CashFlowRE
Sign in Sign up
7828 Chestnut Ave
C+ Composite 62.21
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).

  • Cash flow +26.7/30.0
  • DSCR +9.2/10.0
  • ARV discount +8.2/15.0
  • 1% rule +7.1/10.0
  • Rent growth +3.9/5.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$219,900

7828 Chestnut Ave · Hammond, IN 46324
3 bd · 1.5 ba · 1,531 sqft · SingleFamily public records · 14 Days on market
Built 1955 6,185 sqft lot Est $224k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Recently updated 3 bedroom, 2 bath home in South Hammond has just hit the market! This home is conveniently located on the south side of the expressway, close to shopping and restaurants. An easy living ranch style home featuring three bedrooms, 1 1/2 baths, two spacious living areas, large kitchen and additional mud room/office, all on one level make this home a smart choice. New siding and roof were done within the last five years along with a few windows. New flooring and paint within the last 30 days. Move right in or start your rental portfolio!

Key facts

  • Main level living
  • 6,185 sq ft lot
  • Built 1955

Tags

MAIN LEVEL LIVINGDIRECT ACCESS TO WALKING PATH

Property features AI

Finance

  • Other: Property is vacant

Exterior

  • Parking: Driveway parking; On-street parking
  • Utilities: Public water; Public sewer
  • Home design: One-story home; Built in 1955
  • Construction: Vinyl siding construction; Shingle roof; Built in 1955
  • Exterior features: Vinyl siding; Aluminum frame windows; Fenced backyard; Back yard fence; Shed(s); Neighborhood view; Shingle roof

Interior

  • Kitchen: Refrigerator included
  • Bedrooms: Primary bedroom; Bedroom 2; Bedroom 3; Bonus room; Office
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Minimal built-in interior features noted
  • Laundry & utility: Washer hookup; Gas dryer hookup

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/1.5-bath single-family listed at $220k.

Deal economics

  • At list price, monthly cash flow is $596 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $220k).
  • Cap rate 9.5% 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: Rents rising fast (+5.5%/yr); 63 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); 1,642 units permitted in Lake County in 2024 (14 in 5+ unit buildings).
  • At $2,665/mo this rent would consume 51% of the median local household income ($63k/yr) (locally 507% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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.
  • At projected returns (-3.0% appreciation + 5.5% rent growth), your $62k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 10 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.
  • Current owner paid $181k; 21% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $219,900

Questions for the listing agent

  1. Built in 1955 — 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
1.21%
Cap rate
9.55%
Cash-on-cash
11.61%
DSCR
1.52
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$223,526
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8007 Kooy Dr 0.35mi 3/2.0 1,594 (+4%) 7mo $320,000 $201 69
7609 Jarnecke Ave 0.45mi 4/1.0 (+1) 1,512 (-1%) 5mo $199,500 $132 66
1125 177th Pl 0.38mi 2/1.0 (-1) 1,652 (+8%) 2mo $169,000 $102 61
939 175th Pl 0.67mi 4/1.5 (+1) 1,508 (-2%) 7mo $180,000 $119 56
7420 White Oak Ave 0.61mi 3/1.0 1,440 (-6%) 10mo $210,000 $146 52
8117 Euclid Ave 0.65mi 3/1.5 1,637 (+7%) 9mo $281,000 $172 51
7561 Golfway Ct 0.66mi 3/2.0 1,406 (-8%) 4mo $142,000 $101 50
7436 Columbia Ave 0.60mi 3/1.0 1,411 (-8%) 9mo $150,000 $106 50
8226 Kooy Dr 0.59mi 3/1.5 1,334 (-13%) 2mo $290,000 $217 49
8120 Tapper Ave 0.62mi 3/2.0 1,376 (-10%) 4mo $305,000 $222 49
8113 Euclid Ave 0.65mi 3/1.5 1,315 (-14%) 10mo $290,000 $221 38
7552 Southeastern Ave 0.74mi 3/1.0 1,760 (+15%) 8mo $154,000 $88 32

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 · 5.51% rent growth · sell at horizon

5-year hold
IRR
3.8%
Equity multiple
1.15×
Total profit
$9,254
Equity at exit
$32,788
10-year hold
IRR
15.5%
Equity multiple
2.41×
Total profit
$86,871
Equity at exit
$19,013

Cash invested: $61,572 (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 46324

Home prices YoY
-9.6%
Rents YoY
5.5%
Active inventory
63
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$2,665 high interval (Pro) →
Mortgage (P&I)
$1,153
Tax from tax record
$264 /mo · $3,172/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$560
Net cashflow
$596

Break-even live

Break-even rent $1,910
Max offer price $219,900
Occupancy floor 73%

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
$54,975
Closing costs
$6,597
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8016 Monaldi Dr Munster, IN 4.0 2.0 2000 $2,999 $1.50 10d 1 0.52mi
7202 Chestnut Ave Hammond, IN 3.0 2.0 2178 $1,900 $0.87 1d 1 0.82mi
7019 Chestnut Ave Hammond, IN 3.0 1.5 1440 $1,895 $1.32 21d 1 1.03mi
7610 Manor Ave Munster, IN 3.0 2.0 1700 $4,750 $2.79 1d 1 1.33mi
232 Gregory Ave Munster, IN 3.0 1.5 1600 $2,450 $1.53 1d 1 1.34mi
7611 Kinsley Pl Munster, IN 3.0 2.0 1700 $4,700 $2.76 1d 1 1.37mi
7741 Hohman Ave Munster, IN 4.0 2.0 2200 $3,200 $1.45 10d 1 1.40mi

Listing history 9 events

  1. 2026-06-18
    days on market $219,900 Active 14 DOM
  2. 2026-06-17
    days on market $219,900 Active 13 DOM
  3. 2026-06-16
    days on market $219,900 Active 12 DOM
  4. 2026-06-15
    days on market $219,900 Active 11 DOM
  5. 2026-06-13
    days on market $219,900 Active 9 DOM
  6. 2026-06-09
    days on market $219,900 Active 5 DOM
  7. 2026-06-08
    days on market $219,900 Active 4 DOM
  8. 2026-06-07
    remarks 699-char remark
  9. 2026-06-07
    listed $219,900 Active 3 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
$3,172 · $264/mo
Projected year-2 tax
$3,172 · $264/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 (shaded) · 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
$31,976
− Mortgage interest
−$12,318
− Property taxes
−$3,172
− Insurance
−$1,100
− Repairs & maintenance
−$2,558
− Management
−$2,558
− Depreciation
−$6,397
Taxable income
$3,873
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$930
After-tax cash flow
$6,222/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)
21,409
Household income
$63,052
Rent vs Own
32.0% rent · 68.0% own
Severe rent burden
507.0

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 0.69)
Race & ethnicity
Hispanic / Latino 39% White 34% Black 22% Two or more races 14% Asian 1% Native American 1%
Hispanic origin (detail)
Mexican 31% Puerto Rican 5%
Common ancestry
Romanian 5% Lithuanian 1% Italian 1%
Foreign-born
10% · Canada
Languages at home
79% English-only · Spanish 20%

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
▼ -37.65%
Current HPI
352.8678
Rent YoY
▲ 5.51%
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

+158.9% since first listed
23 events — show timeline
  • 2026-06-04 Listed $219,900 NIRA MLS as Distributed by MLS Grid
  • 2025-10-11 Rental Removed $1,750 TENANTTURNER2
  • 2025-09-27 Price Changed $1,750 TENANTTURNER2
  • 2025-09-11 Listed for Rent $1,795 TENANTTURNER2
  • 2024-10-11 Sold (MLS) $181,000 NIRA MLS as Distributed by MLS Grid
  • 2024-09-27 Pending NIRA MLS as Distributed by MLS Grid
  • 2024-07-18 Price Changed $199,900 NIRA MLS as Distributed by MLS Grid
  • 2024-07-05 Price Changed $204,900 NIRA MLS as Distributed by MLS Grid
  • 2024-06-22 Price Changed $209,900 NIRA MLS as Distributed by MLS Grid
  • 2024-06-07 Listed $215,000 NIRA MLS as Distributed by MLS Grid
  • 2024-05-30 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2024-04-26 Relisted NIRA MLS as Distributed by MLS Grid
  • 2024-04-12 Contingent NIRA MLS as Distributed by MLS Grid
  • 2023-12-03 Listed $169,900 NIRA MLS as Distributed by MLS Grid
  • 2015-07-02 Sold (MLS) $50,000 NIRA MLS as Distributed by MLS Grid
  • 2015-04-13 Listed $59,900 NIRA MLS as Distributed by MLS Grid
  • 2012-01-11 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2011-06-07 Sold (Public Records) $23,441 Public Records
  • 2011-03-04 Listed $43,000 NIRA MLS as Distributed by MLS Grid
  • 2005-11-04 Listed $99,000 NIRA MLS as Distributed by MLS Grid
  • 2003-11-20 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2001-04-06 Listed $78,500 NIRA MLS as Distributed by MLS Grid
  • 2001-02-22 Listed $84,950 NIRA MLS as Distributed by MLS Grid

Property tax history

-0.5%/yr

Latest (2024): $3,172 · -9.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…