CashFlowRE
Sign in Sign up
6410 Grand Ave
C+ Composite 62.97
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 +24.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.0/10.0
  • 1% rule +5.7/10.0
  • 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

$154,900

6410 Grand Ave · Hammond, IN 46323
3 bd · 1.0 ba · 1,166 sqft · SingleFamily public records · 2 Days on market
Built 1955 6,120 sqft lot Est $187k · 17% under

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

Listing remarks

This three bedroom ranch located in the well established, tree lined streets of Hessville offers a bright, open floor plan with a spacious living room and kitchen. Finally for sale, take a quick peek at this little gem waiting for the next owner to make it theirs. This home offers spacious living areas, comfortable bedrooms and a well maintained backyard that is sure to impress. Schedule your showing today!

Key facts

  • Open floor plan
  • Spacious living room
  • 6,120 sq ft lot

Tags

OPEN FLOOR PLANSPACIOUS LIVING ROOMWELL MAINTAINED BACKYARD

Property features AI

Exterior

  • Parking: Detached garage; Driveway; On-street parking; Garage faces front; Paved parking
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer; Natural gas connected; Electricity connected (100 amp service); Cable available
  • Home design: One-story house; Built in 1955
  • Construction: Shingle roof; One-level construction
  • Exterior features: Private yard; Partial backyard fencing; Neighborhood view

Interior

  • Kitchen: No appliances included
  • Bedrooms: Primary bedroom; Bedroom 2; Bedroom 3
  • Flooring: Carpet; Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Open floorplan; Smoke detectors
  • Laundry & utility: Main-level laundry room with washer hookup and 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/1.0-bath single-family listed at $155k.

Deal economics

  • At list price, monthly cash flow is $323 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Cap rate 8.8% 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; 6 comparable units currently listed for rent nearby; rentals leasing fast (median 5d 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 $1k of loan paydown is wiped out by about $5k 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 2 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $154,900

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
1.07%
Cap rate
8.79%
Cash-on-cash
8.93%
DSCR
1.40
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$186,560
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6410 Grand Ave 0.00mi 3/1.0 1,166 (0%) 0mo $151,000 $130 100
6403 New Jersey Ave 0.22mi 3/1.0 1,143 (-2%) 2mo $150,000 $131 85
6612 Missouri Ave 0.28mi 3/1.0 1,190 (+2%) 1mo $197,900 $166 83
3521 164th St 0.07mi 3/1.0 1,069 (-8%) 3mo $190,000 $178 80
3515 164th St 0.08mi 3/1.0 1,037 (-11%) 4mo $110,500 $107 75
3516 164th St 0.09mi 3/1.0 1,011 (-13%) 3mo $171,000 $169 71
3241 163rd St 0.42mi 3/1.0 1,221 (+5%) 2mo $111,250 $91 71
3448 164th St 0.13mi 3/1.0 1,011 (-13%) 2mo $162,000 $160 70
6402 New Hampshire Ave 0.25mi 3/1.0 1,026 (-12%) 2mo $205,000 $200 67
3320 163rd St 0.33mi 3/2.0 1,300 (+12%) 1mo $139,900 $108 61
6708 Kansas Ave 0.48mi 2/1.5 (-1) 1,025 (-12%) 3mo $214,000 $209 48
6808 Carolina Ave 0.73mi 2/2.0 (-1) 1,254 (+8%) 1mo $124,900 $100 44

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

5-year hold
IRR
-2.8%
Equity multiple
0.89×
Total profit
$-4,577
Equity at exit
$23,096
10-year hold
IRR
6.9%
Equity multiple
1.52×
Total profit
$22,370
Equity at exit
$13,393

Cash invested: $43,372 (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 46323

Home prices YoY
-18.8%
Active inventory
59
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,658 high interval (Pro) →
Mortgage (P&I)
$812
Tax from tax record
$111 /mo · $1,326/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$348
Net cashflow
$323

Break-even live

Break-even rent $1,250
Max offer price $154,900
Occupancy floor 76%

Sensitivity live

Price -10% $410 -5% $366 +0% $323 +5% $279 +10% $235
Rent -10% $192 -5% $257 +0% $323 +5% $388 +10% $454
Rate -1.0pp $401 -0.5pp $362 base $323 +0.5pp $283 +1.0pp $242

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
$38,725
Closing costs
$4,647
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3611 167th St Hammond, IN 1.0–2.0 1.0 695 $1,450 $2.09 2d 1 0.35mi
6320 Rhode Island Ave Hammond, IN 3.0 1.0 916 $1,550 $1.69 3d 1 0.41mi
6610 Rhode Island Ave Hammond, IN 3.0 1.0 1025 $1,600 $1.56 8d 1 0.48mi
2723 E 165th St Unit 3 Hammond, IN 2.0 1.0 800 $1,350 $1.69 7d 1 1.04mi
6949 Alabama Ave Hammond, IN 2.0 1.5 1200 $1,795 $1.50 4d 1 1.14mi
3607 Orchard Dr Hammond, IN 1.0–2.0 1.0 839 $1,539 $1.83 2d 6 1.49mi

Listing history 4 events

  1. 2026-06-02
    status $154,900 Pending 2 DOM
  2. 2026-06-01
    days on market $154,900 Active 2 DOM
  3. 2026-05-31
    remarks 410-char remark
  4. 2026-05-31
    listed $154,900 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
$1,326 · $111/mo
Projected year-2 tax
$1,326 · $111/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 4/10 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
$19,899
− Mortgage interest
−$8,677
− Property taxes
−$1,326
− Insurance
−$774
− Repairs & maintenance
−$1,592
− Management
−$1,592
− Depreciation
−$4,506
Taxable income
$1,431
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$344
After-tax cash flow
$3,528/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)
23,047
Household income
$59,688
Rent vs Own
32.5% rent · 67.5% 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

Price history

1 event — show timeline
  • 2026-05-30 Listed $154,900 NIRA MLS as Distributed by MLS Grid

Property tax history

+5.8%/yr

Latest (2024): $1,326 · -5.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…