CashFlowRE
Sign in Sign up
7436 Magoun Ave
D Composite 40.35
Why this score? — see what drove the D 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 +15.0/30.0
  • ARV discount +6.3/15.0
  • DSCR +4.6/10.0
  • Rent growth +3.9/5.0
  • 1% rule +3.5/10.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$238,000

7436 Magoun Ave · Hammond, IN 46324
3 bd · 1.0 ba · 1,536 sqft · SingleFamily public records · 2 Days on market
Built 1949 6,750 sqft lot Est $232k · at est.

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

Listing remarks MLS

Maintenance free exterior; deck, newer Pella windows, fenced yard, and newer roof. Basement finished, kitchen totally redone, appliances (except washer & dryer) included, 3 baths, hardwood floors, move in condition.

Key facts

  • Updated living space
  • Two fireplaces
  • 6,750 sq ft lot

Tags

UPDATED LIVING SPACESPACIOUS UPSTAIRS BEDROOMSRECENTLY UPDATED BATHROOMSBEAUTIFUL KITCHEN CABINETSMULTIPLE LIVING SPACESTWO FIREPLACES

Property features AI

Exterior

  • Parking: Detached garage; Garage faces front; Driveway with concrete surface; Garage door opener; Approximately 2.5 garage spaces
  • Security: Smoke detectors; Carbon monoxide detectors
  • Utilities: Public water; Public sewer; Electricity connected; Natural gas connected; Cable connected
  • Home design: One and one-half story home; Built in 1949
  • Construction: Vinyl siding; Shingle roof; Has basement
  • Exterior features: Front porch; Deck; Partial fencing; Rain gutters; Neighborhood view; Wood frame windows; Garage(s) structure present

Interior

  • Kitchen: Gas range; Microwave; Dishwasher; Refrigerator; Disposal
  • Bedrooms: Primary bedroom; Two additional bedrooms
  • Flooring: Hardwood; Carpet; Laminate; Tile; Concrete
  • Bathrooms: Two full bathrooms; One three-quarter bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning; Gas water heater
  • Interior features: Eat-in kitchen; Soaking tub; Two fireplaces (living room and basement; gas and electric); Partially finished basement with storage, sump pump, and bath stubbed; Basement-level sink
  • 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/1.0-bath single-family listed at $238k.

Deal economics

  • At list price, monthly cash flow is $74 ($883/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 $201k (15.4% below list).
  • Recommended offer: $201k (15.4% below list) — sets the bar for 1% rule.

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: Thomas Jefferson Elementary School (math 12% / reading 16%, grade F, #874 of 994 statewide, top 89%, 439 students, 77% FRL) — zoned schools at 77% FRL track the district average.
  • Market conditions: Rents rising fast (+5.5%/yr); 63 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 12d 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 38% of the median local income ($63k/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 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 26y 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 1949 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $201,238 (15.4% below list)

Questions for the listing agent

  1. Built in 1949 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
0.85%
Cap rate
6.66%
Cash-on-cash
1.33%
DSCR
1.06
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$231,936
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7345 Woodmar Ave 0.36mi 3/1.5 1,550 (+1%) 5mo $255,000 $165 76
7344 Woodmar Ave 0.33mi 3/1.5 1,488 (-3%) 2mo $290,000 $195 75
7338 Magoun Ave 0.11mi 3/2.0 1,430 (-7%) 5mo $229,900 $161 75
7561 Golfway Ct 0.19mi 3/2.0 1,406 (-8%) 4mo $142,000 $101 70
7231 Olcott Ave 0.30mi 2/2.0 (-1) 1,650 (+7%) 3mo $223,000 $135 62
7552 Southeastern Ave 0.16mi 3/1.0 1,760 (+15%) 8mo $154,000 $88 62
7420 White Oak Ave 0.43mi 3/1.0 1,440 (-6%) 10mo $210,000 $146 62
7149 Ontario Ave 0.63mi 3/2.0 1,488 (-3%) 0mo $250,000 $168 61
7141 Ontario Ave 0.64mi 3/1.0 1,584 (+3%) 8mo $240,000 $152 58
1703 170th Pl 0.60mi 3/1.0 1,703 (+11%) 1mo $245,000 $144 53
1716 170th Pl 0.56mi 2/1.0 (-1) 1,440 (-6%) 9mo $218,000 $151 51
7216 Mclaughlin Ave 0.63mi 3/1.0 1,404 (-9%) 8mo $207,000 $147 50

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
-11.6%
Equity multiple
0.57×
Total profit
$-28,717
Equity at exit
$35,487
10-year hold
IRR
0.6%
Equity multiple
1.05×
Total profit
$3,340
Equity at exit
$20,578

Cash invested: $66,640 (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
9.9×

Monthly cashflow live

Estimated rent
$2,012 medium interval (Pro) →
Mortgage (P&I)
$1,248
Tax from tax record
$169 /mo · $2,027/yr
Insurance
$99
HOA
$0
Vacancy / Maint / Mgmt
$423
Net cashflow
$74

Break-even live

Break-even rent $1,919
Max offer price $238,000
Occupancy floor 91%

Sensitivity live

Price -10% $208 -5% $141 +0% $74 +5% $6 +10% $-61
Rent -10% $-85 -5% $-6 +0% $74 +5% $153 +10% $233
Rate -1.0pp $193 -0.5pp $134 base $74 +0.5pp $12 +1.0pp $-51

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
$59,500
Closing costs
$7,140
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7202 Chestnut Ave Hammond, IN 3.0 2.0 2178 $1,900 $0.87 0d 1 0.74mi
7019 Chestnut Ave Hammond, IN 3.0 1.5 1440 $1,895 $1.32 22d 1 0.83mi
8016 Monaldi Dr Munster, IN 4.0 2.0 2000 $2,999 $1.50 12d 1 1.30mi
6949 Alabama Ave Hammond, IN 2.0 1.5 1200 $1,795 $1.50 5d 1 1.32mi

Listing history 4 events

  1. 2026-05-22
    status Pending
  2. 2026-05-20
    listed $238,000 Active
  3. 2002-01-13
    listed $137,000 221-char remark
    Show marketing remark (221 chars)

    Maintenance free exterior; deck, newer Pella windows, fenced yard, and newer roof. Basement finished, kitchen totally redone, appliances (except washer & dryer) included, 3 baths, hardwood floors, move in condition.

  4. 2000-09-12
    listed $132,000

ⓘ 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
$2,027 · $169/mo
Projected year-2 tax
$2,027 · $169/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 · 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
$24,149
− Mortgage interest
−$13,332
− Property taxes
−$2,027
− Insurance
−$1,190
− Repairs & maintenance
−$1,932
− Management
−$1,932
− Depreciation
−$6,924
Taxable loss
−$3,187
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$765
After-tax cash flow
$1,648/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

+80.3% since first listed
4 events — show timeline
  • 2026-05-22 Pending NIRA MLS as Distributed by MLS Grid
  • 2026-05-20 Listed $238,000 NIRA MLS as Distributed by MLS Grid
  • 2002-01-13 Listed $137,000 NIRA MLS as Distributed by MLS Grid
  • 2000-09-12 Listed $132,000 NIRA MLS as Distributed by MLS Grid

Property tax history

+2.0%/yr

Latest (2024): $2,027 · -8.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…