CashFlowRE
Sign in Sign up
6516 Lyman Ave
C- Composite 53.17
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).

  • Cash flow +25.6/30.0
  • DSCR +8.5/10.0
  • 1% rule +6.2/10.0
  • Rent growth +3.9/5.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.9/15.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$139,900

6516 Lyman Ave · Hammond, IN 46324
3 bd · 1.0 ba · 1,004 sqft · SingleFamily public records · 1 Days on market
Built 1907 6,300 sqft lot Est $124k · 12% over

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

Listing remarks MLS

A bit of country in the city! This historical 1907 farm house was remodeled to today's standards. Country kitchen allows you plenty of space to cook. Maintenance free vinyl siding, newer furnace, windows, central air. Jacuzzi tub, refrigerator and stove has not been used by the seller-unsure of working order-as is condition. 5' easement on west side of lot for pedestrian ingress & egress to alley for 263 Florence St. Property was treated for powder post beetles 10/01. Agent is a relative & trustee for the trust.

Key facts

  • Recessed ceiling
  • Side entry with deck
  • Vinyl sided exterior

Tags

MOVE IN READYVINYL SIDED EXTERIORLUXURY VINYL PLANK FLOORINGEAT IN DINING AREARECESSED CEILINGSIDE ENTRY WITH DECK

Property features AI

Exterior

  • Parking: Additional paved asphalt parking
  • Utilities: Public water; Public sewer
  • Home design: One-and-a-half story home; Built in 1907; Vinyl siding; Shingle roof
  • Construction: Vinyl siding construction; Shingle roof; Crawl space basement
  • Exterior features: Neighborhood view; Deck

Interior

  • Kitchen: Gas range; Refrigerator; Range hood; Dishwasher
  • Bedrooms: Primary bedroom; Two additional bedrooms
  • Flooring: Carpet; Vinyl; Tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (natural gas, forced air); Central air conditioning
  • Interior features: Ceiling fans; Recessed lighting; Eat-in kitchen; Entrance foyer
  • Laundry & utility: Washer and dryer in main-level laundry room

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 $140k.

Deal economics

  • At list price, monthly cash flow is $330 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Cap rate 9.1% 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; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 1,642 units permitted in Lake County in 2024 (14 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $967 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 + 5.5% rent growth), your $39k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 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: built in 1907 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $139,900

Questions for the listing agent

  1. Built in 1907 — 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
1.12%
Cap rate
9.12%
Cash-on-cash
10.10%
DSCR
1.45
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$124,496
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6516 Lyman Ave 0.00mi 3/1.0 1,095 (+9%) 1mo $150,000 $137 84
6438 Garfield Ave 0.10mi 3/1.0 938 (-7%) 0mo $196,500 $209 84
19 Schrum Rd 0.43mi 3/1.5 1,062 (+6%) 3mo $109,000 $103 66
6636 Van Buren Ave 0.26mi 2/1.0 (-1) 912 (-9%) 2mo $155,000 $170 66
6438 Jefferson Ave 0.45mi 2/1.0 (-1) 1,100 (+10%) 1mo $139,900 $127 58
116 163rd St 0.48mi 3/1.0 1,125 (+12%) 1mo $61,500 $55 56
1374 Kenilworth Dr 0.51mi 3/2.0 1,111 (+11%) 0mo $138,000 $124 54
43 162nd Pl 0.42mi 3/2.5 1,135 (+13%) 0mo $159,000 $140 52
16 164th Pl 0.46mi 4/1.5 (+1) 1,122 (+12%) 2mo $85,000 $76 50
1450 Forest Ave 0.68mi 3/1.0 1,147 (+14%) 3mo $105,000 $92 42
11 166th St 0.60mi 3/2.0 1,134 (+13%) 6mo $92,500 $82 42
1394 Forest Pl 0.72mi 3/1.0 1,147 (+14%) 2mo $81,000 $71 41

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
1.5%
Equity multiple
1.06×
Total profit
$2,371
Equity at exit
$20,860
10-year hold
IRR
13.4%
Equity multiple
2.19×
Total profit
$46,542
Equity at exit
$12,096

Cash invested: $39,172 (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
7.5×

Monthly cashflow live

Estimated rent
$1,563 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$113 /mo · $1,360/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$328
Net cashflow
$330

Break-even live

Break-even rent $1,146
Max offer price $139,900
Occupancy floor 74%

Sensitivity live

Price -10% $409 -5% $369 +0% $330 +5% $290 +10% $251
Rent -10% $206 -5% $268 +0% $330 +5% $392 +10% $453
Rate -1.0pp $400 -0.5pp $365 base $330 +0.5pp $294 +1.0pp $257

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
$34,975
Closing costs
$4,197
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
407 Kenwood St Hammond, IN 2.0 1.0 920 $1,495 $1.62 17d 1 0.31mi
407 Kenwood St Hammond, IN 2.0 1.0 920 $1,495 $1.62 25d 1 0.31mi
1338 Wentworth Ave Unit 1338 Calumet City, IL 2.0 1.0 800 $1,430 $1.79 25d 1 0.58mi
1539 Wentworth Ave Unit 3W Calumet City, IL 3.0 1.0 1100 $1,700 $1.55 13d 1 0.69mi
34 Elizabeth St Calumet City, IL 3.0 1.0 1246 $2,400 $1.93 2d 1 0.82mi
3 Waltham St Hammond, IN 3.0 1.0 1200 $1,095 $0.91 25d 1 0.84mi
5 Ruth St Unit 2W Hammond, IN 2.0 1.0 900 $1,250 $1.39 13d 1 0.89mi
3 Ruth St Hammond, IN 2.0 1.0 900 $1,250 $1.39 25d 1 0.89mi
1312 Gordon Ave Calumet City, IL 2.0 1.0 1134 $1,600 $1.41 8d 1 0.89mi
3649 173rd Ct Lansing, IL 2.0 2.0 972 $1,357 $1.40 25d 1 1.14mi
115 157th St Unit 3 Calumet City, IL 3.0 1.0 800 $1,350 $1.69 25d 1 1.15mi
7129 Columbia Ave Unit 1E Hammond, IN 2.0 1.0 900 $1,195 $1.33 11d 1 1.26mi
7234 Columbia Ave Hammond, IN 2.0 1.0 960 $1,300 $1.35 25d 1 1.32mi
7019 Chestnut Ave Hammond, IN 3.0 1.5 1440 $1,895 $1.32 21d 1 1.39mi

Listing history 5 events

  1. 2026-04-11
    status Pending
  2. 2026-04-09
    listed $139,900 Active
  3. 2012-12-08
    historical
  4. 2011-12-06
    listed $72,000
  5. 2001-11-06
    listed $76,900 529-char remark
    Show marketing remark (529 chars)

    A bit of country in the city! This historical 1907 farm house was remodeled to today's standards. Country kitchen allows you plenty of space to cook. Maintenance free vinyl siding, newer furnace, windows, central air. Jacuzzi tub, refrigerator and stove has not been used by the seller-unsure of working order-as is condition. 5' easement on west side of lot for pedestrian ingress & egress to alley for 263 Florence St. Property was treated for powder post beetles 10/01. Agent is a relative & trustee for the trust.

ⓘ 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
$1,360 · $113/mo
Projected year-2 tax
$1,360 · $113/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
$18,762
− Mortgage interest
−$7,837
− Property taxes
−$1,360
− Insurance
−$700
− Repairs & maintenance
−$1,501
− Management
−$1,501
− Depreciation
−$4,070
Taxable income
$1,793
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$430
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)
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

+81.9% since first listed
5 events — show timeline
  • 2026-04-11 Pending NIRA MLS as Distributed by MLS Grid
  • 2026-04-09 Listed $139,900 NIRA MLS as Distributed by MLS Grid
  • 2012-12-08 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2011-12-06 Listed $72,000 NIRA MLS as Distributed by MLS Grid
  • 2001-11-06 Listed $76,900 NIRA MLS as Distributed by MLS Grid

Property tax history

+5.8%/yr

Latest (2024): $1,360 · -9.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…