CashFlowRE
Sign in Sign up
1443 175th St
C Composite 59.26
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 +20.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.5/10.0
  • 1% rule +6.3/10.0
  • Rent growth +3.9/5.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$124,000

1443 175th St · Hammond, IN 46324
2 bd · 1.0 ba · 840 sqft · SingleFamily public records · 14 Days on market
Built 1927 7,800 sqft lot Est $170k · 27% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

TO BE SOLD IN WHERE IS, AS IS CONDITION WITH NO WARRANTIES OR GUARANTEES.

Key facts

  • 7,800 sq ft lot
  • Built 1927
  • Listed 14 days

Property features AI

Exterior

  • Parking: Gravel parking
  • Utilities: Public water; Public sewer
  • Home design: One-level home; Built in 1927; Property listed as fixer
  • Construction: Has basement
  • Exterior features: Neighborhood view

Interior

  • Kitchen: Gas range; Refrigerator
  • Bedrooms: Primary bedroom; Second bedroom
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No cooling
  • Interior features: Has a fireplace (1) with other fireplace features; Basement is unfinished
  • Laundry & utility: Washer 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 $124k.

Deal economics

  • At list price, monthly cash flow is $163 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $124k).
  • Cap rate 7.9% vs local median 5.8% in Hammond — 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 70/100 on livability (#143 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, commute A; Watch: health & safety D+, employment D, schools F.
  • School City Of Hammond (suburban): math 8% / reading 18% proficiency, ranked #289 of 301 in IN (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+5.5%/yr); 63 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); 1,642 units permitted in Lake County in 2024 (14 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $857 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.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 26y 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.

Risks & watch-outs

  • Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $124,000

Questions for the listing agent

  1. Built in 1927 — 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
1.13%
Cap rate
7.87%
Cash-on-cash
5.64%
DSCR
1.25
GRM
7.4

CMA / ARV

ARV (on-the-fly)
$169,680
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7324 Walnut Ave 0.17mi 3/1.0 (+1) 864 (+3%) 6mo $197,000 $228 78
7625 White Oak Ave 0.26mi 2/1.0 776 (-8%) 0mo $177,500 $229 75
7520 Chestnut Ave 0.14mi 3/1.0 (+1) 900 (+7%) 5mo $130,000 $144 72
7104 Northcote Ave 0.60mi 2/1.0 832 (-1%) 1mo $219,900 $264 70
7717 Beech Ave 0.33mi 3/1.0 (+1) 800 (-5%) 3mo $159,000 $199 70
7728 Beech Ave 0.36mi 3/1.0 (+1) 800 (-5%) 3mo $172,000 $215 68
7812 Birch Dr 0.43mi 3/1.0 (+1) 850 (+1%) 7mo $161,000 $189 67
1563 177th Pl 0.32mi 3/1.0 (+1) 900 (+7%) 3mo $220,000 $244 65
7713 Chestnut Ave 0.32mi 3/1.0 (+1) 900 (+7%) 4mo $182,000 $202 64
7613 Linden Ave 0.34mi 2/1.0 728 (-13%) 1mo $129,900 $178 61
7212 Southeastern Ave 0.38mi 3/1.0 (+1) 900 (+7%) 6mo $127,100 $141 60
7829 Delmar Ave 0.55mi 3/1.0 (+1) 900 (+7%) 5mo $179,000 $199 53

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 · 5.51% rent growth · sell at horizon

5-year hold
IRR
-4.5%
Equity multiple
0.83×
Total profit
$-6,013
Equity at exit
$18,489
10-year hold
IRR
8.1%
Equity multiple
1.69×
Total profit
$24,084
Equity at exit
$10,721

Cash invested: $34,720 (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 46324

Home prices YoY
-9.6%
Rents YoY
5.5%
Active inventory
63
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,399 medium interval (Pro) →
Mortgage (P&I)
$650
Tax from tax record
$240 /mo · $2,885/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$294
Net cashflow
$163

Break-even live

Break-even rent $1,193
Max offer price $124,000
Occupancy floor 83%

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
$31,000
Closing costs
$3,720
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7609 Beech Ave Hammond, IN 2.0 1.0 700 $1,400 $2.00 4d 1 0.18mi
7234 Columbia Ave Hammond, IN 2.0 1.0 960 $1,300 $1.35 25d 1 0.47mi
7129 Columbia Ave Unit 1E Hammond, IN 2.0 1.0 900 $1,195 $1.33 11d 1 0.53mi
6746 Forestdale Ave Hammond, IN 3.0 1.0 900 $1,860 $2.07 1d 1 1.26mi

Listing history 10 events

  1. 2026-06-18
    price $124,000 Active 14 DOM
  2. 2026-06-18
    days on market $125,000 Active 14 DOM
  3. 2026-06-17
    days on market $125,000 Active 13 DOM
  4. 2026-06-16
    days on market $125,000 Active 12 DOM
  5. 2026-06-15
    days on market $125,000 Active 11 DOM
  6. 2026-06-13
    days on market $125,000 Active 9 DOM
  7. 2026-06-09
    days on market $125,000 Active 5 DOM
  8. 2026-06-08
    days on market $125,000 Active 4 DOM
  9. 2026-06-07
    remarks 439-char remark
  10. 2026-06-07
    listed $125,000 Active 3 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
$2,885 · $240/mo
Projected year-2 tax
$2,885 · $240/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 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 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
$16,790
− Mortgage interest
−$6,946
− Property taxes
−$2,885
− Insurance
−$620
− Repairs & maintenance
−$1,343
− Management
−$1,343
− Depreciation
−$3,607
Taxable income
$46
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$11
After-tax cash flow
$1,946/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 Hammond
NCES district ID
1804320
Math proficiency
8% ▼ -18.00%
Reading proficiency
18% ▼ -15.00%
Median HH income
$39,970
Composite
11.11/100
National rank
#9730
State rank
#289 of 301 in IN

Livability — Hammond

Score
70/100
State rank
#143
US rank
#7343

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hammond, IN
County
Lake County · 422,878 people
City population
58,809
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
21,409
Household income
$63,052
Rent vs Own
32.0% rent · 68.0% own
Severe rent burden
507.0

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
Diverse neighborhood (Simpson 0.69)
Race & ethnicity
Hispanic / Latino 39% White 34% Black 22% Two or more races 14% Asian 1% Native American 1%
Hispanic origin (detail)
Mexican 31% Puerto Rican 5%
Common ancestry
Romanian 5% Lithuanian 1% Italian 1%
Foreign-born
10% · Canada
Languages at home
79% English-only · Spanish 20%

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
▼ -37.65%
Current HPI
352.8678
Rent YoY
▲ 5.51%
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

+127.7% since first listed
12 events — show timeline
  • 2026-06-03 Listed $125,000 NIRA MLS as Distributed by MLS Grid
  • 2003-11-20 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2003-03-31 Listed $37,800 NIRA MLS as Distributed by MLS Grid
  • 2003-03-29 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2002-12-17 Listed $37,800 NIRA MLS as Distributed by MLS Grid
  • 2001-02-27 Listed $47,000 NIRA MLS as Distributed by MLS Grid
  • 2000-10-23 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2000-10-23 Listed $45,900 NIRA MLS as Distributed by MLS Grid
  • 2000-09-27 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2000-09-08 Listed $49,900 NIRA MLS as Distributed by MLS Grid
  • 2000-06-09 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2000-06-05 Listed $54,900 NIRA MLS as Distributed by MLS Grid

Property tax history

+4.4%/yr

Latest (2024): $2,885 · -10.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…