CashFlowRE
Sign in Sign up
8546 Hohman Ave
F Composite 26.83
Why this score? — see what drove the F 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 +7.5/30.0
  • Schools +5.7/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.7/10.0
  • DSCR +1.7/10.0
  • ARV discount +1.2/15.0
  • Appreciation +0.0/10.0

$299,000

8546 Hohman Ave · Munster, IN 46321
2 bd · 1.5 ba · 1,220 sqft · SingleFamily public records · 23 Days on market
Built 1957 8,276 sqft lot Est $262k · 14% over ↓ 9% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming , well-maintained 3-bedroom, 2-bath home located in a highly sought-after Munster neighborhood. This property features a functional layout with three comfortable bedrooms, two full bathrooms, and a full basement offering excellent potential for additional living space, storage, or customization. The home has been well cared for and offers solid construction with great bones--ideal for buyers seeking long-term value and the opportunity to personalize. Conveniently located near top-rated schools, parks, shopping, dining, and major commuting routes. Close proximity to the South Shore Line's Monon Corridor, featuring the new Munster/Dyer train station, providing enhanced commuter acces

Key facts

  • 8,276 sq ft lot
  • 2 garage spots
  • Built 1957

Property features AI

Exterior

  • Parking: Detached garage with garage door opener; Driveway parking; 2-car garage
  • Utilities: Public water; Public sewer; 100 Amp electric service
  • Home design: One-story home; Built in 1957
  • Construction: Brick construction; Shingle roof
  • Exterior features: Neighborhood view; Partial backyard fencing; No additional exterior features listed

Interior

  • Kitchen: Gas range; Refrigerator
  • Bedrooms: Primary bedroom; Bedroom 2; Bedroom 3
  • Flooring: Carpet
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air
  • Interior features: Partially finished basement; Basement laundry on lower level; Washer and dryer included; Refrigerator included; Gas water heater; Gas range
  • Laundry & utility: Washer; Dryer; Laundry located on lower level

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 2-bed/1.5-bath single-family listed at $299k.

Deal economics

  • At list price, monthly cash flow is $-365 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $234k (21.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $199k (33.3% below list).
  • Recommended offer: $199k (33.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 81/100 on livability (#17 in IN, #1,427 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, employment A+; Watch: amenities F, commute F.
  • School Town Of Munster (suburban): math 65% / reading 64% proficiency, ranked #6 of 301 in IN (top 2%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 14% free/reduced lunch — higher-income household profile.
  • Market conditions: 112 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 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 $2k of loan paydown is wiped out by about $9k 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

  • It's been on market 23 days — a 2% lower offer ($295k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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 1957 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $199,404 (33.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1957 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.67%
Cap rate
4.83%
Cash-on-cash
-5.24%
DSCR
0.77
GRM
12.5

CMA / ARV

ARV (on-the-fly)
$262,300
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8560 Forest Ave 0.13mi 2/1.0 1,139 (-7%) 8mo $220,000 $193 74
249 Briar Ln 0.18mi 3/1.0 (+1) 1,068 (-12%) 3mo $280,000 $262 61
18434 Wentworth Ave 0.40mi 3/2.0 (+1) 1,253 (+3%) 13mo $270,000 $215 59
8322 Harrison Ave 0.41mi 3/1.0 (+1) 1,126 (-8%) 3mo $249,000 $221 58
8128 Jackson Ave 0.69mi 2/1.0 1,159 (-5%) 6mo $255,000 $220 53
3518 190th Pl 0.71mi 3/2.0 (+1) 1,220 (0%) 10mo $195,500 $160 51
18814 Bernadine St 0.53mi 3/1.5 (+1) 1,295 (+6%) 13mo $269,000 $208 49
3316 Ann St 0.73mi 3/2.5 (+1) 1,264 (+4%) 3mo $260,000 $206 49
18747 Sherman St 0.58mi 3/1.0 (+1) 1,102 (-10%) 2mo $149,000 $135 48
18122 Wentworth Ave 0.67mi 3/2.0 (+1) 1,150 (-6%) 6mo $268,500 $233 47
18540 Miller Dr 0.45mi 3/1.0 (+1) 1,040 (-15%) 6mo $243,000 $234 42
18316 Sherman St 0.60mi 3/1.0 (+1) 1,056 (-13%) 4mo $130,000 $123 39

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
-25.3%
Equity multiple
0.14×
Total profit
$-71,769
Equity at exit
$44,582
10-year hold
IRR
-21.4%
Equity multiple
-0.11×
Total profit
$-92,652
Equity at exit
$25,852

Cash invested: $83,720 (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 46321

Active inventory
112
Price-to-rent
12.5×

Monthly cashflow live

Estimated rent
$1,994 high interval (Pro) →
Mortgage (P&I)
$1,568
Tax from tax record
$248 /mo · $2,977/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$419
Net cashflow
$-365

Break-even live

Break-even rent $2,457
Max offer price $234,454
Occupancy floor

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
$74,750
Closing costs
$8,970
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
18335 Sherman St Unit 3 Lansing, IL 3.0 1.0 1000 $1,700 $1.70 1d 1 0.53mi
2824 186th St Lansing, IL 3.0 2.0 1400 $2,900 $2.07 10d 1 1.27mi
3020 178th St Unit C1 Lansing, IL 2.0 1.0 900 $1,550 $1.72 1d 1 1.47mi
3020 178th St Apt C7 Lansing, IL 2.0 1.0 900 $1,550 $1.72 25d 1 1.47mi
3649 173rd Ct Lansing, IL 2.0 2.0 972 $1,357 $1.40 25d 1 1.49mi

Listing history 7 events

  1. 2026-04-30
    status Pending
  2. 2026-04-07
    listed $299,000 Active
  3. 2026-04-06
    historical
  4. 2026-01-27
    listed $309,000 Active
  5. 2026-01-26
    historical
  6. 2025-10-07
    price $319,000
  7. 2025-09-02
    listed $329,000 Active

ⓘ 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
$2,977 · $248/mo
Projected year-2 tax
$2,977 · $248/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 3/10 Moderate FEMA zone X (unshaded) · 10% 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
$23,928
− Mortgage interest
−$16,749
− Property taxes
−$2,977
− Insurance
−$1,495
− Repairs & maintenance
−$1,914
− Management
−$1,914
− Depreciation
−$8,698
Taxable loss
−$9,819
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,357
After-tax cash flow
$-2,028/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 Town Of Munster
NCES district ID
1807350
Math proficiency
65% ▼ -1.00%
Reading proficiency
64% ▼ -4.00%
Median HH income
$71,901
Composite
56.91/100
National rank
#1115
State rank
#6 of 301 in IN

Livability — Munster

Score
81/100
State rank
#17
US rank
#1427

Category grades

Amenities F Commute F Cost of living A+ Crime A+ Employment A+ Housing A+ Health & safety C+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Munster, IN
County
Lake County · 422,878 people
City population
23,733
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
23,733
Household income
$110,187
Rent vs Own
13.0% rent · 87.0% own
Severe rent burden
338.0

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
Predominantly White (71%)
Race & ethnicity
White 71% Hispanic / Latino 14% Two or more races 8% Black 7% Asian 6%
Hispanic origin (detail)
Mexican 11% Puerto Rican 2%
Common ancestry
Romanian 16% Iranian 4% Lithuanian 1%
Foreign-born
9% · Canada, South Korea, China
Languages at home
86% English-only · Spanish 6% Russian/Polish/Slavic 3% Other Indo-European 2%

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
▼ -213.34%
Current HPI
232.4818
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

-9.1% since first listed
7 events — show timeline
  • 2026-04-30 Pending NIRA MLS as Distributed by MLS Grid
  • 2026-04-07 Listed $299,000 NIRA MLS as Distributed by MLS Grid
  • 2026-04-06 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2026-01-27 Listed $309,000 NIRA MLS as Distributed by MLS Grid
  • 2026-01-26 Listing Removed NIRA MLS as Distributed by MLS Grid
  • 2025-10-07 Price Changed $319,000 NIRA MLS as Distributed by MLS Grid
  • 2025-09-02 Listed $329,000 NIRA MLS as Distributed by MLS Grid

Property tax history

+1.4%/yr

Latest (2024): $2,977 · +15.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…