CashFlowRE
Sign in Sign up
6327 Nevada Ave
D- Composite 39.38
Why this score? — see what drove the D- 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 +16.8/30.0
  • DSCR +5.2/10.0
  • ARV discount +4.0/15.0
  • 1% rule +3.7/10.0
  • 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

$190,000

6327 Nevada Ave · Hammond, IN 46323
3 bd · 1.0 ba · 1,056 sqft · SingleFamily public records · 17 Days on market
Built 1957 5,750 sqft lot Est $176k · 8% over

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

Listing remarks MLS

This quaint, well maintained 1056 sqft. ranch on Nevada Street has been cared for by its owners for 28 years. This home has 3 bedrooms, 1 bath, an enclosed hot tub off the Master bedroom, a detached 2.5 car garage with a built in shed, a large car port for a boat/camper/RV etc. , a gravel driveway that runs from curb to alley for easy access, and last but not least a separate 8x8 vinyl shed. Updated high efficiency furnace, central air and water heater. The roof is only 5 yrs. old and new windows were installed in 2012. It has a fitting backyard that's partially fenced which offers some privacy for a BBQ area. Schedule your showing today for this property.

Key facts

  • Ample parking
  • Convenient location
  • 5,750 sq ft lot

Tags

STAINLESS STEEL APPLIANCESENCLOSED HOT TUB AREAAMPLE PARKINGCONVENIENT LOCATIONCLOSE TO PURDUE NORTHWESTCLOSE TO HAMMOND YMCA

Property features AI

Exterior

  • Parking: Additional parking; Garage with approximately 2.5 spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-level (one story); Built in 1957
  • Construction: Year built 1957
  • Exterior features: Neighborhood view; Other exterior features

Interior

  • Kitchen: Built-in gas range; Microwave; Refrigerator; Dishwasher
  • Bedrooms: Primary bedroom; Bedroom 2; Bedroom 3
  • Flooring: Tile; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning; Ceiling fans
  • Interior features: Eat-in kitchen; Living room fireplace
  • Laundry & utility: Laundry room; Washer; Dryer

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/1.0-bath single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $122 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $166k (12.7% below list).
  • Recommended offer: $166k (12.7% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% vs local median 5.8% in Hammond — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: Warren G Harding Elementary School (math 11% / reading 19%, grade F, #859 of 994 statewide, top 87%, 684 students, 77% 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 74% FRL track the district average.
  • Market conditions: 64 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 weeks tenant-placement turnaround); 1,642 units permitted in Lake County in 2024 (14 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($60k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 17 days — a 2% lower offer ($187k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 7y ago 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.
  • Current owner paid $88k; list at $190k implies a 117% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1957 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $165,896 (12.7% below list)

Questions for the listing agent

  1. Built in 1957 — 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. 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
0.87%
Cap rate
7.06%
Cash-on-cash
2.75%
DSCR
1.12
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$176,352
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6402 New Hampshire Ave 0.11mi 3/1.0 1,026 (-3%) 2mo $205,000 $200 88
3521 164th St 0.24mi 3/1.0 1,069 (+1%) 3mo $190,000 $178 84
3515 164th St 0.26mi 3/1.0 1,037 (-2%) 4mo $110,500 $107 82
6403 New Jersey Ave 0.10mi 3/1.0 1,143 (+8%) 2mo $150,000 $131 80
3516 164th St 0.27mi 3/1.0 1,011 (-4%) 3mo $171,000 $169 78
3448 164th St 0.31mi 3/1.0 1,011 (-4%) 2mo $162,000 $160 76
6410 Grand Ave 0.18mi 3/1.0 1,166 (+10%) 0mo $151,000 $130 74
6434 Ohio Ave 0.21mi 2/1.0 (-1) 984 (-7%) 2mo $164,050 $167 72
6316 Rhode Is 0.22mi 3/1.5 963 (-9%) 1mo $173,900 $181 72
3228 163rd St 0.58mi 3/1.0 981 (-7%) 0mo $118,000 $120 61
6612 Missouri Ave 0.44mi 3/1.0 1,190 (+13%) 1mo $197,900 $166 58
6708 Kansas Ave 0.65mi 2/1.5 (-1) 1,025 (-3%) 3mo $214,000 $209 55

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
-12.0%
Equity multiple
0.57×
Total profit
$-23,084
Equity at exit
$28,330
10-year hold
IRR
-2.9%
Equity multiple
0.81×
Total profit
$-10,323
Equity at exit
$16,428

Cash invested: $53,200 (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
64
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,659 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$113 /mo · $1,359/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$348
Net cashflow
$122

Break-even live

Break-even rent $1,505
Max offer price $190,000
Occupancy floor 88%

Sensitivity live

Price -10% $229 -5% $176 +0% $122 +5% $68 +10% $14
Rent -10% $-9 -5% $56 +0% $122 +5% $187 +10% $253
Rate -1.0pp $217 -0.5pp $170 base $122 +0.5pp $73 +1.0pp $22

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
$47,500
Closing costs
$5,700
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
6320 Rhode Island Ave Hammond, IN 3.0 1.0 916 $1,550 $1.69 5d 1 0.24mi
6610 Rhode Island Ave Hammond, IN 3.0 1.0 1025 $1,600 $1.56 9d 1 0.41mi
3611 167th St Hammond, IN 1.0–2.0 1.0 695 $1,450 $2.09 0d 1 0.42mi
2723 E 165th St Unit 3 Hammond, IN 2.0 1.0 800 $1,350 $1.69 8d 1 1.20mi
6949 Alabama Ave Hammond, IN 2.0 1.5 1200 $1,795 $1.50 6d 1 1.31mi

Listing history 5 events

  1. 2026-05-23
    status Pending
  2. 2026-05-17
    price $190,000
  3. 2026-05-05
    listed $195,000 Active
  4. 2019-03-27
    soldstatus $87,500 665-char remark
    Show marketing remark (665 chars)

    This quaint, well maintained 1056 sqft. ranch on Nevada Street has been cared for by its owners for 28 years. This home has 3 bedrooms, 1 bath, an enclosed hot tub off the Master bedroom, a detached 2.5 car garage with a built in shed, a large car port for a boat/camper/RV etc. , a gravel driveway that runs from curb to alley for easy access, and last but not least a separate 8x8 vinyl shed. Updated high efficiency furnace, central air and water heater. The roof is only 5 yrs. old and new windows were installed in 2012. It has a fitting backyard that's partially fenced which offers some privacy for a BBQ area. Schedule your showing today for this property.

  5. 2019-02-01
    listed $87,500 665-char remark
    Show marketing remark (665 chars)

    This quaint, well maintained 1056 sqft. ranch on Nevada Street has been cared for by its owners for 28 years. This home has 3 bedrooms, 1 bath, an enclosed hot tub off the Master bedroom, a detached 2.5 car garage with a built in shed, a large car port for a boat/camper/RV etc. , a gravel driveway that runs from curb to alley for easy access, and last but not least a separate 8x8 vinyl shed. Updated high efficiency furnace, central air and water heater. The roof is only 5 yrs. old and new windows were installed in 2012. It has a fitting backyard that's partially fenced which offers some privacy for a BBQ area. Schedule your showing today for this property.

ⓘ 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
$1,359 · $113/mo
Projected year-2 tax
$1,487 · $124/mo
Expected delta
+$128/yr (+$11/mo · 9.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 69% chance over 30 yrs
  • 🔥 Wildfire 4/10 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
$19,908
− Mortgage interest
−$10,643
− Property taxes
−$1,359
− Insurance
−$950
− Repairs & maintenance
−$1,593
− Management
−$1,593
− Depreciation
−$5,527
Taxable loss
−$1,757
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$422
After-tax cash flow
$1,883/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

+117.1% since first listed
5 events — show timeline
  • 2026-05-23 Pending NIRA MLS as Distributed by MLS Grid
  • 2026-05-17 Price Changed $190,000 NIRA MLS as Distributed by MLS Grid
  • 2026-05-05 Listed $195,000 NIRA MLS as Distributed by MLS Grid
  • 2019-03-27 Sold (MLS) $87,500 NIRA MLS as Distributed by MLS Grid
  • 2019-02-01 Listed $87,500 NIRA MLS as Distributed by MLS Grid

Property tax history

+3.2%/yr

Latest (2024): $1,359 · -10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…