CashFlowRE
Sign in Sign up
7629 Oakdale Ave
D- Composite 35.99
Why this score? — see what drove the D- 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 +13.9/30.0
  • DSCR +4.2/10.0
  • Rent growth +3.9/5.0
  • 1% rule +3.5/10.0
  • Livability +3.5/5.0
  • ARV discount +3.4/15.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$160,000

7629 Oakdale Ave · Hammond, IN 46324
2 bd · 1.0 ba · 776 sqft · SingleFamily public records · 1 Days on market
Built 1995 Est $147k · 9% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

WHY RENT? THIS COZY RANCH ON CORNER LOT IS VERY AFFORDABLE. TAXES ARE EXTREMELY LOW ON THIS ONE. LOW UTILITIES. VERY STRONG SET OF BONES HERE. NEWER VINYL SIDING, TILT IN WINDOWS, GUTTERS WITH GUTTER GUARDS, AND DOWNSPOUTS. ROOF IS ONLY 5 YEARS OLD. NEWER BRYANT HIGH EFFICIENCY FURNACE. VERY WELL INSULATED. MOTION LIGHTS DUSK TO DAWN. 2.5 CAR GARAGE WHICH IS FULLY INSULATED AND HAS A POWER VENT, CEILING HEATER AND DEHUMIDIFIER. INSIDE IS TWO BEDROOMS AND FULL BATH(NEW FLOOR AND TOILET). LIVING ROOM HAS NICE LIGHT FROM NEWER WINDOWS. SELLER BELIEVES THERE IS HARDWOOD UNDER CARPET. AS IN CLOSET YOU CAN SEE IT. THE YARD IS FULLY FENCED IN AND IS A REALLY NICE SIZE AS THE HOME IS THE LAST ONE ON BLOCK SO LOT IS BIGGER. LAUNDRY IS IN BASEMENT THAT IS OPEN AND WAITING FOR YOU TO FINISH. THIS HOME IS READY FOR YOUR FINISHING TOUCHES. CHEAPER THAN RENTING.

Key facts

  • Extra storage
  • Unfinished basement
  • Functional layout

Tags

FUNCTIONAL LAYOUTUNFINISHED BASEMENTEXTRA STORAGEDETACHED GARAGE

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 $160k.

Deal economics

  • At list price, monthly cash flow is $18 ($216/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 $135k (15.4% below list).
  • Recommended offer: $135k (15.4% below list) — sets the bar for 1% rule.

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 at typical pace (median 25d on market — plan ~3-4 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 $1k of loan paydown is wiped out by about $5k 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 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 27y 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 $115k; 39% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $135,435 (15.4% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.85%
Cap rate
6.43%
Cash-on-cash
0.48%
DSCR
1.02
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$146,664
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7613 Linden Ave 0.25mi 2/1.0 728 (-6%) 1mo $129,900 $178 77
7418 Howard Ave 0.27mi 2/1.0 696 (-10%) 1mo $121,500 $175 69
7534 Magnolia Ave 0.31mi 2/1.0 728 (-6%) 8mo $125,000 $172 69
7625 White Oak Ave 0.69mi 2/1.0 776 (0%) 0mo $177,500 $229 68
7728 Beech Ave 0.51mi 3/1.0 (+1) 800 (+3%) 3mo $172,000 $215 64
7717 Beech Ave 0.52mi 3/1.0 (+1) 800 (+3%) 3mo $159,000 $199 63
7503 Chestnut Ave 0.48mi 2/1.0 700 (-10%) 5mo $87,000 $124 57
7402 Harrison Ave 0.74mi 2/1.0 792 (+2%) 7mo $137,000 $173 56
7812 Birch Dr 0.63mi 3/1.0 (+1) 850 (+10%) 7mo $161,000 $189 44
7331 Jackson Ave 0.63mi 2/1.0 889 (+15%) 4mo $130,000 $146 43
7508 Beech Ave 0.50mi 3/1.0 (+1) 874 (+13%) 10mo $168,000 $192 42
7324 Walnut Ave 0.66mi 3/1.0 (+1) 864 (+11%) 6mo $197,000 $228 40

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
-12.9%
Equity multiple
0.52×
Total profit
$-21,284
Equity at exit
$23,857
10-year hold
IRR
-0.6%
Equity multiple
0.96×
Total profit
$-1,959
Equity at exit
$13,834

Cash invested: $44,800 (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
9.8×

Monthly cashflow live

Estimated rent
$1,354 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$146 /mo · $1,754/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$284
Net cashflow
$18

Break-even live

Break-even rent $1,332
Max offer price $160,000
Occupancy floor 94%

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
$40,000
Closing costs
$4,800
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
7234 Columbia Ave Hammond, IN 2.0 1.0 960 $1,300 $1.35 25d 1 0.50mi
7609 Beech Ave Hammond, IN 2.0 1.0 700 $1,400 $2.00 4d 1 0.53mi
7129 Columbia Ave Unit 1E Hammond, IN 2.0 1.0 900 $1,195 $1.33 11d 1 0.64mi
3649 173rd Ct Lansing, IL 2.0 2.0 972 $1,357 $1.40 25d 1 1.22mi

Listing history 7 events

  1. 2026-05-26
    listed $160,000 Active
  2. 2020-10-01
    soldstatus $115,200 861-char remark
    Show marketing remark (861 chars)

    WHY RENT? THIS COZY RANCH ON CORNER LOT IS VERY AFFORDABLE. TAXES ARE EXTREMELY LOW ON THIS ONE. LOW UTILITIES. VERY STRONG SET OF BONES HERE. NEWER VINYL SIDING, TILT IN WINDOWS, GUTTERS WITH GUTTER GUARDS, AND DOWNSPOUTS. ROOF IS ONLY 5 YEARS OLD. NEWER BRYANT HIGH EFFICIENCY FURNACE. VERY WELL INSULATED. MOTION LIGHTS DUSK TO DAWN. 2.5 CAR GARAGE WHICH IS FULLY INSULATED AND HAS A POWER VENT, CEILING HEATER AND DEHUMIDIFIER. INSIDE IS TWO BEDROOMS AND FULL BATH(NEW FLOOR AND TOILET). LIVING ROOM HAS NICE LIGHT FROM NEWER WINDOWS. SELLER BELIEVES THERE IS HARDWOOD UNDER CARPET. AS IN CLOSET YOU CAN SEE IT. THE YARD IS FULLY FENCED IN AND IS A REALLY NICE SIZE AS THE HOME IS THE LAST ONE ON BLOCK SO LOT IS BIGGER. LAUNDRY IS IN BASEMENT THAT IS OPEN AND WAITING FOR YOU TO FINISH. THIS HOME IS READY FOR YOUR FINISHING TOUCHES. CHEAPER THAN RENTING.

  3. 2020-08-17
    listed $115,000 861-char remark
    Show marketing remark (861 chars)

    WHY RENT? THIS COZY RANCH ON CORNER LOT IS VERY AFFORDABLE. TAXES ARE EXTREMELY LOW ON THIS ONE. LOW UTILITIES. VERY STRONG SET OF BONES HERE. NEWER VINYL SIDING, TILT IN WINDOWS, GUTTERS WITH GUTTER GUARDS, AND DOWNSPOUTS. ROOF IS ONLY 5 YEARS OLD. NEWER BRYANT HIGH EFFICIENCY FURNACE. VERY WELL INSULATED. MOTION LIGHTS DUSK TO DAWN. 2.5 CAR GARAGE WHICH IS FULLY INSULATED AND HAS A POWER VENT, CEILING HEATER AND DEHUMIDIFIER. INSIDE IS TWO BEDROOMS AND FULL BATH(NEW FLOOR AND TOILET). LIVING ROOM HAS NICE LIGHT FROM NEWER WINDOWS. SELLER BELIEVES THERE IS HARDWOOD UNDER CARPET. AS IN CLOSET YOU CAN SEE IT. THE YARD IS FULLY FENCED IN AND IS A REALLY NICE SIZE AS THE HOME IS THE LAST ONE ON BLOCK SO LOT IS BIGGER. LAUNDRY IS IN BASEMENT THAT IS OPEN AND WAITING FOR YOU TO FINISH. THIS HOME IS READY FOR YOUR FINISHING TOUCHES. CHEAPER THAN RENTING.

  4. 2003-11-20
    historical
  5. 2002-06-21
    listed $74,500
  6. 2002-06-21
    listed $74,500
  7. 1999-06-09
    listed $74,900

ⓘ 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
$1,754 · $146/mo
Projected year-2 tax
$1,754 · $146/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 4/10 Moderate FEMA zone X (shaded) · 23% 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
$16,252
− Mortgage interest
−$8,962
− Property taxes
−$1,754
− Insurance
−$800
− Repairs & maintenance
−$1,300
− Management
−$1,300
− Depreciation
−$4,655
Taxable loss
−$2,519
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$605
After-tax cash flow
$821/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

+113.6% since first listed
7 events — show timeline
  • 2026-05-26 Listed $160,000 FSBO.com
  • 2020-10-01 Sold (MLS) $115,200 NIRA MLS as Distributed by MLS Grid
  • 2020-08-17 Listed $115,000 NIRA MLS as Distributed by MLS Grid
  • 2003-11-20 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2002-06-21 Listed $74,500 NIRA MLS as Distributed by MLS Grid
  • 2002-06-21 Listed $74,500 NIRA MLS as Distributed by MLS Grid
  • 1999-06-09 Listed $74,900 NIRA MLS as Distributed by MLS Grid

Property tax history

+9.5%/yr

Latest (2024): $1,754 · -5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…