CashFlowRE
Sign in Sign up
1347 Sherman St
C Composite 58.86
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 +15.7/30.0
  • ARV discount +11.8/15.0
  • Appreciation +10.0/10.0
  • 1% rule +5.0/10.0
  • DSCR +4.8/10.0
  • Rent growth +4.4/5.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0

$150,000

1347 Sherman St · Hammond, IN 46320
3 bd · 1.0 ba · 1,128 sqft · SingleFamily public records · 94 Days on market
Built 1925 4,400 sqft lot Est $166k · 10% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Newly remodeled ranch style home. House has been thoroughly updated and ready for a new owner. House also has a partially fenced yard and an unfinished basement. Inside has a great layout, vinyl windows, and a large living room. Kitchen has been updated and there is almost nothing left to do but decorate. Some other features: white 6 panel doors and trim. New flooring, new cabinets, fresh paint and much much more.

Key facts

  • Unfinished basement
  • Enclosed porch
  • Local schools

Tags

UNFINISHED BASEMENTENCLOSED PORCHFENCED LOTLOCAL SCHOOLSSHOPPINGMAJOR COMMUTER ROUTES

Property features AI

Exterior

  • Parking: Garage (1.5 vehicle spaces)
  • Utilities: Public water; Public sewer
  • Home design: One-story home; Built in 1925
  • Exterior features: No notable view; Additional garage structure

Interior

  • Kitchen: Dishwasher; Refrigerator; Gas range
  • Bedrooms: Primary bedroom; Bedroom 2; Bedroom 3
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Eat-in kitchen; Unfinished basement

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 $150k.

Deal economics

  • At list price, monthly cash flow is $66 ($786/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $136k (9.0% below list) — sets the bar for market timing.

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 (+7.6%/yr); 52 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 15d 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).
  • At $1,505/mo this rent would consume 49% of the median local household income ($37k/yr) (locally 900% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $16k of equity ($1k loan paydown + $15k appreciation (10.0% 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 (10.0% appreciation + 7.6% rent growth), your $42k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$41k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 94 days — a 9% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 20y 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 1925 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $136,500 (9.0% below list)

Questions for the listing agent

  1. It's been on market 94 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1925 — 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
1.00%
Cap rate
6.82%
Cash-on-cash
1.87%
DSCR
1.08
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$165,816
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5901 Columbia Ave 0.22mi 3/1.0 1,092 (-3%) 3mo $158,000 $145 82
1524-26 Truman St 0.34mi 3/1.0 1,120 (-1%) 7mo $165,000 $147 78
5960 White Oak Ave 0.32mi 3/1.0 1,032 (-8%) 8mo $110,000 $107 64
1458 Shell St 0.48mi 3/1.0 1,065 (-6%) 11mo $165,000 $155 60
1119 Sibley St 0.50mi 3/1.0 1,016 (-10%) 3mo $200,000 $197 57
907 Carroll St 0.60mi 3/1.0 1,008 (-11%) 0mo $257,000 $255 54
1128 Highland St 0.35mi 2/2.0 (-1) 1,263 (+12%) 3mo $156,000 $124 52
1476 Shell St 0.47mi 2/2.0 (-1) 1,240 (+10%) 8mo $195,000 $157 46
1235 Logan St 0.42mi 3/1.0 962 (-15%) 12mo $85,000 $88 46
913 Summer St 0.63mi 3/2.0 1,234 (+9%) 8mo $169,900 $138 45
904 Field St 0.69mi 4/1.0 (+1) 1,250 (+11%) 4mo $221,400 $177 42
934 Field St 0.63mi 2/1.0 (-1) 963 (-15%) 4mo $132,500 $138 37

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

Projected returns pro-forma

10.0% appreciation · 7.61% rent growth · sell at horizon

5-year hold
IRR
27.5%
Equity multiple
3.22×
Total profit
$93,248
Equity at exit
$135,132
10-year hold
IRR
25.4%
Equity multiple
7.89×
Total profit
$289,298
Equity at exit
$291,417

Cash invested: $42,000 (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 46320

Home prices YoY
5.0%
Rents YoY
7.6%
Active inventory
52
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,505 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$274 /mo · $3,294/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$316
Net cashflow
$66

Break-even live

Break-even rent $1,422
Max offer price $150,000
Occupancy floor 91%

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
$37,500
Closing costs
$4,500
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1454 Sherman St Hammond, IN 3.0 1.0 960 $1,400 $1.46 4d 1 0.17mi
1227 Logan St Hammond, IN 2.0 1.0 768 $1,350 $1.76 10d 1 0.45mi
1227 Logan St Hammond, IN 2.0 1.0 768 $1,350 $1.76 15d 1 0.45mi
1344 Michigan St Hammond, IN 3.0 1.0 1006 $1,595 $1.59 15d 1 0.49mi
407 Kenwood St Hammond, IN 2.0 1.0 920 $1,495 $1.62 24d 1 1.26mi
407 Kenwood St Hammond, IN 2.0 1.0 920 $1,495 $1.62 17d 1 1.26mi
7019 Chestnut Ave Hammond, IN 3.0 1.5 1440 $1,895 $1.32 20d 1 1.46mi

Listing history 23 events

  1. 2026-06-18
    days on market $150,000 Active 94 DOM
  2. 2026-06-17
    days on market $150,000 Active 93 DOM
  3. 2026-06-16
    days on market $150,000 Active 92 DOM
  4. 2026-06-15
    days on market $150,000 Active 91 DOM
  5. 2026-06-13
    days on market $150,000 Active 89 DOM
  6. 2026-06-09
    days on market $150,000 Active 85 DOM
  7. 2026-06-08
    days on market $150,000 Active 84 DOM
  8. 2026-06-07
    days on market $150,000 Active 83 DOM
  9. 2026-06-04
    days on market $150,000 Active 80 DOM
  10. 2026-06-03
    days on market $150,000 Active 79 DOM
  11. 2026-06-02
    days on market $150,000 Active 78 DOM
  12. 2026-06-01
    days on market $150,000 Active 77 DOM
  13. 2026-05-31
    days on market $150,000 Active 76 DOM
  14. 2026-03-13
    listed $150,000 Active
  15. 2022-07-05
    soldstatus $139,900 Closed 417-char remark
    Show marketing remark (417 chars)

    Newly remodeled ranch style home. House has been thoroughly updated and ready for a new owner. House also has a partially fenced yard and an unfinished basement. Inside has a great layout, vinyl windows, and a large living room. Kitchen has been updated and there is almost nothing left to do but decorate. Some other features: white 6 panel doors and trim. New flooring, new cabinets, fresh paint and much much more.

  16. 2022-05-23
    status Pending 417-char remark
    Show marketing remark (417 chars)

    Newly remodeled ranch style home. House has been thoroughly updated and ready for a new owner. House also has a partially fenced yard and an unfinished basement. Inside has a great layout, vinyl windows, and a large living room. Kitchen has been updated and there is almost nothing left to do but decorate. Some other features: white 6 panel doors and trim. New flooring, new cabinets, fresh paint and much much more.

  17. 2022-05-20
    status Active 417-char remark
    Show marketing remark (417 chars)

    Newly remodeled ranch style home. House has been thoroughly updated and ready for a new owner. House also has a partially fenced yard and an unfinished basement. Inside has a great layout, vinyl windows, and a large living room. Kitchen has been updated and there is almost nothing left to do but decorate. Some other features: white 6 panel doors and trim. New flooring, new cabinets, fresh paint and much much more.

  18. 2022-05-13
    status Pending 417-char remark
    Show marketing remark (417 chars)

    Newly remodeled ranch style home. House has been thoroughly updated and ready for a new owner. House also has a partially fenced yard and an unfinished basement. Inside has a great layout, vinyl windows, and a large living room. Kitchen has been updated and there is almost nothing left to do but decorate. Some other features: white 6 panel doors and trim. New flooring, new cabinets, fresh paint and much much more.

  19. 2022-05-10
    status Active 417-char remark
    Show marketing remark (417 chars)

    Newly remodeled ranch style home. House has been thoroughly updated and ready for a new owner. House also has a partially fenced yard and an unfinished basement. Inside has a great layout, vinyl windows, and a large living room. Kitchen has been updated and there is almost nothing left to do but decorate. Some other features: white 6 panel doors and trim. New flooring, new cabinets, fresh paint and much much more.

  20. 2022-05-10
    historical Active Under Contract 417-char remark
    Show marketing remark (417 chars)

    Newly remodeled ranch style home. House has been thoroughly updated and ready for a new owner. House also has a partially fenced yard and an unfinished basement. Inside has a great layout, vinyl windows, and a large living room. Kitchen has been updated and there is almost nothing left to do but decorate. Some other features: white 6 panel doors and trim. New flooring, new cabinets, fresh paint and much much more.

  21. 2022-05-03
    status Pending 417-char remark
    Show marketing remark (417 chars)

    Newly remodeled ranch style home. House has been thoroughly updated and ready for a new owner. House also has a partially fenced yard and an unfinished basement. Inside has a great layout, vinyl windows, and a large living room. Kitchen has been updated and there is almost nothing left to do but decorate. Some other features: white 6 panel doors and trim. New flooring, new cabinets, fresh paint and much much more.

  22. 2022-05-02
    listed $139,900 Active 417-char remark
    Show marketing remark (417 chars)

    Newly remodeled ranch style home. House has been thoroughly updated and ready for a new owner. House also has a partially fenced yard and an unfinished basement. Inside has a great layout, vinyl windows, and a large living room. Kitchen has been updated and there is almost nothing left to do but decorate. Some other features: white 6 panel doors and trim. New flooring, new cabinets, fresh paint and much much more.

  23. 2006-04-06
    listed $34,900 15-char remark
    Show marketing remark (15 chars)

    Enclosed Porch.

ⓘ 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
$3,294 · $274/mo
Projected year-2 tax
$3,294 · $274/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 6/10 Major FEMA zone X (unshaded) · 74% 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
$18,062
− Mortgage interest
−$8,402
− Property taxes
−$3,294
− Insurance
−$750
− Repairs & maintenance
−$1,445
− Management
−$1,445
− Depreciation
−$4,364
Taxable loss
−$1,637
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$393
After-tax cash flow
$1,179/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)
14,353
Household income
$37,158
Rent vs Own
58.8% rent · 41.2% own
Severe rent burden
900.0

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 0.64)
Race & ethnicity
Black 44% Hispanic / Latino 39% White 14% Two or more races 12% Asian 1%
Hispanic origin (detail)
Mexican 31% Puerto Rican 4%
Common ancestry
Romanian 2% Lithuanian 1%
Foreign-born
14% · Canada
Languages at home
68% English-only · Spanish 31%

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
▲ 13.81%
Current HPI
288.1513
Rent YoY
▲ 7.61%
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

+329.8% since first listed
10 events — show timeline
  • 2026-03-13 Listed $150,000 NIRA MLS as Distributed by MLS Grid
  • 2022-07-05 Sold (MLS) $139,900 NIRA MLS as Distributed by MLS Grid
  • 2022-05-23 Pending NIRA MLS as Distributed by MLS Grid
  • 2022-05-20 Relisted NIRA MLS as Distributed by MLS Grid
  • 2022-05-13 Pending NIRA MLS as Distributed by MLS Grid
  • 2022-05-10 Relisted NIRA MLS as Distributed by MLS Grid
  • 2022-05-10 Contingent NIRA MLS as Distributed by MLS Grid
  • 2022-05-03 Pending NIRA MLS as Distributed by MLS Grid
  • 2022-05-02 Listed $139,900 NIRA MLS as Distributed by MLS Grid
  • 2006-04-06 Listed $34,900 NIRA MLS as Distributed by MLS Grid

Property tax history

+3.0%/yr

Latest (2024): $3,294 · -10.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…