13
    days on market $99,900 Active 22 DOM
  7. 2026-06-09
    days on market $99,900 Active 19 DOM
  8. 2026-06-08
    days on market $99,900 Active 18 DOM
  9. 2026-06-07
    days on market $99,900 Active 17 DOM
  10. 2026-06-04
    days on market $99,900 Active 14 DOM
  11. 2026-06-03
    days on market $99,900 Active 13 DOM
  12. 2026-06-02
    days on market $99,900 Active 12 DOM
  13. 2026-06-01
    days on market $99,900 Active 11 DOM
  14. 2026-05-31
    days on market $99,900 Active 10 DOM
  15. 2026-05-21
    listed $99,900 Active

ⓘ 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
$956 · $80/mo
Projected year-2 tax
$956 · $80/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 17% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥101°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
$12,542
− Mortgage interest
−$5,596
− Property taxes
−$956
− Insurance
−$500
− Repairs & maintenance
−$1,003
− Management
−$1,003
− Depreciation
−$2,906
Taxable income
$577
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$139
After-tax cash flow
$2,027/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
School City Of East Chicago
NCES district ID
1802880
Math proficiency
7% ▼ -10.00%
Reading proficiency
15% ▼ -7.00%
Median HH income
$28,423
Composite
8.36/100
National rank
#9909
State rank
#293 of 301 in IN

Livability — East Chicago

Score
64/100
State rank
#371
US rank
#13869

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
East Chicago, IN
County
Lake County · 422,878 people
City population
26,022
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
26,022
Household income
$42,125
Rent vs Own
57.1% rent · 42.9% own
Severe rent burden
1227.0

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
Majority Hispanic (56%)
Race & ethnicity
Hispanic / Latino 56% Black 36% Two or more races 11% White 7%
Hispanic origin (detail)
Mexican 45% Puerto Rican 6%
Common ancestry
Romanian 2%
Foreign-born
16% · Canada
Languages at home
59% English-only · Spanish 40%

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
▼ -0.30%
Current HPI
267.9232
Rent YoY
▲ 8.06%
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

1 event — show timeline
  • 2026-05-21 Listed $99,900 NIRA MLS as Distributed by MLS Grid

Property tax history

-2.6%/yr

Latest (2024): $956 · +8.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…