CashFlowRE
Sign in Sign up
1111 Truman St
D- Composite 36.52
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 +10.0/30.0
  • Appreciation +10.0/10.0
  • Rent growth +4.4/5.0
  • Livability +3.5/5.0
  • DSCR +2.9/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.1/10.0
  • Schools +1.1/10.0
  • ARV discount +0.0/15.0

$199,988

1111 Truman St · Hammond, IN 46320
3 bd · 1.0 ba · 819 sqft · SingleFamily public records · 79 Days on market
Built 1910 2,178 sqft lot Est $143k · 40% over

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

Listing remarks MLS

Just Like Brand New! What a great Package. Move in and Enjoy. The House is an extensive remodel. New Kitchen and Full Bath. Very good quality Materials. Granite, Ceramic / Glass Tiles. Stainless Steel Appliances. All New Plumbing Water lines and Fixtures. . Brand New Architectural Shingled Roof. New Windows, New Doors, New Electrical, New Plumbing, New Recess and Modern Lighting, New Furnace and A/C. Full Basement and a Fenced Yard.

Key facts

  • Updated electrical
  • Granite countertops
  • Updated plumbing

Tags

GRANITE COUNTERTOPSCERAMIC AND GLASS TILE ACCENTSSTAINLESS STEEL APPLIANCESARCHITECTURAL SHINGLE ROOFUPDATED ELECTRICALUPDATED PLUMBING

Property features AI

Exterior

  • Parking: Off-street parking; On-street parking
  • Utilities: Public water; Public sewer
  • Home design: One story; Built in 1910
  • Construction: Unfinished basement
  • Exterior features: No notable view

Interior

  • Kitchen: Gas range; Refrigerator
  • Bedrooms: Primary bedroom; Bedroom 2; Bedroom 3; Total rooms: 6; Has unfinished basement
  • Flooring: Vinyl flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Other cooling
  • Interior features: No additional interior features listed
  • Laundry & utility: 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 $200k.

Deal economics

  • At list price, monthly cash flow is $-120 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $179k (10.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $143k (28.6% below list).
  • Recommended offer: $143k (28.6% 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: Henry W Eggers Middle School (math 5% / reading 17%, grade F, #312 of 330 statewide, top 95%, 855 students, 76% FRL); Hammond Central High School (math 8% / reading 37%, grade F, #339 of 369 statewide, top 93%, 1,863 students, 73% FRL) — zoned schools at 75% FRL track the district average.
  • Market conditions: Rents rising fast (+7.6%/yr); 51 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,642 units permitted in Lake County in 2024 (14 in 5+ unit buildings).
  • At $1,428/mo this rent would consume 46% of the median local household income ($37k/yr) (locally 900% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $21k of equity ($1k loan paydown + $20k appreciation (10.0% local appreciation)).
  • Lake County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • By year 2, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 79 days — a 6% lower offer ($188k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y 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 $165k; 21% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $142,796 (28.6% 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. It's been on market 79 days. Have you received any prior offers? Is the seller open to a 29% concession, seller financing, or rate buy-down credit?
  3. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.71%
Cap rate
5.57%
Cash-on-cash
-2.58%
DSCR
0.89
GRM
11.7

CMA / ARV

ARV (on-the-fly)
$143,325
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1250 Sherman St 0.58mi 3/1.0 828 (+1%) 1mo $205,000 $248 70
1170 Sibley St 0.34mi 2/1.0 (-1) 808 (-1%) 10mo $60,000 $74 69
1325 Truman St 0.32mi 2/1.0 (-1) 860 (+5%) 8mo $95,000 $110 65
4922 Hickory Ave 0.56mi 2/1.0 (-1) 792 (-3%) 4mo $85,000 $107 60
918 Willow Ct 0.18mi 2/2.0 (-1) 880 (+7%) 13mo $164,900 $187 60
4927-29 Chestnut Ave 0.67mi 2/1.0 (-1) 816 (-0%) 5mo $146,000 $179 59
5640 Beall Ave 0.55mi 3/1.0 903 (+10%) 7mo $110,000 $122 52
1049 Drackert St 0.56mi 2/1.0 (-1) 864 (+6%) 11mo $62,505 $72 50
1254 150th St 0.53mi 3/1.0 891 (+9%) 12mo $90,000 $101 50
5405 Birch Ave 0.57mi 2/1.0 (-1) 700 (-14%) 3mo $128,500 $184 42
5421 Birch Ave 0.58mi 2/1.0 (-1) 700 (-14%) 6mo $150,000 $214 39
4826 Cedar Ave 0.73mi 2/1.0 (-1) 716 (-13%) 12mo $125,000 $175 30

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

Projected returns pro-forma

10.0% appreciation · 7.61% rent growth · sell at horizon

5-year hold
IRR
23.7%
Equity multiple
2.93×
Total profit
$108,128
Equity at exit
$180,165
10-year hold
IRR
22.2%
Equity multiple
7.09×
Total profit
$341,237
Equity at exit
$388,533

Cash invested: $55,997 (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 46320

Home prices YoY
5.0%
Rents YoY
7.6%
Active inventory
51
Price-to-rent
11.7×

Monthly cashflow live

Estimated rent
$1,428 high interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$116 /mo · $1,395/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$300
Net cashflow
$-120

Break-even live

Break-even rent $1,580
Max offer price $178,740
Occupancy floor

Sensitivity live

Price -10% $-7 -5% $-64 +0% $-120 +5% $-177 +10% $-233
Rent -10% $-233 -5% $-177 +0% $-120 +5% $-64 +10% $-7
Rate -1.0pp $-20 -0.5pp $-69 base $-120 +0.5pp $-172 +1.0pp $-225

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
$49,997
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1227 Logan St Hammond, IN 2.0 1.0 768 $1,350 $1.76 12d 1 0.25mi
1227 Logan St Hammond, IN 2.0 1.0 768 $1,350 $1.76 17d 1 0.25mi
1344 Michigan St Hammond, IN 3.0 1.0 1006 $1,595 $1.59 17d 1 0.32mi
1454 Sherman St Hammond, IN 3.0 1.0 960 $1,400 $1.46 5d 1 0.85mi
4724 Pine Ave Unit 4726 Hammond, IN 2.0 1.0 650 $1,000 $1.54 7d 1 0.86mi
6138 Ray Ave Hammond, IN 3.0 1.0 1120 $1,395 $1.25 1d 1 0.94mi
3 Ruth St Hammond, IN 2.0 1.0 900 $1,250 $1.39 26d 1 1.34mi
5 Ruth St Unit 2W Hammond, IN 2.0 1.0 900 $1,250 $1.39 14d 1 1.35mi
115 157th St Unit 3 Calumet City, IL 3.0 1.0 800 $1,350 $1.69 26d 1 1.41mi
407 Kenwood St Hammond, IN 2.0 1.0 920 $1,495 $1.62 26d 1 1.41mi
407 Kenwood St Hammond, IN 2.0 1.0 920 $1,495 $1.62 18d 1 1.41mi

Listing history 19 events

  1. 2026-05-04
    status Pending
  2. 2026-04-21
    price $199,988
  3. 2026-04-20
    price $199,989
  4. 2026-04-17
    price $199,990
  5. 2026-04-15
    price $199,991
  6. 2026-04-11
    price $199,992
  7. 2026-04-10
    price $199,993
  8. 2026-04-08
    price $199,994
  9. 2026-04-06
    price $199,995
  10. 2026-04-03
    price $199,996
  11. 2026-04-02
    price $199,997
  12. 2026-04-01
    price $199,998
  13. 2026-03-31
    price $199,999
  14. 2026-02-13
    listed $200,000 Active
  15. 2022-07-22
    soldstatus $165,000 Closed 437-char remark
    Show marketing remark (437 chars)

    Just Like Brand New! What a great Package. Move in and Enjoy. The House is an extensive remodel. New Kitchen and Full Bath. Very good quality Materials. Granite, Ceramic / Glass Tiles. Stainless Steel Appliances. All New Plumbing Water lines and Fixtures. . Brand New Architectural Shingled Roof. New Windows, New Doors, New Electrical, New Plumbing, New Recess and Modern Lighting, New Furnace and A/C. Full Basement and a Fenced Yard.

  16. 2022-06-08
    historical Active Under Contract 437-char remark
    Show marketing remark (437 chars)

    Just Like Brand New! What a great Package. Move in and Enjoy. The House is an extensive remodel. New Kitchen and Full Bath. Very good quality Materials. Granite, Ceramic / Glass Tiles. Stainless Steel Appliances. All New Plumbing Water lines and Fixtures. . Brand New Architectural Shingled Roof. New Windows, New Doors, New Electrical, New Plumbing, New Recess and Modern Lighting, New Furnace and A/C. Full Basement and a Fenced Yard.

  17. 2022-06-03
    listed $160,000 Active 437-char remark
    Show marketing remark (437 chars)

    Just Like Brand New! What a great Package. Move in and Enjoy. The House is an extensive remodel. New Kitchen and Full Bath. Very good quality Materials. Granite, Ceramic / Glass Tiles. Stainless Steel Appliances. All New Plumbing Water lines and Fixtures. . Brand New Architectural Shingled Roof. New Windows, New Doors, New Electrical, New Plumbing, New Recess and Modern Lighting, New Furnace and A/C. Full Basement and a Fenced Yard.

  18. 2021-02-19
    soldstatus $45,000 343-char remark
    Show marketing remark (343 chars)

    3- Bedroom Ranch Home with basement on the North Side of Hammond waiting for the next home owner to purchase and make this there new home to live and rasie there kids, schools near by and train station, if you know this area drive by it and you will see what is there. House does need repairs. Sold As Is Condition. Make your Appointment soon.

  19. 2021-01-05
    listed $47,500 343-char remark
    Show marketing remark (343 chars)

    3- Bedroom Ranch Home with basement on the North Side of Hammond waiting for the next home owner to purchase and make this there new home to live and rasie there kids, schools near by and train station, if you know this area drive by it and you will see what is there. House does need repairs. Sold As Is Condition. Make your Appointment soon.

ⓘ 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
$1,395 · $116/mo
Projected year-2 tax
$1,548 · $129/mo
Expected delta
+$152/yr (+$13/mo · 10.9%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 21% 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 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
$17,136
− Mortgage interest
−$11,202
− Property taxes
−$1,395
− Insurance
−$1,000
− Repairs & maintenance
−$1,371
− Management
−$1,371
− Depreciation
−$5,818
Taxable loss
−$5,022
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,205
After-tax cash flow
$-238/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)
14,353
Household income
$37,158
Rent vs Own
58.8% rent · 41.2% own
Severe rent burden
900.0

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 0.64)
Race & ethnicity
Black 44% Hispanic / Latino 39% White 14% Two or more races 12% Asian 1%
Hispanic origin (detail)
Mexican 31% Puerto Rican 4%
Common ancestry
Romanian 2% Lithuanian 1%
Foreign-born
14% · Canada
Languages at home
68% English-only · Spanish 31%

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
▲ 13.81%
Current HPI
288.1513
Rent YoY
▲ 7.61%
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

+321.0% since first listed
19 events — show timeline
  • 2026-05-04 Pending NIRA MLS as Distributed by MLS Grid
  • 2026-04-21 Price Changed $199,988 NIRA MLS as Distributed by MLS Grid
  • 2026-04-20 Price Changed $199,989 NIRA MLS as Distributed by MLS Grid
  • 2026-04-17 Price Changed $199,990 NIRA MLS as Distributed by MLS Grid
  • 2026-04-15 Price Changed $199,991 NIRA MLS as Distributed by MLS Grid
  • 2026-04-11 Price Changed $199,992 NIRA MLS as Distributed by MLS Grid
  • 2026-04-10 Price Changed $199,993 NIRA MLS as Distributed by MLS Grid
  • 2026-04-08 Price Changed $199,994 NIRA MLS as Distributed by MLS Grid
  • 2026-04-06 Price Changed $199,995 NIRA MLS as Distributed by MLS Grid
  • 2026-04-03 Price Changed $199,996 NIRA MLS as Distributed by MLS Grid
  • 2026-04-02 Price Changed $199,997 NIRA MLS as Distributed by MLS Grid
  • 2026-04-01 Price Changed $199,998 NIRA MLS as Distributed by MLS Grid
  • 2026-03-31 Price Changed $199,999 NIRA MLS as Distributed by MLS Grid
  • 2026-02-13 Listed $200,000 NIRA MLS as Distributed by MLS Grid
  • 2022-07-22 Sold (MLS) $165,000 NIRA MLS as Distributed by MLS Grid
  • 2022-06-08 Contingent NIRA MLS as Distributed by MLS Grid
  • 2022-06-03 Listed $160,000 NIRA MLS as Distributed by MLS Grid
  • 2021-02-19 Sold (MLS) $45,000 NIRA MLS as Distributed by MLS Grid
  • 2021-01-05 Listed $47,500 NIRA MLS as Distributed by MLS Grid

Property tax history

-2.7%/yr

Latest (2024): $1,395 · -6.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…