CashFlowRE
Sign in Sign up
327 Softwood Dr
C- Composite 51.17
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.7/30.0
  • DSCR +4.5/10.0
  • Rent growth +3.9/5.0
  • 1% rule +3.8/10.0
  • Livability +3.5/5.0
  • Schools +3.3/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$224,000

327 Softwood Dr · Hobart, IN 46342
4 bd · 1.5 ba · 1,594 sqft · SingleFamily public records · 14 Days on market
Built 1970 10,193 sqft lot Est $279k · 20% under

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

Listing remarks

Here's a rare chance to acquire a well-located single-owner home with a thoughtful floor plan and genuine upside -- ideal for the investor or renovator ready to roll up their sleeves. Held by one family its entire life, this estate property is being offered as-is, presenting an opportunity to add value from day one. Three generously sized bedrooms, sensible room flow, and a kitchen that's already been updated, saves the next owner one of the biggest-ticket renovation items. The bones are right; the opportunity is in the cosmetics and a few key systems. Buyers should note the property requires attention to the foundation, and remediation of pet odors -- all well-understood scopes of work tha

Key facts

  • Updated kitchen
  • 0.23 acre lot
  • 2 garage spots

Tags

THOUGHTFUL FLOOR PLANUPDATED KITCHEN

Property features AI

Exterior

  • Parking: Detached garage; Garage faces front; Driveway (concrete); 2 garage spaces
  • Utilities: Public water; Public sewer; 200+ amp electrical service
  • Home design: One-level home; Built in 1970; Fixer condition
  • Construction: Wood siding; Asphalt roof; Basement: unfinished with storage space and walk-out access
  • Exterior features: Covered front porch; Patio; Bay windows; Wood window frames; Rain gutters; Chain link fencing in back yard; Neighborhood view; No pool; Garage structure on property

Interior

  • Kitchen: Refrigerator; Electric range; Dishwasher; Eat-in layout; Stone counters
  • Bedrooms: Primary bedroom; Bedroom 2; Bedroom 3
  • Flooring: Carpet; Linoleum
  • Bathrooms: 1 full bathroom; 1 three-quarter bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Ceiling fans; Country-style kitchen; Stone countertops; Eat-in kitchen; Entrance foyer; Living room fireplace (1)
  • Laundry & utility: Washer and dryer; Laundry on lower level

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 4-bed/1.5-bath single-family listed at $224k.

Deal economics

  • At list price, monthly cash flow is $59 ($712/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 $196k (12.3% below list).
  • Recommended offer: $196k (12.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 4.2% in Hobart — 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 69/100 on livability (#196 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: amenities F, commute F, health & safety D-.
  • School City Of Hobart (suburban): math 30% / reading 45% proficiency, ranked #161 of 301 in IN (top 54%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Joan Martin Elementary School (math 43% / reading 42%, grade F, #425 of 994 statewide, top 44%, 501 students, 45% FRL); Hobart Middle School (math 23% / reading 42%, grade F, #186 of 330 statewide, top 57%, 917 students, 54% FRL); Hobart High School (math 25% / reading 65%, grade D-, #166 of 369 statewide, top 45%, 1,306 students, 48% FRL).
  • Market conditions: Rents rising fast (+5.6%/yr); 261 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 1,642 units permitted in Lake County in 2024 (14 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($76k/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 $2k of loan paydown is wiped out by about $7k 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 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 28y 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.
Recommended offer $196,471 (12.3% below list)

Questions for the listing agent

  1. Built in 1970 — 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 D-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. 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.
  5. 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.
  6. 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
0.88%
Cap rate
6.61%
Cash-on-cash
1.13%
DSCR
1.05
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$278,950
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2611 Crowsnest Dr 0.25mi 4/2.0 1,500 (-6%) 0mo $286,000 $191 76
2450 Walnut Ln 0.16mi 4/1.5 1,704 (+7%) 10mo $305,000 $179 73
2930 Crabapple Ln 0.47mi 4/2.0 1,680 (+5%) 3mo $299,900 $179 65
286 Crestwood Dr 0.15mi 3/2.0 (-1) 1,642 (+3%) 20mo $225,000 $137 65
428 Crestwood Dr 0.12mi 3/1.0 (-1) 1,360 (-15%) 8mo $260,000 $191 56
48 N Guyer St 0.62mi 4/2.0 1,534 (-4%) 13mo $250,000 $163 52
2910 Crabapple Ln 0.44mi 3/1.5 (-1) 1,704 (+7%) 14mo $306,500 $180 52
1888 W Old Ridge Rd 0.75mi 4/2.0 1,664 (+4%) 8mo $220,000 $132 49
1434 W 3rd St 0.44mi 3/1.5 (-1) 1,472 (-8%) 22mo $182,500 $124 44
160 S Delaware St 0.71mi 3/1.0 (-1) 1,735 (+9%) 9mo $220,000 $127 38
921 W 3rd Pl 0.74mi 3/1.5 (-1) 1,430 (-10%) 11mo $250,000 $175 34
135 S Colorado St 0.69mi 3/2.0 (-1) 1,365 (-14%) 6mo $180,000 $132 31

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 · 5.63% rent growth · sell at horizon

5-year hold
IRR
-11.7%
Equity multiple
0.57×
Total profit
$-27,189
Equity at exit
$33,399
10-year hold
IRR
0.9%
Equity multiple
1.07×
Total profit
$4,279
Equity at exit
$19,367

Cash invested: $62,720 (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 46342

Rents YoY
5.6%
Active inventory
261
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,965 medium interval (Pro) →
Mortgage (P&I)
$1,175
Tax from tax record
$225 /mo · $2,698/yr
Insurance
$93
HOA
$0
Vacancy / Maint / Mgmt
$413
Net cashflow
$59

Break-even live

Break-even rent $1,890
Max offer price $224,000
Occupancy floor 92%

Sensitivity live

Price -10% $186 -5% $123 +0% $59 +5% $-4 +10% $-67
Rent -10% $-96 -5% $-18 +0% $59 +5% $137 +10% $215
Rate -1.0pp $172 -0.5pp $116 base $59 +0.5pp $1 +1.0pp $-58

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
$56,000
Closing costs
$6,720
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
600 W 39th Pl Hobart, IN 3.0 3.0 1601 $2,615 $1.63 0d 1 1.39mi

Listing history 12 events

  1. 2026-06-18
    status $224,000 Pending 14 DOM
  2. 2026-06-18
    days on market $224,000 Active 14 DOM
  3. 2026-06-17
    days on market $224,000 Active 13 DOM
  4. 2026-06-16
    days on market $224,000 Active 12 DOM
  5. 2026-06-15
    days on market $224,000 Active 11 DOM
  6. 2026-06-13
    days on market $224,000 Active 9 DOM
  7. 2026-06-13
    days on market $224,000 Active 8 DOM
  8. 2026-06-09
    days on market $224,000 Active 5 DOM
  9. 2026-06-08
    days on market $224,000 Active 4 DOM
  10. 2026-06-07
    days on market $224,000 Active 3 DOM
  11. 2026-06-04
    remarks 699-char remark
  12. 2026-06-04
    listed $224,000 Active 1 DOM

ⓘ 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
$2,698 · $225/mo
Projected year-2 tax
$2,698 · $225/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 2/10 Low 7 d/yr ≥102°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$23,577
− Mortgage interest
−$12,547
− Property taxes
−$2,698
− Insurance
−$1,120
− Repairs & maintenance
−$1,886
− Management
−$1,886
− Depreciation
−$6,516
Taxable loss
−$3,077
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$739
After-tax cash flow
$1,450/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 Hobart
NCES district ID
1804590
Math proficiency
30% ▼ -14.00%
Reading proficiency
45% ▼ -7.00%
Median HH income
$55,967
Composite
32.93/100
National rank
#5594
State rank
#161 of 301 in IN

Livability — Hobart

Score
69/100
State rank
#196
US rank
#8834

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hobart, IN
County
Lake County · 422,878 people
City population
32,224
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
32,224
Household income
$75,521
Rent vs Own
25.9% rent · 74.1% own
Severe rent burden
1033.0

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
Predominantly White (66%)
Race & ethnicity
White 66% Hispanic / Latino 21% Two or more races 10% Black 10% Asian 1%
Hispanic origin (detail)
Mexican 15% Puerto Rican 5%
Common ancestry
Romanian 11% Iranian 2% Lithuanian 1%
Foreign-born
5% · Canada, China
Languages at home
87% English-only · Spanish 9% Russian/Polish/Slavic 2% 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
▼ -167.01%
Current HPI
260.2635
Rent YoY
▲ 5.63%
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

+89.5% since first listed
3 events — show timeline
  • 2026-06-04 Listed $224,000 NIRA MLS as Distributed by MLS Grid
  • 1998-10-12 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 1998-08-26 Listed $118,229 NIRA MLS as Distributed by MLS Grid

Property tax history

+2.6%/yr

Latest (2024): $2,698 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…