3228 163rd St · Hammond, IN
Flood risk 4/10 · Minor
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.22%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 3/10 · Minor
- 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 +27.1/30.0
- ARV discount +15.0/15.0
- DSCR +9.4/10.0
- 1% rule +7.9/10.0
- 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
$127,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Home is in a quiet neighborhood that is close to parks, schools and shopping. Corner lot with fenced in yard. Garage is a larger 1 car that provides a larger work area. Property is HUD owned. Property sold As Is an Equal Opportunity. Home is eligible for FHA 203K financing. Ask your agent for details.
Key facts
- Functional layout
- 0.23 acre lot
- 2 garage spots
Tags
Property features AI
Finance
- Other: Property vacant
- Financial info: No investor or income/expense details listed
- HOA & community: No HOA information listed
Exterior
- Parking: Has garage; 2-car garage
- Security: No security features listed
- Utilities: Public water; Public sewer
- Home design: One-level home; Built in 1954
- Construction: Built in 1954
- Exterior features: Neighborhood view
Interior
- Kitchen: No appliances listed
- Bedrooms: Primary bedroom; Bedroom 2; Bedroom 3; Total of 7 rooms (includes bedrooms, living, kitchen, dining, laundry, other room)
- Flooring: Carpet; Laminate
- Bathrooms: 1 full bathroom
- Heating & cooling: Forced air heating; Natural gas heating; Central air conditioning
- Interior features: No additional interior features listed
- Laundry & utility: Laundry room present
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $128k.
Deal economics
- At list price, monthly cash flow is $362 ($4k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $128k).
- Cap rate 9.7% 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: 62 active listings in the ZIP; 5 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 33% 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 $884 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 $36k cash investment doubles in ~10 years — after that, you're playing with house money.
Negotiation context
- Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
- 3 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 $22k; list at $128k implies a 493% gain — meaningful room to come down on a strong offer.
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
- 1.29% ✓
- Cap rate
- 9.69%
- Cash-on-cash
- 12.15%
- DSCR
- 1.54
- GRM
- 6.5
CMA / ARV
- ARV (on-the-fly)
- $183,447
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 3228 163rd St | 0.00mi | 3/1.0 | 981 (0%) | 0mo | $118,000 | $120 | 100 |
| 3448 164th St | 0.34mi | 3/1.0 | 1,011 (+3%) | 2mo | $162,000 | $160 | 77 |
| 3516 164th St | 0.39mi | 3/1.0 | 1,011 (+3%) | 3mo | $171,000 | $169 | 74 |
| 3140 Crane Pl | 0.17mi | 2/1.0 (-1) | 1,035 (+6%) | 8mo | $197,000 | $190 | 71 |
| 3515 164th St | 0.38mi | 3/1.0 | 1,037 (+6%) | 4mo | $110,500 | $107 | 70 |
| 3521 164th St | 0.39mi | 3/1.0 | 1,069 (+9%) | 3mo | $190,000 | $178 | 65 |
| 6708 Kansas Ave | 0.49mi | 2/1.5 (-1) | 1,025 (+4%) | 3mo | $214,000 | $209 | 60 |
| 6402 New Hampshire Ave | 0.68mi | 3/1.0 | 1,026 (+5%) | 2mo | $205,000 | $200 | 59 |
| 6311 New Jersey Ave | 0.64mi | 3/1.0 | 1,056 (+8%) | 8mo | $215,000 | $204 | 51 |
| 2726 162nd Pl | 0.64mi | 3/1.5 | 874 (-11%) | 6mo | $195,000 | $223 | 45 |
| 2730 162nd Pl | 0.63mi | 3/1.0 | 1,100 (+12%) | 9mo | $165,400 | $150 | 43 |
| 6839 Arkansas Ave | 0.74mi | 2/1.0 (-1) | 850 (-13%) | 4mo | $159,000 | $187 | 35 |
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
- 1.8%
- Equity multiple
- 1.07×
- Total profit
- $2,420
- Equity at exit
- $19,070
- IRR
- 11.4%
- Equity multiple
- 1.90×
- Total profit
- $32,072
- Equity at exit
- $11,058
Cash invested: $35,812 (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
- 62
- Price-to-rent
- 6.5×
Monthly cashflow live
- Estimated rent
- $1,646 high interval (Pro) →
- Mortgage (P&I)
- −$671
- Tax from tax record
- −$214 /mo · $2,571/yr
- Insurance
- −$53
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$346
- Net cashflow
- $362
Break-even live
Sensitivity live
| Price | -10% $435 | -5% $399 | +0% $362 | +5% $326 | +10% $290 |
|---|---|---|---|---|---|
| Rent | -10% $232 | -5% $297 | +0% $362 | +5% $428 | +10% $493 |
| Rate | -1.0pp $427 | -0.5pp $395 | base $362 | +0.5pp $329 | +1.0pp $296 |
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
- $31,975
- Closing costs
- $3,837
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2723 E 165th St Unit 3 Hammond, IN | 2.0 | 1.0 | 800 | $1,350 | $1.69 | 7d | 1 | 0.67mi |
| 3611 167th St Hammond, IN | 1.0–2.0 | 1.0 | 695 | $1,450 | $2.09 | 0d | 1 | 0.68mi |
| 6320 Rhode Island Ave Hammond, IN | 3.0 | 1.0 | 916 | $1,550 | $1.69 | 4d | 1 | 0.81mi |
| 6610 Rhode Island Ave Hammond, IN | 3.0 | 1.0 | 1025 | $1,600 | $1.56 | 8d | 1 | 0.91mi |
| 6746 Forestdale Ave Hammond, IN | 3.0 | 1.0 | 900 | $1,860 | $2.07 | 0d | 1 | 1.39mi |
Listing history 11 events
-
2026-06-07statusdays on market $127,900 Pending 14 DOM
-
2026-06-04days on market $127,900 Active Under Contract 12 DOM
-
2026-06-03days on market $127,900 Active Under Contract 11 DOM
-
2026-06-02days on market $127,900 Active Under Contract 10 DOM
-
2026-06-01days on market $127,900 Active Under Contract 9 DOM
-
2026-05-31days on market $127,900 Active Under Contract 8 DOM
-
2026-05-24historical Active Under Contract
-
2026-05-23$127,900 Active
-
2013-05-03soldstatus $21,555 302-char remark
Show marketing remark (302 chars)
Home is in a quiet neighborhood that is close to parks, schools and shopping. Corner lot with fenced in yard. Garage is a larger 1 car that provides a larger work area. Property is HUD owned. Property sold As Is an Equal Opportunity. Home is eligible for FHA 203K financing. Ask your agent for details.
-
2013-03-07$20,000 302-char remark
Show marketing remark (302 chars)
Home is in a quiet neighborhood that is close to parks, schools and shopping. Corner lot with fenced in yard. Garage is a larger 1 car that provides a larger work area. Property is HUD owned. Property sold As Is an Equal Opportunity. Home is eligible for FHA 203K financing. Ask your agent for details.
-
1999-06-30$69,900
ⓘ 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
- $2,571 · $214/mo
- Projected year-2 tax
- $2,571 · $214/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 (unshaded) · 22% chance over 30 yrs
- Wildfire 3/10 Moderate
- 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
- $19,758
- − Mortgage interest
- −$7,164
- − Property taxes
- −$2,571
- − Insurance
- −$640
- − Repairs & maintenance
- −$1,581
- − Management
- −$1,581
- − Depreciation
- −$3,721
- Taxable income
- $2,501
- Est. tax owed @ 24.0%
- −$600
- After-tax cash flow
- $3,750/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
+83.0% since first listed5 events — show timeline
- 2026-05-24 Contingent — NIRA MLS as Distributed by MLS Grid
- 2026-05-23 Listed $127,900 NIRA MLS as Distributed by MLS Grid
- 2013-05-03 Sold (MLS) $21,555 NIRA MLS as Distributed by MLS Grid
- 2013-03-07 Listed $20,000 NIRA MLS as Distributed by MLS Grid
- 1999-06-30 Listed $69,900 NIRA MLS as Distributed by MLS Grid
Property tax history
-2.1%/yrLatest (2024): $2,571 · -11.5% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…