CashFlowRE
Sign in Sign up
6522 Mccook Ave
B Composite 74.61
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$68,000

6522 Mccook Ave · Hammond, IN 46323
2 bd · 1.0 ba · 768 sqft · Townhouse public records · 45 Days on market
Built 1943 3,564 sqft lot Est $125k · 46% under ↓ 15% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

What a great opportunity in a centrally located area for commuting, shopping and dining. 2 bedroom townhome. with a basement and a 2 car garage!

Key facts

  • 2 garage spots
  • Built 1943
  • Listed 45 days

Property features AI

Finance

  • Other: Vacant occupant status

Exterior

  • Parking: Detached garage; 2 garage spaces
  • Utilities: Public water service; Public sewer service
  • Home design: Attached property; Two levels; Built in 1943
  • Construction: Has basement
  • Exterior features: Neighborhood view; Public water; Public sewer

Interior

  • Kitchen: Eat-in kitchen; No appliances included
  • Bedrooms: Primary bedroom; Second bedroom
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating; No central cooling
  • Interior features: Eat-in kitchen; Basement with bath stubbed and unfinished space; 4 total rooms
  • Laundry & utility: Dedicated 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 2-bed/1.0-bath townhouse listed at $68k.

Deal economics

  • At list price, monthly cash flow is $565 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $68k).
  • Recommended offer: $66k (3.0% below list) — sets the bar for market timing.
  • Cap rate 16.3% 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, 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: Morton Elementary School (math 7% / reading 8%, grade F, #949 of 994 statewide, top 97%, 476 students, 68% FRL); Charles N Scott Middle School (math 5% / reading 15%, grade F, #314 of 330 statewide, top 95%, 738 students, 75% FRL); Morton Senior High School (math 12% / reading 54%, grade F, #290 of 369 statewide, top 79%, 1,609 students, 69% FRL) — zoned schools at 71% FRL track the district average.
  • Market conditions: 59 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 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 $470 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 + 3.0% rent growth), your $19k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($66k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 3.0% of price; built in 1943 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $65,960 (3.0% below list)

Questions for the listing agent

  1. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1943 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
2.08%
Cap rate
16.26%
Cash-on-cash
35.60%
DSCR
2.58
GRM
4.0

CMA / ARV

ARV (on-the-fly)
$125,184
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6548 Mccook Ave 0.06mi 2/1.0 768 (0%) 2mo $125,000 $163 95
6524 S Mccook Ave 0.01mi 2/1.0 768 (0%) 10mo $75,000 $98 91
6721 Wicker Ave 0.38mi 2/1.0 874 (+14%) 4mo $146,000 $167 56

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
31.3%
Equity multiple
2.31×
Total profit
$25,034
Equity at exit
$10,139
10-year hold
IRR
38.5%
Equity multiple
4.59×
Total profit
$68,424
Equity at exit
$5,879

Cash invested: $19,040 (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
4.0×

Monthly cashflow live

Estimated rent
$1,415 high interval (Pro) →
Mortgage (P&I)
$357
Tax from tax record
$168 /mo · $2,018/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$297
Net cashflow
$565

Break-even live

Break-even rent $700
Max offer price $68,000
Occupancy floor 55%

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
$17,000
Closing costs
$2,040
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2723 E 165th St Unit 3 Hammond, IN 2.0 1.0 800 $1,350 $1.69 6d 1 0.16mi
6746 Forestdale Ave Hammond, IN 3.0 1.0 900 $1,860 $2.07 1d 1 0.57mi
7050 Idaho Ave Unit 3S Hammond, IN 1.0 1.0 650 $1,275 $1.96 10d 1 1.03mi
7050 Idaho Ave Hammond, IN 1.0 1.0 650 $1,275 $1.96 4d 1 1.03mi
7105 Parrish Ave Unit 3N Hammond, IN 1.0 1.0 650 $1,275 $1.96 25d 1 1.04mi
7105 Parrish Ave Hammond, IN 1.0 1.0 650 $1,275 $1.96 21d 1 1.04mi
3400 Stevens Ct Hammond, IN 1.0 1.0 700 $1,120 $1.60 18d 1 1.04mi
3611 167th St Hammond, IN 1.0–2.0 1.0 695 $1,450 $2.09 1d 1 1.28mi

Listing history 3 events

  1. 2026-05-02
    status Pending
  2. 2026-04-29
    price $68,000
  3. 2026-03-18
    listed $80,000 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
$2,018 · $168/mo
Projected year-2 tax
$2,018 · $168/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 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
$16,983
− Mortgage interest
−$3,809
− Property taxes
−$2,018
− Insurance
−$340
− Repairs & maintenance
−$1,359
− Management
−$1,359
− Depreciation
−$1,978
Taxable income
$6,120
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,469
After-tax cash flow
$5,310/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

-15.0% since first listed
3 events — show timeline
  • 2026-05-02 Pending NIRA MLS as Distributed by MLS Grid
  • 2026-04-29 Price Changed $68,000 NIRA MLS as Distributed by MLS Grid
  • 2026-03-18 Listed $80,000 NIRA MLS as Distributed by MLS Grid

Property tax history

+29.5%/yr

Latest (2024): $2,018 · -10.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…