CashFlowRE
Sign in Sign up
7426 Park Pl
F Composite 23.16
Why this score? — see what drove the F 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 +7.5/15.0
  • Cash flow +4.7/30.0
  • Rent growth +3.9/5.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$330,000

7426 Park Pl · Hammond, IN 46324
3 bd · 1.0 ba · 1,227 sqft · SingleFamily public records · 3 Days on market
Built 1957 7,840 sqft lot

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

Listing remarks MLS

Well Maintained BRCK RANCH with 2 Car Garage and Attached Enclosed Room. Inground Sprinkler System. Large Living room, Kitchen offer nice amount of Cabinets, All Appliances Stay! Three Nice size Bedrooms. Full Basement offers Spacious Rec-room. Large Laundry room. GREAT PLACE TO CALL HOME!

Key facts

  • Modernized kitchen
  • Lower-level adu
  • Corner lot

Tags

BRICK RANCHCORNER LOTSOUTHMOOR SUBDIVISIONLOWER-LEVEL ADUMODERNIZED KITCHENUPDATED BATHROOM

Property features AI

Exterior

  • Parking: Detached garage with alley access and garage facing side; 2 garage spaces
  • Security: Carbon monoxide detector(s); Smoke detector(s)
  • Utilities: Public water; Public sewer
  • Home design: One-story home; Built in 1957
  • Construction: Brick construction; Asphalt shingle roof; Finished basement
  • Exterior features: Front porch; Neighborhood view; Garage(s) on property

Interior

  • Kitchen: Built-in gas range; Granite counters; Eat-in kitchen
  • Bedrooms: Primary bedroom; Four additional bedrooms (total 5 bedrooms)
  • Flooring: Hardwood floors
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (natural gas); Central air conditioning
  • Interior features: Eat-in kitchen; Recessed lighting; In-law floorplan; Granite counters; Finished full basement with interior entry and sump pump; Carbon monoxide and smoke detectors
  • Laundry & utility: Laundry room on lower level; Washer hookup; Gas dryer hookup; Washer and dryer included

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 $330k.

Deal economics

  • At list price, monthly cash flow is $-826 ($-10k/yr) — negative.
  • To cash-flow at today's rent, offer at most $184k (44.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $156k (52.9% below list).
  • Recommended offer: $156k (52.9% below list) — sets the bar for 1% rule.
  • Cap rate 3.3% vs local median 5.8% in Hammond — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

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: Kenwood Elementary School (math 12% / reading 12%, grade F, #893 of 994 statewide, top 91%, 253 students, 71% FRL); 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 73% FRL track the district average.
  • Market conditions: Rents rising fast (+5.5%/yr); 63 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 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 $2k of loan paydown is wiped out by about $10k 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

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 3y 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 $218k; list at $330k implies a 52% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1957 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $155,584 (52.9% 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 1957 — 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. 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?
  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
0.47%
Cap rate
3.29%
Cash-on-cash
-10.73%
DSCR
0.52
GRM
17.7

CMA / ARV

ARV (on-the-fly)
$214,725
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7741 Hohman Ave 0.42mi 2/1.0 (-1) 1,193 (-3%) 4mo $230,000 $193 68
17526 Shirley Dr 0.47mi 3/1.5 1,175 (-4%) 3mo $120,000 $102 66
1678 State Line Rd 0.49mi 3/1.0 1,126 (-8%) 3mo $158,000 $140 61
7341 Harrison Ave 0.23mi 4/2.0 (+1) 1,365 (+11%) 2mo $201,995 $148 60
35 166th Pl 0.72mi 4/1.0 (+1) 1,217 (-1%) 1mo $149,500 $123 60
7613 Monroe Ave 0.46mi 4/1.0 (+1) 1,330 (+8%) 1mo $196,000 $147 59
7511 Monroe Ave 0.41mi 3/1.0 1,072 (-13%) 3mo $199,000 $186 58
7607 Monroe Ave 0.45mi 2/1.5 (-1) 1,092 (-11%) 3mo $179,900 $165 51
3634 178th St 0.59mi 3/2.0 1,350 (+10%) 3mo $277,000 $205 49
17204 Bernadine St 0.69mi 3/2.0 1,340 (+9%) 1mo $234,000 $175 48
7840 Monroe Ave 0.66mi 3/1.0 1,379 (+12%) 1mo $320,000 $232 48
1636 State Line Rd 0.56mi 3/3.0 1,084 (-12%) 2mo $241,000 $222 45

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 · 5.51% rent growth · sell at horizon

5-year hold
IRR
-33.5%
Equity multiple
-0.11×
Total profit
$-102,172
Equity at exit
$49,204
10-year hold
IRR
-31.2%
Equity multiple
-0.51×
Total profit
$-139,782
Equity at exit
$28,532

Cash invested: $92,400 (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 46324

Home prices YoY
-9.6%
Rents YoY
5.5%
Active inventory
63
Price-to-rent
17.7×

Monthly cashflow live

Estimated rent
$1,556 high interval (Pro) →
Mortgage (P&I)
$1,731
Tax from tax record
$187 /mo · $2,245/yr
Insurance
$138
HOA
$0
Vacancy / Maint / Mgmt
$327
Net cashflow
$-826

Break-even live

Break-even rent $2,601
Max offer price $184,077
Occupancy floor

Sensitivity live

Price -10% $-639 -5% $-733 +0% $-826 +5% $-919 +10% $-1,013
Rent -10% $-949 -5% $-887 +0% $-826 +5% $-765 +10% $-703
Rate -1.0pp $-660 -0.5pp $-742 base $-826 +0.5pp $-912 +1.0pp $-999

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
$82,500
Closing costs
$9,900
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3649 173rd Ct Lansing, IL 2.0 2.0 972 $1,357 $1.40 26d 1 0.36mi
17104 Wentworth Ave Unit 4 Lansing, IL 2.0 1.0 1100 $1,400 $1.27 0d 1 0.69mi
1539 Wentworth Ave Unit 3W Calumet City, IL 3.0 1.0 1100 $1,700 $1.55 14d 1 0.89mi
7234 Columbia Ave Hammond, IN 2.0 1.0 960 $1,300 $1.35 26d 1 1.04mi
7129 Columbia Ave Unit 1E Hammond, IN 2.0 1.0 900 $1,195 $1.33 13d 1 1.12mi
3069 Bernice Rd Apt 2N Lansing, IL 3.0 1.0 950 $1,535 $1.62 22d 1 1.16mi
3069 Bernice Rd Apt 2S Lansing, IL 3.0 1.0 950 $1,535 $1.62 4d 1 1.16mi
3023 Bernice Rd Apt 2S Lansing, IL 3.0 1.0 1000 $1,600 $1.60 0d 1 1.22mi
3023 Bernice Rd Unit 3030 3N Lansing, IL 3.0 1.0 1000 $1,400 $1.40 0d 1 1.22mi
3007 Bernice Rd Unit 3007 1S Lansing, IL 2.0 1.0 850 $1,400 $1.65 0d 1 1.24mi
3020 178th St Unit C1 Lansing, IL 2.0 1.0 900 $1,550 $1.72 0d 1 1.30mi
3020 178th St Apt C7 Lansing, IL 2.0 1.0 900 $1,550 $1.72 26d 1 1.30mi
18335 Sherman St Unit 3 Lansing, IL 3.0 1.0 1000 $1,700 $1.70 0d 1 1.33mi
1338 Wentworth Ave Unit 1338 Calumet City, IL 2.0 1.0 800 $1,430 $1.79 26d 1 1.34mi
7609 Beech Ave Hammond, IN 2.0 1.0 700 $1,400 $2.00 5d 1 1.37mi
7019 Chestnut Ave Hammond, IN 3.0 1.5 1440 $1,895 $1.32 22d 1 1.40mi
407 Kenwood St Hammond, IN 2.0 1.0 920 $1,495 $1.62 26d 1 1.48mi
407 Kenwood St Hammond, IN 2.0 1.0 920 $1,495 $1.62 18d 1 1.48mi

Listing history 4 events

  1. 2026-05-23
    listed $330,000 Active
  2. 2023-07-07
    soldstatus $217,500 Closed 290-char remark
    Show marketing remark (290 chars)

    Well Maintained BRCK RANCH with 2 Car Garage and Attached Enclosed Room. Inground Sprinkler System. Large Living room, Kitchen offer nice amount of Cabinets, All Appliances Stay! Three Nice size Bedrooms. Full Basement offers Spacious Rec-room. Large Laundry room. GREAT PLACE TO CALL HOME!

  3. 2023-06-15
    status Pending 290-char remark
    Show marketing remark (290 chars)

    Well Maintained BRCK RANCH with 2 Car Garage and Attached Enclosed Room. Inground Sprinkler System. Large Living room, Kitchen offer nice amount of Cabinets, All Appliances Stay! Three Nice size Bedrooms. Full Basement offers Spacious Rec-room. Large Laundry room. GREAT PLACE TO CALL HOME!

  4. 2023-06-09
    listed $219,900 Active 290-char remark
    Show marketing remark (290 chars)

    Well Maintained BRCK RANCH with 2 Car Garage and Attached Enclosed Room. Inground Sprinkler System. Large Living room, Kitchen offer nice amount of Cabinets, All Appliances Stay! Three Nice size Bedrooms. Full Basement offers Spacious Rec-room. Large Laundry room. GREAT PLACE TO CALL HOME!

ⓘ 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
$2,245 · $187/mo
Projected year-2 tax
$2,525 · $210/mo
Expected delta
+$280/yr (+$23/mo · 12.5%)

ⓘ 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 (shaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 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
$18,670
− Mortgage interest
−$18,485
− Property taxes
−$2,245
− Insurance
−$1,650
− Repairs & maintenance
−$1,494
− Management
−$1,494
− Depreciation
−$9,600
Taxable loss
−$16,297
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,911
After-tax cash flow
$-6,001/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)
21,409
Household income
$63,052
Rent vs Own
32.0% rent · 68.0% own
Severe rent burden
507.0

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 0.69)
Race & ethnicity
Hispanic / Latino 39% White 34% Black 22% Two or more races 14% Asian 1% Native American 1%
Hispanic origin (detail)
Mexican 31% Puerto Rican 5%
Common ancestry
Romanian 5% Lithuanian 1% Italian 1%
Foreign-born
10% · Canada
Languages at home
79% English-only · Spanish 20%

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
▼ -37.65%
Current HPI
352.8678
Rent YoY
▲ 5.51%
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

+50.1% since first listed
4 events — show timeline
  • 2026-05-23 Listed $330,000 NIRA MLS as Distributed by MLS Grid
  • 2023-07-07 Sold (MLS) $217,500 NIRA MLS as Distributed by MLS Grid
  • 2023-06-15 Pending NIRA MLS as Distributed by MLS Grid
  • 2023-06-09 Listed $219,900 NIRA MLS as Distributed by MLS Grid

Property tax history

+2.1%/yr

Latest (2024): $2,245 · -7.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…