6275 Randolph St · Hobart, IN
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $717 – $1,331
Heat risk 2/10 · Minimal
- Hot days now (above 101°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 0.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the B- 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 +30.0/30.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- ARV discount +7.5/15.0
- Rent growth +3.9/5.0
- Livability +3.5/5.0
- Schools +2.6/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$80,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks
Investor alert/handyman special/blank-canvas opportunity. This 1942 - built 4 bedroom home on a massive 3.4 private acres is screaming for someone with vision to step in and create serious equity. Yes, it needs severe repairs and the septic condition is not to code - but that's exactly why this is a deal. Gut it, renovate it, expand it, or build brand new - the possibilities are endless. Picture your own gardens, workshop, animals, guest house, or private family compound. Plenty of room to roam while still being minutes from Hobart's Lake George, parks, trails, shopping and major highways (easy commute to Chicago). Hobart's friendly vibe, growing amenities, and unbeatable land value make th
Key facts
- Private acres
- Guest house
- Gardens
Tags
Property features AI
Exterior
- Parking: Off-street parking; Driveway; Additional parking available
- Security: Smoke detector(s)
- Utilities: Well water; Septic tank sewer; Electricity connected with 100 amp service; Natural gas connected
- Home design: One and one-half story home; Property listed as fixer condition; Built in 1942
- Construction: Aluminum siding; Shingle roof; Basement present
- Exterior features: Covered porch; Fire pit; Shed(s); Partial chain-link fencing; Views of neighborhood, trees/woods and rural surroundings; Blinds and wood-framed windows
Interior
- Kitchen: Appliances: Other (unspecified)
- Bedrooms: Primary bedroom; Bedrooms 2, 3 and 4
- Flooring: Carpet; Linoleum
- Bathrooms: 1 full bathroom; 1 three-quarter bathroom
- Heating & cooling: Natural gas heating; Ceiling fan(s) for cooling
- Interior features: One fireplace located in the living room; Basement with unfinished storage space; Bonus room, utility room, living room, dining room; No additional interior features listed
- Laundry & utility: Washer hookup; Gas dryer hookup; Laundry on lower level
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/1.0-bath single-family listed at $80k.
Deal economics
- At list price, monthly cash flow is $860 ($10k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $80k).
- Cap rate 19.2% vs local median 4.2% in Hobart — 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 69/100 on livability (#196 in IN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: schools D, amenities F, commute F.
- Merrillville Community School Corporation (suburban): math 22% / reading 36% proficiency, ranked #240 of 301 in IN (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
- Market conditions: Rents rising fast (+5.6%/yr); 255 active listings in the ZIP; solid renter incomes; 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 $553 of loan paydown is wiped out by about $2k 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 + 5.6% rent growth), your $22k cash investment doubles in ~3 years — after that, you're playing with house money.
Negotiation context
- Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
Risks & watch-outs
- Watch-outs: built in 1942 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- Built in 1942 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- 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.
- 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.
- 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
- 2.20% ✓
- Cap rate
- 19.20%
- Cash-on-cash
- 46.08%
- DSCR
- 3.05
- GRM
- 3.8
CMA / ARV
- ARV (median comp)
- $205,515
- List price
- $80,000
- Delta
- -61.07%
- Verdict
- UNDERPRICED
- Comps
- 4 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 9256 Norris Dr | 0.47mi | 3/2.0 (-1) | 1,416 (+14%) | 11mo | $289,000 | $204 | 36 |
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 · 5.63% rent growth · sell at horizon
- IRR
- 46.2%
- Equity multiple
- 3.08×
- Total profit
- $46,617
- Equity at exit
- $11,928
- IRR
- 53.1%
- Equity multiple
- 6.89×
- Total profit
- $131,890
- Equity at exit
- $6,917
Cash invested: $22,400 (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
ZIP-level market 46342
- Rents YoY
- 5.6%
- Active inventory
- 255
- Price-to-rent
- 3.8×
Monthly cashflow live
- Estimated rent
- $1,760 medium interval (Pro) →
- Mortgage (P&I)
- −$420
- Tax from tax record
- −$77 /mo · $925/yr
- Insurance
- −$33
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$370
- Net cashflow
- $860
Break-even live
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
- $20,000
- Closing costs
- $2,400
- 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.
Listing history 1 events
-
2026-05-15$80,000 Active 852-char remark
ⓘ 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
- $925 · $77/mo
- Projected year-2 tax
- $925 · $77/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 3/10 Moderate
- Heat 2/10 Low 7 d/yr ≥101°F today · 15 d/yr by 30 yrs out
- Wind 2/10 Low 0% chance of damaging wind over 30 yrs
- Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
- $21,116
- − Mortgage interest
- −$4,481
- − Property taxes
- −$925
- − Insurance
- −$400
- − Repairs & maintenance
- −$1,689
- − Management
- −$1,689
- − Depreciation
- −$2,327
- Taxable income
- $9,604
- Est. tax owed @ 24.0%
- −$2,305
- After-tax cash flow
- $8,018/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
- Merrillville Community School Corporation
- NCES district ID
- 1809690
- Math proficiency
- 22% ▼ -17.00%
- Reading proficiency
- 36% ▼ -8.00%
- Median HH income
- $54,401
- Composite
- 25.74/100
- National rank
- #7375
- State rank
- #240 of 301 in IN
Livability — Hobart
- Score
- 69/100
- State rank
- #196
- US rank
- #8834
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Lake County · 422,878 people
- City population
- 32,224
- Metro
- Chicago-Naperville-Elgin, IL-IN-WI
- Population (ZIP)
- 32,224
- Household income
- $75,521
- Rent vs Own
- Severe rent burden
- 1033.0
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 (66%)
- Race & ethnicity
- White 66% Hispanic / Latino 21% Two or more races 10% Black 10% Asian 1%
- Hispanic origin (detail)
- Mexican 15% Puerto Rican 5%
- Common ancestry
- Romanian 11% Iranian 2% Lithuanian 1%
- Foreign-born
- 5% · Canada, China
- Languages at home
- 87% English-only · Spanish 9% Russian/Polish/Slavic 2% 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
- ▼ -167.01%
- Current HPI
- 260.2635
- Rent YoY
- ▲ 5.63%
- 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 |
|---|---|---|
| Industrial Machinery | 2 | $37B |
|
||
| Healthcare | 1 | $177B |
|
||
| Pharmaceuticals | 1 | $45B |
|
||
| Metals / Steel | 1 | $18B |
|
||
| Agriculture | 1 | $17B |
|
||
| Packaging | 1 | $12B |
|
||
Price history
+0.0% since first listed3 events — show timeline
- 2026-06-09 Sold (MLS) $80,000 NIRA MLS as Distributed by MLS Grid
- 2026-05-29 Pending — NIRA MLS as Distributed by MLS Grid
- 2026-05-15 Listed $80,000 NIRA MLS as Distributed by MLS Grid
Property tax history
+2.3%/yrLatest (2024): $925 · +3.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…