CashFlowRE
Sign in Sign up
46 Ruth St Triplex
B+ Composite 79.01
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.4/5.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0

$209,000

46 Ruth St · Hammond, IN 46320
7 bd · 3.0 ba · 3,171 sqft · MultiFamily public records · 4 Days on market
Built 1909 7,800 sqft lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks

Rare value-add multifamily opportunity in Hammond's Hessville neighborhood! This oversized brick 3-unit property offers approximately 4,150 SF with spacious unit layouts, original architectural charm, and a detached 3-car brick garage. Property is currently vacant with renovations already started, giving investors the ability to finish improvements and set market rents from day one. Potential upside includes adding bedrooms or converting the unfinished walk-up loft into an additional unit (subject to approvals). Conveniently located near major highways, commuter routes, and downtown Hammond developments.

Key facts

  • Vacant property
  • 7,800 sq ft lot
  • 3 parking spots

Tags

MULTIFAMILY OPPORTUNITYOVERSIZED BRICK PROPERTYSPACIOUS UNIT LAYOUTSORIGINAL ARCHITECTURAL CHARMDETACHED 3 CAR GARAGEVACANT PROPERTY

Property features AI

Exterior

  • Parking: Driveway; Detached parking; Three covered carport spaces
  • Utilities: Public water; Public sewer
  • Home design: Two levels; Built in 1909; Fixer condition
  • Construction: Shingle roof
  • Exterior features: Neighborhood view; Assessor-listed lot size source

Interior

  • Bedrooms: Three-unit building: two 1-bedroom units and one 2-bedroom unit
  • Bathrooms: Three full bathrooms (total)
  • Heating & cooling: No heating; No cooling
  • Interior features: Cats and dogs are allowed; Unfinished basement

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 × 4-bed/3.0-bath units multifamily listed at $209k.

Deal economics

  • At list price, monthly cash flow is $2k ($26k/yr) — positive. Per door: $734/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $209k).
  • Cap rate 18.9% 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, crime 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.
  • Zoned schools: Kenwood Elementary School (math 12% / reading 12%, grade F, #893 of 994 statewide, top 91%, 253 students, 71% FRL); Henry W Eggers Middle School (math 5% / reading 17%, grade F, #312 of 330 statewide, top 95%, 855 students, 76% FRL); Hammond Central High School (math 8% / reading 37%, grade F, #339 of 369 statewide, top 93%, 1,863 students, 73% FRL) — zoned schools at 73% FRL track the district average.
  • Market conditions: Rents rising fast (+7.6%/yr); 51 active listings in the ZIP; lower-income renter base — watch delinquency; 1,642 units permitted in Lake County in 2024 (14 in 5+ unit buildings).
  • At $4,901/mo this rent would consume 158% of the median local household income ($37k/yr) (locally 900% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $22k of equity ($1k loan paydown + $21k appreciation (10.0% local appreciation)).
  • Lake County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (10.0% appreciation + 7.6% rent growth), your $59k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 25y 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.

Risks & watch-outs

  • Watch-outs: property tax is 2.8% of price; built in 1909 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $209,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1909 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
2.34%
Cap rate
18.93%
Cash-on-cash
45.15%
DSCR
3.01
GRM
3.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 7.61% rent growth · sell at horizon

5-year hold
IRR
63.1%
Equity multiple
5.75×
Total profit
$278,054
Equity at exit
$188,284
10-year hold
IRR
58.7%
Equity multiple
14.11×
Total profit
$767,019
Equity at exit
$406,041

Cash invested: $58,520 (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 46320

Home prices YoY
5.0%
Rents YoY
7.6%
Active inventory
51
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$4,901 high interval (Pro) →
Mortgage (P&I)
$1,096
Tax from tax record
$487 /mo · $5,844/yr
Insurance
$87
HOA
$0
Vacancy / Maint / Mgmt
$1,029
Net cashflow
$2,202

Break-even live

Break-even rent $2,114
Max offer price $209,000
Occupancy floor 50%

Sensitivity live

Price -10% $2,320 -5% $2,261 +0% $2,202 +5% $2,143 +10% $2,083
Rent -10% $1,814 -5% $2,008 +0% $2,202 +5% $2,395 +10% $2,589
Rate -1.0pp $2,307 -0.5pp $2,255 base $2,202 +0.5pp $2,148 +1.0pp $2,092

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $4,901

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
$52,250
Closing costs
$6,270
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.

Listing history 3 events

  1. 2026-05-22
    status Pending
  2. 2026-05-18
    listed $209,000 Active
  3. 2001-01-31
    listed $138,000

ⓘ 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
$5,844 · $487/mo
Projected year-2 tax
$5,844 · $487/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 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
$58,812
− Mortgage interest
−$11,707
− Property taxes
−$5,844
− Insurance
−$1,045
− Repairs & maintenance
−$4,705
− Management
−$4,705
− Depreciation
−$6,080
Taxable income
$24,726
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,934
After-tax cash flow
$20,486/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)
14,353
Household income
$37,158
Rent vs Own
58.8% rent · 41.2% own
Severe rent burden
900.0

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 0.64)
Race & ethnicity
Black 44% Hispanic / Latino 39% White 14% Two or more races 12% Asian 1%
Hispanic origin (detail)
Mexican 31% Puerto Rican 4%
Common ancestry
Romanian 2% Lithuanian 1%
Foreign-born
14% · Canada
Languages at home
68% English-only · Spanish 31%

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
▲ 13.81%
Current HPI
288.1513
Rent YoY
▲ 7.61%
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

+51.4% since first listed
3 events — show timeline
  • 2026-05-22 Pending NIRA MLS as Distributed by MLS Grid
  • 2026-05-18 Listed $209,000 NIRA MLS as Distributed by MLS Grid
  • 2001-01-31 Listed $138,000 NIRA MLS as Distributed by MLS Grid

Property tax history

+0.3%/yr

Latest (2024): $5,844 · +4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…