Duplex with Basement and
For Sale
$294,885
7076 Johnson Street, Merrillville, IN 46410
SINGLE_FAMILY - Merrillville, IN
Property Size1,292 SF
Lot Size0.14 Acres
Price / SF$228.24
Days on Market47
Property Features for 7076 Johnson Street
General Information
Property type
Residential
Property subtype
Duplex
Property condition
Under Construction
Zoning description
residential
Bedrooms
2
Bathrooms
2
Full bathrooms
1
Rooms
Great Room, Laundry Room, Bedroom 2, Bedroom 1, Bathroom 1, Bathroom 2, Basement
Parking features
Garage, Off Street, Open, Driveway, On Street
Patio and Porch features
Patio, Porch
Interior features
Double Vanity, Walk-In Closet(s), Stone Counters, Open Floorplan, Kitchen Island, High Ceilings, Entrance Foyer
Basement
Unfinished
Subdivision
Savannah Cove
Lot features
Back Yard, Front Yard
Middle school
Pierce Middle School
Elementary school district
Merrillville
Middle school district
Merrillville
High school district
Merrillville
Directions
From Broadway, west onto 73rd street, North on Grant St, East on W 72nd place and north onto Johnson St. Homesite is on the west side of street.
Standard status
Active
APN
451216156011000030
Size
1,292 SF
Lot size
0.14 Acres
Taxes and HOA fees
Tax Year
2024
Tax Description
SAVANNAH COVE PHASE 1 PT. OF LOT 22 (7076 JOHNSON ST)
Tax Annual Amount
70
HOA Fee
$130 Monthly
Legal Description
SAVANNAH COVE PHASE 1 PT. OF LOT 22 (7076 JOHNSON ST)
Utilities
Utilities
Cable Available
Sewer type
Public Sewer
Heating system
Energy Star Qualified Equipment (Heating), Forced Air
Water source
Public
Building Details
Year built
2026
Floors in Building
1
Listing Agency:
Better Homes and Gardens Real · Better Homes and Gardens Real Estate
(219) 999-8990
Listed By:
Frederick Long · License #RB20000411
(219) 406-6927
Added: Jun 27
Changed: Aug 4
Last Checked: Aug 12 at 5:06PM
MLS# 841380
Copyright © 2026 Greater Northwest Indiana Association of REALTORS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
Under construction “Dogwood at Savannah Cove,” a paired duplex villa in Northwest Indiana designed for low-maintenance living. The layout features a 2-bedroom, 2-bath plan with approximately 1,292 square feet on the main level, including an open concept kitchen, dining area, and great room. The kitchen offers ample cabinetry and workspace and flows directly to the main living area. Off the great room, there is patio access for outdoor relaxing.
The primary suite includes a walk-in closet and a full ensuite bath. A second bedroom plus a full hall bath supports guest space, a home office, or additional living needs, and the floor plan includes main level laundry. A basement with a crawl space adds valuable storage and future finishing potential, and the property includes an attached garage with energy-efficient systems.
Built in 2026, residents in Savannah Cove Paired Villas benefit from lawn care and snow removal included through the HOA, along with convenient access to commuter routes and everyday shopping and dining across Northwest Indiana. Cable is available, with public water and public sewer.
The primary suite includes a walk-in closet and a full ensuite bath. A second bedroom plus a full hall bath supports guest space, a home office, or additional living needs, and the floor plan includes main level laundry. A basement with a crawl space adds valuable storage and future finishing potential, and the property includes an attached garage with energy-efficient systems.
Built in 2026, residents in Savannah Cove Paired Villas benefit from lawn care and snow removal included through the HOA, along with convenient access to commuter routes and everyday shopping and dining across Northwest Indiana. Cable is available, with public water and public sewer.
Key Highlights
- Under construction paired villa duplex plan with 2 bedrooms and 2 full baths
- Approximately 1,292 SF on the main level with open kitchen, dining, and great room layout
- Basement with crawl space for storage plus potential future finishing
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$12,844
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
4.36%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$256,880
$256.9K
Cap Rate 7%
$183,486
$183.5K
Cap Rate 9%
$142,711
$142.7K
Market Conditions
NOI Build-Up for 1,292 SF
Vacancy — income lost from leasable area expected to sit empty during the year, subtracted from gross rent.
EGI (Effective Gross Income) — gross rent minus vacancy losses, the realistic income before paying operating costs.
OpEx (Operating Expenses) — recurring costs to operate the property (property tax, insurance, utilities, maintenance, management); excludes financing and capital improvements.
NOI (Net Operating Income) — income a property generates after operating costs but before financing and taxes.
Gross rent
$19.4K $15.00/SF
− Vacancy
−$1.0K −$0.80/SF
EGI
$18.3K $14.20/SF
− OpEx
−$5.5K −$4.26/SF
NOI
$12.8K $9.94/SF
Area
Lake County, IN
Vacancy
5.32%
Lease Rate
$15.00 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$256,880
Cap Rate 7%
$183,486
Cap Rate 9%
$142,711
Alternative Uses
Best Use
Multifamily LT 5
$183.5K
$160.6K – $214.1K
NOI $12,844 @ 7.0% cap · market cap 4.36%
Second Best
Apartment 5plus
$163.3K
$142.9K – $190.5K
NOI $11,431 @ 7.0% cap · market cap 3.88%
Theoretical Best
Specialty Retail
$360.7K
$315.6K – $420.8K
NOI $25,247 @ 7.0% cap · market cap 8.56%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Property Profile
Current Use
Location Intelligence
Trade Area within ½ mile
132
Businesses Nearby
Explore this area
Business Placement
Demographics for 46410, IN
39,471
Population
17,685
Households
2.2
Avg Household Size
39
Median Age
24%
College-Educated
93%
High-School Grad
30.1 sq mi
ZIP Area
1,311
Density / Sq Mi
$61,735
Median Household Income
$42,235
Median Earnings
$1,267
Median Rent
$192,100
Median Home Value
Market
Vacancy Rate% for Multifamily in Midwest region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Duplex - Under-construction two-bedroom, two-bath paired villa plan with patio access, attached garage, and basement storage options.
Where is this duplex located?
The property is located at 7076 Johnson Street Merrillville, IN.
What is the asking price?
The asking price for this property is $294,885.
What are key features of this property?
This property features: Under construction paired villa duplex plan with 2 bedrooms and 2 full baths; Approximately 1,292 SF on the main level with open kitchen, dining, and great room layout; Basement with crawl space for storage plus potential future finishing
