3320 163rd St · Hammond, IN
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 2/10 · Minimal
- Est. fire insurance / yr
- $717 – $1,331
Heat risk 3/10 · Minor
- Hot days now (above 102°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 1.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 5 days/yr
- Unhealthy air days in 30 yrs
- 6 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- IRR
- 4.5%
- Equity multiple
- 1.17×
- Total profit
- $6,803
- Equity at exit
- $20,860
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-04-22status Pending
-
2026-04-15$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
- 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
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
- 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 |
|---|---|---|
| Industrial Machinery | 2 | $37B |
|
||
| Healthcare | 1 | $177B |
|
||
| Pharmaceuticals | 1 | $45B |
|
||
| Metals / Steel | 1 | $18B |
|
||
| Agriculture | 1 | $17B |
|
||
| Packaging | 1 | $12B |
|
||
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%/yrLatest (2024): $1,493 · -5.9% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…