CashFlowRE
Sign in Sign up
3143 Parkway North St
C- Composite 50.25
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 +16.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.2/10.0
  • 1% rule +3.7/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$199,900

3143 Parkway North St · Hammond, IN 46323
3 bd · 1.5 ba · 1,722 sqft · SingleFamily public records · 178 Days on market
Built 1942 5,227 sqft lot Est $248k · 19% under

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

Listing remarks MLS

Recently updated 3 bedroom home conveniently located to South Shore Train Station and major expressways for easy commute. New roof and siding, 2 car garage, large fenced back yard, full partially finished basement. Ask about Hammond down payment assistance program! Sold as is.

Key facts

  • New floors
  • Remodeled bathroom
  • Fenced yard

Tags

CENTRAL AC UNITNEW WINDOWSNEW FLOORSREMODELED BATHROOMPARTIALLY FINISHED BASEMENTFENCED YARD

Property features AI

Finance

  • Other: Assessor-listed lot size source

Exterior

  • Parking: Detached garage; 2-car garage; On-street parking; Alley access
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer; 100 amp electric service; Cable available
  • Home design: One and one-half stories; Built in 1942
  • Construction: Stone and vinyl siding exterior; Shingle roof; Has basement (unfinished, storage space)
  • Exterior features: Covered front porch; Balcony; Private yard; Back yard fencing; Rain gutters; Neighborhood and trees/woods view; Aluminum window frames; Garage(s) on property

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: Primary bedroom; Bedroom 2; Bedroom 3
  • Flooring: Hardwood floors; Linoleum flooring
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Ceiling fans; Eat-in kitchen; Other interior features
  • Laundry & utility: Washer; Dryer; Laundry on lower level; Unfinished basement storage space

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/1.5-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $125 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $175k (12.7% below list).
  • Recommended offer: $175k (12.7% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% vs local median 5.8% in Hammond — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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, crime 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.
  • Zoned schools: Warren G Harding Elementary School (math 11% / reading 19%, grade F, #859 of 994 statewide, top 87%, 684 students, 77% FRL); Charles N Scott Middle School (math 5% / reading 15%, grade F, #314 of 330 statewide, top 95%, 738 students, 75% FRL); Morton Senior High School (math 12% / reading 54%, grade F, #290 of 369 statewide, top 79%, 1,609 students, 69% FRL) — zoned schools at 74% FRL track the district average.
  • Market conditions: 62 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,642 units permitted in Lake County in 2024 (14 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($60k/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 $6k 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

  • It's been on market 178 days — a 12% lower offer ($176k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 6y 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 $100k; list at $200k implies a 101% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1942 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $174,509 (12.7% below list)

Questions for the listing agent

  1. It's been on market 178 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  2. Built in 1942 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
0.87%
Cap rate
7.04%
Cash-on-cash
2.68%
DSCR
1.12
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$247,968
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6525 California Ave 0.40mi 3/1.5 1,800 (+4%) 1mo $226,500 $126 73
3014 Kenwood St 0.20mi 3/2.0 1,639 (-5%) 11mo $248,600 $152 71
3154 Parkway North St 0.04mi 3/1.5 1,484 (-14%) 8mo $239,500 $161 68
6632 Maryland Ave 0.61mi 3/1.5 1,858 (+8%) 6mo $199,900 $108 53
6525 Carolina Ave 0.35mi 4/1.0 (+1) 1,536 (-11%) 8mo $215,000 $140 52
6609 Illinois Ave 0.48mi 4/2.0 (+1) 1,600 (-7%) 9mo $255,000 $159 52
6545 Illinois Ave 0.45mi 4/2.0 (+1) 1,600 (-7%) 11mo $250,000 $156 51
6635 Illinois Ave 0.54mi 4/2.0 (+1) 1,600 (-7%) 7mo $130,000 $81 50
6611 Arkansas Ave 0.51mi 2/1.5 (-1) 1,492 (-13%) 2mo $191,000 $128 47
6715 Idaho Ave 0.60mi 3/1.0 1,560 (-9%) 8mo $225,000 $144 47
6634 Alabama Ave 0.64mi 4/2.0 (+1) 1,825 (+6%) 10mo $239,000 $131 45
6440 Nebraska Ave 0.65mi 4/2.0 (+1) 1,491 (-13%) 6mo $255,000 $171 36

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
-12.1%
Equity multiple
0.56×
Total profit
$-24,477
Equity at exit
$29,806
10-year hold
IRR
-3.0%
Equity multiple
0.80×
Total profit
$-11,268
Equity at exit
$17,284

Cash invested: $55,972 (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 46323

Home prices YoY
-18.8%
Active inventory
62
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,745 medium interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$122 /mo · $1,463/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$366
Net cashflow
$125

Break-even live

Break-even rent $1,587
Max offer price $199,900
Occupancy floor 88%

Sensitivity live

Price -10% $238 -5% $182 +0% $125 +5% $69 +10% $12
Rent -10% $-13 -5% $56 +0% $125 +5% $194 +10% $263
Rate -1.0pp $226 -0.5pp $176 base $125 +0.5pp $73 +1.0pp $21

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
$49,975
Closing costs
$5,997
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6949 Alabama Ave Hammond, IN 2.0 1.5 1200 $1,795 $1.50 5d 1 0.99mi

Listing history 5 events

  1. 2026-05-01
    status Pending
  2. 2026-03-18
    price $199,900
  3. 2025-11-04
    listed $209,900 Active
  4. 2020-04-02
    soldstatus $99,500 277-char remark
    Show marketing remark (277 chars)

    Recently updated 3 bedroom home conveniently located to South Shore Train Station and major expressways for easy commute. New roof and siding, 2 car garage, large fenced back yard, full partially finished basement. Ask about Hammond down payment assistance program! Sold as is.

  5. 2020-01-28
    listed $99,500 277-char remark
    Show marketing remark (277 chars)

    Recently updated 3 bedroom home conveniently located to South Shore Train Station and major expressways for easy commute. New roof and siding, 2 car garage, large fenced back yard, full partially finished basement. Ask about Hammond down payment assistance program! Sold as is.

ⓘ 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
$1,463 · $122/mo
Projected year-2 tax
$1,581 · $132/mo
Expected delta
+$118/yr (+$10/mo · 8.1%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥102°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
$20,941
− Mortgage interest
−$11,198
− Property taxes
−$1,463
− Insurance
−$1,000
− Repairs & maintenance
−$1,675
− Management
−$1,675
− Depreciation
−$5,815
Taxable loss
−$1,885
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$452
After-tax cash flow
$1,954/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)
23,047
Household income
$59,688
Rent vs Own
32.5% rent · 67.5% own
Severe rent burden
692.0

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 0.68)
Race & ethnicity
Hispanic / Latino 38% White 36% Black 21% Two or more races 12% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 29% Puerto Rican 7%
Common ancestry
Romanian 6% Italian 2% Lithuanian 1%
Foreign-born
8% · Canada, China
Languages at home
78% English-only · Spanish 19% Chinese 1%

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
▼ -67.70%
Current HPI
293.4702
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

+100.9% since first listed
5 events — show timeline
  • 2026-05-01 Pending NIRA MLS as Distributed by MLS Grid
  • 2026-03-18 Price Changed $199,900 NIRA MLS as Distributed by MLS Grid
  • 2025-11-04 Listed $209,900 NIRA MLS as Distributed by MLS Grid
  • 2020-04-02 Sold (MLS) $99,500 NIRA MLS as Distributed by MLS Grid
  • 2020-01-28 Listed $99,500 NIRA MLS as Distributed by MLS Grid

Property tax history

+4.6%/yr

Latest (2024): $1,463 · -9.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…