CashFlowRE
Sign in Sign up
2131 Stanton Ave
C- Composite 52.62
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).

  • ARV discount +15.0/15.0
  • Cash flow +12.9/30.0
  • Appreciation +8.3/10.0
  • DSCR +3.9/10.0
  • Livability +3.5/5.0
  • 1% rule +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0

$199,999

2131 Stanton Ave · Hammond, IN 46394
3 bd · 1.5 ba · 1,620 sqft · SingleFamily public records · 6 Days on market
Built 1945 4,800 sqft lot Est $240k · 17% under

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

Listing remarks

If you are looking for the PERFECT INVESTORS SPECIAL LOCATED in the heart of HISTORIC ROBERTSDALE HAMMOND, then look no further. This Brick CAPE COD allows any HOUSE FLIPPER an automatic advantage because many of the major components do not need to be fixed or repaired. The furnace is 3 years old, composite front porch, updated bathroom, many of the windows are new and a roof that is less than 10 years old. The location makes it ideal for taking advantage of all the amenities the ROBERTSDALE/WHITING AREA has to offer such as Whihalla Beach, Pierogifest, WOLF LAKE- FESTIVAL OF THE LAKES, the dining and shopping of 119th St, not to mention easy access to CHICAGO. With inventory LOW, DON'T let

Key facts

  • Updated bathroom
  • New windows
  • 4,800 sq ft lot

Tags

COMPOSITE FRONT PORCHUPDATED BATHROOMNEW WINDOWSROOF LESS THAN 10 YEARS OLDEASY ACCESS TO CHICAGO

Property features AI

Finance

  • Financial info: Property currently vacant

Exterior

  • Parking: Detached parking; On-street parking; Detached 2-car garage
  • Utilities: Public water; Public sewer; Electricity connected (100 amp service); Natural gas connected
  • Home design: One-and-one-half story home; Built in 1945; Property listed as fixer condition
  • Construction: Brick construction; Shingle roof; Has basement (unfinished)
  • Exterior features: Front porch; Private yard with backyard fencing; Neighborhood view; Garage(s) on property; Aluminum-framed windows

Interior

  • Kitchen: No appliances listed
  • Bedrooms: Primary bedroom; Bedroom 2; Bedroom 3
  • Flooring: Hardwood; Vinyl; Linoleum
  • Bathrooms: 1 full bathroom; 1 three-quarter bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Wood-burning fireplace (1); Lower-level laundry; Unfinished basement; No additional interior amenities listed
  • Laundry & utility: Laundry located on the 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 3-bed/1.5-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $-15 ($-174/yr) — negative.
  • To cash-flow at today's rent, offer at most $197k (1.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $159k (20.4% below list).
  • Recommended offer: $159k (20.4% 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: Benjamin Franklin Elementary Sch (math 8% / reading 12%, grade F, #921 of 994 statewide, top 94%, 283 students, 69% FRL).
  • Market conditions: 41 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,642 units permitted in Lake County in 2024 (14 in 5+ unit buildings).

Forward outlook

  • In year one you build about $15k of equity ($1k loan paydown + $13k appreciation (6.6% local appreciation)).
  • Lake County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (6.6% appreciation + 3.0% rent growth), your $56k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $159,270 (20.4% 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 1945 — 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 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?
  5. 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?
  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
0.80%
Cap rate
6.21%
Cash-on-cash
-0.31%
DSCR
0.99
GRM
10.5

CMA / ARV

ARV (on-the-fly)
$239,760
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2018 Superior Ave 0.23mi 2/1.0 (-1) 1,620 (0%) 1mo $220,000 $136 82
2035 Davis Ave 0.14mi 3/2.0 1,560 (-4%) 10mo $275,000 $176 77
1944 Lincoln Ave 0.32mi 4/2.0 (+1) 1,618 (-0%) 11mo $195,000 $121 69
2036 Atchison Ave 0.31mi 3/1.0 1,748 (+8%) 6mo $273,000 $156 65
1938 Wespark Ave 0.26mi 3/2.5 1,729 (+7%) 9mo $260,000 $150 65
1125 Benedict Ave 0.46mi 3/2.0 1,650 (+2%) 12mo $245,000 $148 64
2031 Davidson Pl 0.60mi 2/1.5 (-1) 1,619 (-0%) 10mo $199,900 $123 59
2009 Wespark Ave 0.22mi 4/1.5 (+1) 1,853 (+14%) 5mo $305,000 $165 57
1916 Wespark Ave 0.31mi 4/2.0 (+1) 1,836 (+13%) 5mo $235,000 $128 52
953 Pearl St 0.56mi 4/2.0 (+1) 1,674 (+3%) 12mo $259,999 $155 52
1833 Sheridan Ave 0.67mi 4/1.0 (+1) 1,557 (-4%) 10mo $185,000 $119 47
2027 1/2 Davidson Pl 0.61mi 3/1.0 1,396 (-14%) 3mo $197,000 $141 44

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

6.63% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
16.6%
Equity multiple
2.15×
Total profit
$64,357
Equity at exit
$133,793
10-year hold
IRR
16.3%
Equity multiple
4.36×
Total profit
$188,233
Equity at exit
$249,913

Cash invested: $56,000 (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 46394

Home prices YoY
2.1%
Active inventory
41
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$1,593 medium interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$141 /mo · $1,687/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$334
Net cashflow
$-15

Break-even live

Break-even rent $1,611
Max offer price $197,433
Occupancy floor 96%

Sensitivity live

Price -10% $99 -5% $42 +0% $-15 +5% $-71 +10% $-128
Rent -10% $-140 -5% $-77 +0% $-15 +5% $48 +10% $111
Rate -1.0pp $86 -0.5pp $36 base $-15 +0.5pp $-66 +1.0pp $-119

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
$50,000
Closing costs
$6,000
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
616 Burton Ct Whiting, IN 3.0 2.0 1620 $1,850 $1.14 0d 1 0.45mi

Listing history 7 events

  1. 2026-06-18
    status $199,999 Pending 6 DOM
  2. 2026-06-18
    days on market $199,999 Active 6 DOM
  3. 2026-06-17
    days on market $199,999 Active 5 DOM
  4. 2026-06-16
    days on market $199,999 Active 4 DOM
  5. 2026-06-15
    days on market $199,999 Active 3 DOM
  6. 2026-06-13
    remarks 699-char remark
  7. 2026-06-13
    listed $199,999 Active 1 DOM

ⓘ 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
$1,687 · $141/mo
Projected year-2 tax
$1,694 · $141/mo
Expected delta
+$6/yr (+$1/mo · 0.4%)

ⓘ 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 ≥101°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 4 unhealthy d/yr today · 5 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
$19,112
− Mortgage interest
−$11,203
− Property taxes
−$1,687
− Insurance
−$1,000
− Repairs & maintenance
−$1,529
− Management
−$1,529
− Depreciation
−$5,818
Taxable loss
−$3,654
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$877
After-tax cash flow
$703/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)
11,894
Household income
$66,176
Rent vs Own
34.8% rent · 65.2% own
Severe rent burden
366.0

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 0.58)
Race & ethnicity
White 48% Hispanic / Latino 43% Two or more races 10% Black 7% Native American 4%
Hispanic origin (detail)
Mexican 38% Puerto Rican 5%
Common ancestry
Romanian 12% Lithuanian 3% Slovak 1%
Foreign-born
10% · Canada
Languages at home
75% English-only · Spanish 23% Arabic 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
▲ 6.63%
Current HPI
327.0867
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

1 event — show timeline
  • 2026-06-12 Listed $199,999 NIRA MLS as Distributed by MLS Grid

Property tax history

+3.0%/yr

Latest (2024): $1,687 · +7.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…