CashFlowRE
Sign in Sign up
1088 Hobart St
C Composite 58.66
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 +23.0/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.4/10.0
  • 1% rule +6.0/10.0
  • Appreciation +5.6/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.5/10.0

$129,950

1088 Hobart St · Gary, IN 46406
3 bd · 1.0 ba · 925 sqft · SingleFamily public records · 9 Days on market
Built 1968 5,881 sqft lot

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

Listing remarks MLS

EASY LIVING all on 1 level! This cute, cozy, BRICK 3 bedroom Gary Westside home is move in ready! Fresh paint, NEW carpet, & NEW furnace. Home is nestled on quiet street and up against the trees for added privacy. Payment would likely be under $700 per month, OR the savvy investor could rent this house around $975 per month! Attached shed. Access nearby highways in minutes. Ramp in front makes easy access for everyone. Make this your investment!

Key facts

  • Fully renovated
  • Quartz countertops
  • High-end fixtures

Tags

FULLY RENOVATEDTHOUGHTFULLY REDESIGNEDHIGH-END FIXTURESQUARTZ COUNTERTOPSNEW CABINETRYLUXURY VINYL PLANK FLOORING

Property features AI

Finance

  • Financial info: Vacant occupancy

Exterior

  • Parking: Driveway
  • Security: No security features listed
  • Utilities: Public water; Public sewer
  • Home design: Single-story home; Built in 1968
  • Construction: No construction material or roof details provided; Crawl space foundation
  • Exterior features: Neighborhood view; Crawl space basement

Interior

  • Kitchen: Built-in gas range; Refrigerator; Microwave; Dishwasher; Garbage disposal
  • Bedrooms: Primary bedroom; Bedroom 2; Bedroom 3
  • Flooring: No flooring details provided
  • Bathrooms: 1 full bathroom
  • Heating & cooling: No heating; No cooling
  • Interior features: No additional interior features listed; Built-in gas range; Refrigerator; Microwave; Dishwasher; Garbage disposal
  • Laundry & utility: No laundry or utility appliances listed

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 $130k.

Deal economics

  • At list price, monthly cash flow is $230 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).

Location & tenants

  • Location reads 73/100 on livability (#105 in IN) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools F, crime F, employment F.
  • Gary Community School Corporation (urban): math 3% / reading 11% proficiency, ranked #299 of 301 in IN (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 54 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 0d 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

  • In year one you build about $3k of equity ($898 loan paydown + $2k appreciation (1.3% 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 (1.3% appreciation + 3.0% rent growth), your $36k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 4y 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 $72k; list at $130k implies a 80% gain — meaningful room to come down on a strong offer.
Recommended offer $129,950

Questions for the listing agent

  1. Built in 1968 — 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
1.10%
Cap rate
8.42%
Cash-on-cash
7.59%
DSCR
1.34
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$64,750
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1044 Hobart St 0.05mi 3/1.0 925 (0%) 8mo $65,000 $70 91
612 Hamlin St 0.60mi 3/1.0 900 (-3%) 14mo $87,000 $97 56
802 Hobart St 0.37mi 2/1.0 (-1) 888 (-4%) 20mo $19,000 $21 54
809 Clinton St 0.73mi 3/1.0 1,008 (+9%) 3mo $28,000 $28 48

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

Projected returns pro-forma

1.26% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
10.0%
Equity multiple
1.52×
Total profit
$18,747
Equity at exit
$46,110
10-year hold
IRR
13.6%
Equity multiple
2.70×
Total profit
$61,737
Equity at exit
$62,651

Cash invested: $36,386 (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 46406

Home prices YoY
0.9%
Active inventory
54
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,435 high interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$168 /mo · $2,012/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$301
Net cashflow
$230

Break-even live

Break-even rent $1,143
Max offer price $129,950
Occupancy floor 79%

Sensitivity live

Price -10% $304 -5% $267 +0% $230 +5% $193 +10% $156
Rent -10% $117 -5% $173 +0% $230 +5% $287 +10% $343
Rate -1.0pp $295 -0.5pp $263 base $230 +0.5pp $196 +1.0pp $162

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
$32,488
Closing costs
$3,898
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
743 Hanley St Gary, IN 3.0 1.0 800 $1,350 $1.69 0d 1 0.93mi
6610 Rhode Island Ave Hammond, IN 3.0 1.0 1025 $1,600 $1.56 8d 1 0.95mi
1043 Mount St Gary, IN 3.0 1.0 750 $1,200 $1.60 0d 1 0.96mi
6320 Rhode Island Ave Hammond, IN 3.0 1.0 916 $1,550 $1.69 4d 1 1.04mi
3611 167th St Hammond, IN 1.0–2.0 1.0 695 $1,450 $2.09 0d 1 1.28mi

Listing history 4 events

  1. 2026-05-15
    listed $129,950 Active
  2. 2022-08-05
    soldstatus $72,000 Closed 454-char remark
    Show marketing remark (454 chars)

    EASY LIVING all on 1 level! This cute, cozy, BRICK 3 bedroom Gary Westside home is move in ready! Fresh paint, NEW carpet, & NEW furnace. Home is nestled on quiet street and up against the trees for added privacy. Payment would likely be under $700 per month, OR the savvy investor could rent this house around $975 per month! Attached shed. Access nearby highways in minutes. Ramp in front makes easy access for everyone. Make this your investment!

  3. 2022-07-20
    historical Active Under Contract 454-char remark
    Show marketing remark (454 chars)

    EASY LIVING all on 1 level! This cute, cozy, BRICK 3 bedroom Gary Westside home is move in ready! Fresh paint, NEW carpet, & NEW furnace. Home is nestled on quiet street and up against the trees for added privacy. Payment would likely be under $700 per month, OR the savvy investor could rent this house around $975 per month! Attached shed. Access nearby highways in minutes. Ramp in front makes easy access for everyone. Make this your investment!

  4. 2022-06-24
    listed $79,900 Active 454-char remark
    Show marketing remark (454 chars)

    EASY LIVING all on 1 level! This cute, cozy, BRICK 3 bedroom Gary Westside home is move in ready! Fresh paint, NEW carpet, & NEW furnace. Home is nestled on quiet street and up against the trees for added privacy. Payment would likely be under $700 per month, OR the savvy investor could rent this house around $975 per month! Attached shed. Access nearby highways in minutes. Ramp in front makes easy access for everyone. Make this your investment!

ⓘ 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
$2,012 · $168/mo
Projected year-2 tax
$2,012 · $168/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) · 10% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥103°F today · 14 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
$17,214
− Mortgage interest
−$7,279
− Property taxes
−$2,012
− Insurance
−$650
− Repairs & maintenance
−$1,377
− Management
−$1,377
− Depreciation
−$3,780
Taxable income
$739
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$177
After-tax cash flow
$2,583/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
Gary Community School Corporation
NCES district ID
1803870
Math proficiency
3% ▼ -10.00%
Reading proficiency
11% ▼ -6.00%
Median HH income
$27,739
Composite
4.98/100
National rank
#10039
State rank
#299 of 301 in IN

Livability — Gary

Score
73/100
State rank
#105
US rank
#5592

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Gary, IN
City population
63,701
Population (ZIP)
8,513

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 Black (63%)
Race & ethnicity
Black 63% White 21% Hispanic / Latino 13% Two or more races 7%
Hispanic origin (detail)
Mexican 7% Puerto Rican 3%
Common ancestry
Slovak 2% Italian 1% Lithuanian 1%
Foreign-born
4% · Canada
Languages at home
91% English-only · Spanish 8%

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
▲ 1.26%
Current HPI
147.0732
Rent YoY
Metro
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

+62.6% since first listed
4 events — show timeline
  • 2026-05-15 Listed $129,950 NIRA MLS as Distributed by MLS Grid
  • 2022-08-05 Sold (MLS) $72,000 NIRA MLS as Distributed by MLS Grid
  • 2022-07-20 Contingent NIRA MLS as Distributed by MLS Grid
  • 2022-06-24 Listed $79,900 NIRA MLS as Distributed by MLS Grid

Property tax history

+33.8%/yr

Latest (2024): $2,012 · +7.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…