CashFlowRE
Sign in Sign up
3320 163rd St
B Composite 70.72
Why this score? — see what drove the B 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 +28.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.5/10.0
  • 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

$139,900

3320 163rd St · Hammond, IN 46323
3 bd · 1.0 ba · 1,300 sqft · SingleFamily public records · 7 Days on market
Built 1954 6,885 sqft lot Est $170k · 18% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Excellent Investment Opportunity. 1,300' Sq. ft, 3 Bedroom 2 Full Bath Ranch with In-law Potential, 24' X 24' Garage and Fenced Yard. The Interior will need a Complete Remodel. Updates Completed Include: Vinyl Siding, Windows, Entry Doors, and a NEW Roof in October 2025. The City of Hammond also offers the College Bound Scholarship Program. Visit the City of Hammond's website for details.

Key facts

  • Vinyl siding
  • Entry doors
  • In-law potential

Tags

IN-LAW POTENTIALVINYL SIDINGENTRY DOORSNEW ROOF

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 $140k.

Deal economics

  • At list price, monthly cash flow is $463 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Cap rate 10.3% 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: 59 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); 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 $967 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $139,900

Questions for the listing agent

  1. Built in 1954 — 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
1.25%
Cap rate
10.26%
Cash-on-cash
14.18%
DSCR
1.63
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$170,300
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3320 163rd St 0.00mi 3/2.0 1,300 (0%) 1mo $139,900 $108 95
3241 163rd St 0.08mi 3/1.0 1,221 (-6%) 2mo $111,250 $91 84
6410 Grand Ave 0.33mi 3/1.0 1,166 (-10%) 0mo $151,000 $130 67
6612 Missouri Ave 0.41mi 3/1.0 1,190 (-8%) 1mo $197,900 $166 66
2911 163rd Pl 0.53mi 3/1.0 1,242 (-4%) 4mo $180,000 $145 65
6720 Grand Ave 0.60mi 3/1.5 1,260 (-3%) 5mo $150,000 $119 61
6518 Parrish Ave 0.31mi 4/2.0 (+1) 1,420 (+9%) 4mo $240,000 $169 58
6307 Nebraska Ave 0.41mi 3/1.5 1,154 (-11%) 4mo $184,000 $159 56
6808 Carolina Ave 0.62mi 2/2.0 (-1) 1,254 (-4%) 1mo $124,900 $100 56
6403 New Jersey Ave 0.55mi 3/1.0 1,143 (-12%) 2mo $150,000 $131 53
6639 New Hampshire Ave 0.74mi 4/2.0 (+1) 1,354 (+4%) 2mo $230,000 $170 48
6611 Arkansas Ave 0.59mi 2/1.5 (-1) 1,492 (+15%) 2mo $191,000 $128 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
4.5%
Equity multiple
1.17×
Total profit
$6,803
Equity at exit
$20,860
10-year hold
IRR
14.0%
Equity multiple
2.12×
Total profit
$43,861
Equity at exit
$12,096

Cash invested: $39,172 (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
59
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,746 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$124 /mo · $1,493/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$367
Net cashflow
$463

Break-even live

Break-even rent $1,160
Max offer price $139,900
Occupancy floor 68%

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
$34,975
Closing costs
$4,197
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
6320 Rhode Island Ave Hammond, IN 3.0 1.0 916 $1,550 $1.69 2d 1 0.71mi
6610 Rhode Island Ave Hammond, IN 3.0 1.0 1025 $1,600 $1.56 7d 1 0.81mi
6949 Alabama Ave Hammond, IN 2.0 1.5 1200 $1,795 $1.50 3d 1 1.03mi
6746 Forestdale Ave Hammond, IN 3.0 1.0 900 $1,860 $2.07 1d 1 1.48mi

Listing history 2 events

  1. 2026-04-22
    status Pending
  2. 2026-04-15
    listed $139,900 Active

ⓘ 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
$1,493 · $124/mo
Projected year-2 tax
$1,493 · $124/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 2/10 Low
  • 🌡 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
$20,949
− Mortgage interest
−$7,837
− Property taxes
−$1,493
− Insurance
−$700
− Repairs & maintenance
−$1,676
− Management
−$1,676
− Depreciation
−$4,070
Taxable income
$3,499
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$840
After-tax cash flow
$4,714/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

2 events — show timeline
  • 2026-04-22 Pending NIRA MLS as Distributed by MLS Grid
  • 2026-04-15 Listed $139,900 NIRA MLS as Distributed by MLS Grid

Property tax history

+4.0%/yr

Latest (2024): $1,493 · -5.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…