CashFlowRE
Sign in Sign up
6521 Arkansas Ave
B- Composite 69.0
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 +27.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.9/10.0
  • 1% rule +6.6/10.0
  • 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

$120,000

6521 Arkansas Ave · Hammond, IN 46323
2 bd · 1.0 ba · 792 sqft · SingleFamily public records · 9 Days on market
Built 1930 6,350 sqft lot Est $149k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

INVESTOR SPECIAL!! Come take a look at this little bungalow in Hessville, waiting for a new owner to bring it back to life. This 2 bedroom, 2 bath ranch has hardwood floors, a den in the basement, and a family room in the basement as well. 2 car detached garage with a long driveway. Boiler heat. Fenced in yard. Enclosed front porch. The potential to make this a beautiful home is waiting for the right person. AS-IS Cash, Hardmoney or rehab loan.

Key facts

  • Den in the basement
  • Hardwood floors
  • Fenced in yard

Tags

HARDWOOD FLOORSDEN IN THE BASEMENTFAMILY ROOM IN THE BASEMENTFENCED IN YARDENCLOSED FRONT PORCH

Property features AI

Finance

  • Other: Occupant status: Vacant

Exterior

  • Parking: Detached garage; Driveway access; Garage door opener; 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: One level (with finished basement); Property built in 1930; Property currently described as fixer
  • Construction: 1930 construction
  • Exterior features: Neighborhood view; Chain link fencing

Interior

  • Kitchen: Gas Range
  • Bedrooms: Primary bedroom; Second bedroom
  • Flooring: Hardwood flooring
  • Bathrooms: One full bathroom; One three-quarter bathroom
  • Heating & cooling: Hot water heating; Other cooling system
  • Interior features: No notable built-in interior features listed; Basement is full and partially finished with bath stubbed
  • Laundry & utility: Basement has plumbing stubbed for bath (utility-ready)

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 single-family listed at $120k.

Deal economics

  • At list price, monthly cash flow is $369 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).
  • Cap rate 10.0% 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, schools 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.
  • Market conditions: 59 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals leasing fast (median 7d 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 $830 of loan paydown is wiped out by about $4k 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 $34k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $120,000

Questions for the listing agent

  1. Built in 1930 — 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. 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.
  6. 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.
  7. 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
1.16%
Cap rate
9.98%
Cash-on-cash
13.18%
DSCR
1.59
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$148,896
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6538 Alexander Ave 0.35mi 2/1.0 825 (+4%) 4mo $155,000 $188 73
2715 164th Pl 0.32mi 2/1.0 736 (-7%) 3mo $150,000 $204 71
6522 California Ave 0.04mi 2/1.5 875 (+10%) 13mo $203,000 $232 68
3044 Crane Pl 0.40mi 3/1.0 (+1) 816 (+3%) 5mo $80,000 $98 67
6730 Carolina Ave 0.35mi 2/1.0 816 (+3%) 15mo $90,000 $110 66
6839 Arkansas Ave 0.39mi 2/1.0 850 (+7%) 4mo $159,000 $187 66
2612 Vine Pl 0.45mi 2/1.0 820 (+4%) 14mo $110,000 $134 62
3149 Crane Pl 0.49mi 2/1.0 690 (-13%) 0mo $190,000 $275 56
6711 Osborn Ave 0.61mi 2/1.0 756 (-4%) 16mo $115,000 $152 51
2726 162nd Pl 0.44mi 3/1.5 (+1) 874 (+10%) 6mo $195,000 $223 50
7045 Alabama Ave 0.70mi 2/1.0 862 (+9%) 8mo $150,000 $174 46
2913 Janet Pl 0.40mi 2/11.0 852 (+8%) 9mo $163,000 $191 41

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
3.1%
Equity multiple
1.12×
Total profit
$4,016
Equity at exit
$17,892
10-year hold
IRR
12.6%
Equity multiple
2.00×
Total profit
$33,605
Equity at exit
$10,375

Cash invested: $33,600 (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
7.2×

Monthly cashflow live

Estimated rent
$1,397 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$56 /mo · $666/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$293
Net cashflow
$369

Break-even live

Break-even rent $930
Max offer price $120,000
Occupancy floor 69%

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
$30,000
Closing costs
$3,600
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 10 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 0.26mi
3400 Stevens Ct Hammond, IN 1.0 1.0 700 $1,120 $1.60 18d 1 0.72mi
7050 Idaho Ave Unit 3S Hammond, IN 1.0 1.0 650 $1,275 $1.96 10d 1 0.77mi
7050 Idaho Ave Hammond, IN 1.0 1.0 650 $1,275 $1.96 3d 1 0.77mi
7105 Parrish Ave Hammond, IN 1.0 1.0 650 $1,275 $1.96 20d 1 0.80mi
7105 Parrish Ave Unit 3N Hammond, IN 1.0 1.0 650 $1,275 $1.96 24d 1 0.80mi
3611 167th St Hammond, IN 1.0–2.0 1.0 695 $1,450 $2.09 1d 1 0.87mi
6746 Forestdale Ave Hammond, IN 3.0 1.0 900 $1,860 $2.07 1d 1 0.95mi
6610 Rhode Island Ave Hammond, IN 3.0 1.0 1025 $1,600 $1.56 7d 1 1.18mi
6320 Rhode Island Ave Hammond, IN 3.0 1.0 916 $1,550 $1.69 2d 1 1.20mi

Listing history 2 events

  1. 2026-05-22
    status Pending
  2. 2026-05-13
    listed $120,000 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
$666 · $56/mo
Projected year-2 tax
$843 · $70/mo
Expected delta
+$177/yr (+$15/mo · 26.5%)

ⓘ 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 100% 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
$16,766
− Mortgage interest
−$6,722
− Property taxes
−$666
− Insurance
−$600
− Repairs & maintenance
−$1,341
− Management
−$1,341
− Depreciation
−$3,491
Taxable income
$2,604
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$625
After-tax cash flow
$3,802/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

2 events — show timeline
  • 2026-05-22 Pending NIRA MLS as Distributed by MLS Grid
  • 2026-05-13 Listed $120,000 NIRA MLS as Distributed by MLS Grid

Property tax history

-0.0%/yr

Latest (2024): $666 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…