CashFlowRE
Sign in Sign up
1209 Fischer St
C Composite 55.13
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).

  • Cash flow +16.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.0/10.0
  • 1% rule +4.8/10.0
  • Livability +4.3/5.0
  • Schools +4.1/10.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$274,900

1209 Fischer St · Wheaton, IL 60189
3 bd · 1.0 ba · 1,133 sqft · SingleFamily public records · 29 Days on market
Built 1953 7,840 sqft lot Est $389k · 29% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Fixer upper opportunity knocks in sought-after South Wheaton! This 3-bedroom, 1-bath ranch is full of potential! With some extra special work, this little gem will shine after some polishing! With good bones and a functional layout, this home offers the perfect chance to create something truly your own. Living spaces include a living room with a fireplace, an open-concept kitchen that flows into the family room featuring a volume ceiling, a convenient laundry room with utility sink, a full hall bath, and three modest-sized bedrooms. The fenced backyard offers possibilities to be transformed into your own outdoor space, while the 2-car detached garage provides added storage and convenience.

Key facts

  • Open concept kitchen
  • Fenced backyard
  • Detached garage

Tags

OPEN CONCEPT KITCHENFENCED BACKYARDDETACHED GARAGEHIGHLY REGARDED SCHOOLS

Property features AI

Finance

  • Other: Lot dimensions approximately 50 x 135 (less than 0.25 acre)
  • HOA & community: No master association fee required; Community features include a park

Exterior

  • Parking: Detached garage (owned) plus garage owned/owned parking; 2 garage spaces; Concrete driveway; Total parking for 8 vehicles
  • Utilities: Lake Michigan water source; Public sewer; Electric with circuit breakers
  • Home design: Detached single-family home; One-story; Fee simple ownership; Built approximately 71–80 years ago; Asphalt roof; Concrete perimeter foundation; Vinyl siding
  • Construction: Vinyl siding construction; Asphalt roof; Concrete perimeter foundation; Built before 1978
  • Exterior features: Deck; Fenced yard; Mature trees; Street is paved with sidewalks; School bus and commuter bus service available

Interior

  • Kitchen: Eating area / table space; Range; Microwave; Dishwasher; Refrigerator
  • Bedrooms: 3 bedrooms (all on the main level); Master bedroom on the main level
  • Flooring: Hardwood in family room and kitchen; Carpet in living room and bedrooms; Ceramic tile in laundry
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Natural gas forced-air heating; Window AC units
  • Interior features: First-floor bedroom; First-floor full bath; Storm door(s); Screens and window treatments; 6 total rooms; Unfinished attic; Kitchen/dining combo; Ceiling fan(s); Gas water heater; Gas log fireplace in the living room
  • Laundry & utility: Main-level laundry with sink; 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 $275k.

Deal economics

  • At list price, monthly cash flow is $143 ($2k/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 $269k (2.1% below list).
  • Recommended offer: $269k (2.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% vs local median 3.7% in Wheaton — 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 86/100 on livability (#17 in IL, #374 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, employment A+; Watch: amenities D+, health & safety D+, cost of living F.
  • CUSD 200 (suburban): math 43% / reading 44% proficiency, ranked #78 of 620 in IL (top 13%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Lincoln Elem School (math 62% / reading 52%, grade C+, #89 of 2,056 statewide, top 5%, 483 students, 0% FRL); Edison Middle School (math 33% / reading 42%, grade F, #165 of 665 statewide, top 25%, 674 students, 0% FRL); Wheaton Warrenville South H S (math 41% / reading 48%, grade F, #62 of 693 statewide, top 10%, 1,845 students, 0% FRL) — zoned schools average 0% FRL vs 23% district-wide (23 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+3.4%/yr); 51 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 1,378 units permitted in DuPage County in 2024 (594 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 $8k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($271k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $128k; list at $275k implies a 115% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $269,167 (2.1% below list)

Questions for the listing agent

  1. Built in 1953 — 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 A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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.
  5. 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.
  6. 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
0.98%
Cap rate
6.92%
Cash-on-cash
2.23%
DSCR
1.10
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$388,619
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1209 Fischer St 0.00mi 3/1.0 1,133 (0%) 0mo $311,000 $274 100
1020 Pershing Ave 0.29mi 3/2.0 1,194 (+5%) 1mo $416,500 $349 73
1212 Underwood Ter 0.29mi 3/1.0 1,184 (+4%) 8mo $353,500 $299 72
1406 E Elm St 0.42mi 3/1.5 1,199 (+6%) 1mo $440,000 $367 68
1112 E Elm St 0.24mi 3/1.5 1,218 (+8%) 15mo $418,000 $343 62
1010 E Elm St 0.18mi 3/1.5 988 (-13%) 13mo $350,000 $354 57
1217 E Evergreen St 0.54mi 3/1.5 1,096 (-3%) 14mo $385,000 $351 56
306 S Chase St 0.66mi 3/1.0 1,185 (+5%) 12mo $345,000 $291 52
418 S Williston St 0.59mi 2/1.0 (-1) 1,231 (+9%) 9mo $365,000 $297 46
604 Devonshire Ln 0.47mi 4/1.5 (+1) 1,264 (+12%) 12mo $495,000 $392 41
1408 E Evergreen St 0.59mi 3/1.5 1,293 (+14%) 10mo $390,000 $302 38
1221 E Illinois St 0.68mi 2/1.0 (-1) 1,265 (+12%) 15mo $370,000 $292 32

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 · 3.35% rent growth · sell at horizon

5-year hold
IRR
-12.3%
Equity multiple
0.55×
Total profit
$-34,410
Equity at exit
$40,988
10-year hold
IRR
-2.6%
Equity multiple
0.82×
Total profit
$-13,950
Equity at exit
$23,768

Cash invested: $76,972 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
43 Moderately Tenant-Leaning
State Illinois
43 Moderately Tenant-Leaning · D+7
County
— inherits STATE
City
— inherits STATE
Chicago RTLO is among the strongest tenant ordinances in the Midwest; downstate is more landlord-friendly.

ZIP-level market 60189

Rents YoY
3.4%
Active inventory
51
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$2,692 high interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$428 /mo · $5,130/yr
Insurance
$115
HOA
$0
Vacancy / Maint / Mgmt
$565
Net cashflow
$143

Break-even live

Break-even rent $2,511
Max offer price $274,900
Occupancy floor 90%

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
$68,725
Closing costs
$8,247
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
250 S Naperville Rd Wheaton, IL 3.0 1.0–2.0 1061 $5,058 $4.77 24d 16 0.82mi
250 S Naperville Rd Wheaton, IL 3.0 1.0–2.0 1061 $5,058 $4.77 1d 12 0.82mi
1706 E Liberty Dr Wheaton, IL 3.0 3.0 1320 $3,200 $2.42 22d 1 0.90mi
1750 22nd St Wheaton, IL 1.0–3.0 1.0–2.0 873 $1,802 $2.06 1d 6 0.93mi
121 N Cross St Wheaton, IL 2.0 1.0–2.0 831 $2,887 $3.47 2d 18 0.96mi
1607 Thames Ct Unit D Wheaton, IL 2.0 1.0 1056 $2,150 $2.04 17d 1 1.06mi
1756 Plymouth Ct Unit B Wheaton, IL 3.0 2.0 1311 $2,600 $1.98 2d 1 1.07mi
302 W Liberty Dr Wheaton, IL 2.0 2.0 1194 $2,885 $2.42 2d 3 1.07mi
357 Bloomfield Ln Glen Ellyn, IL 2.0 2.0 1213 $2,100 $1.73 24d 1 1.08mi
357 Bloomfield Ln Glen Ellyn, IL 2.0 2.0 1213 $2,100 $1.73 6d 1 1.08mi
363 Pembroke Ln #3 Glen Ellyn, IL 2.0 2.0 1213 $1,875 $1.55 24d 1 1.18mi
385 Sandhurst Cir #4 Glen Ellyn, IL 2.0 1.0 1213 $2,200 $1.81 1d 1 1.20mi
50 Sterling Cir #201 Wheaton, IL 3.0 2.0 1206 $2,799 $2.32 2d 1 1.29mi
285 Hill Ave Unit 2 Glen Ellyn, IL 3.0 1.0 1200 $3,250 $2.71 7d 1 1.33mi
2 Sterling Cir Wheaton, IL 1.0–3.0 1.0–2.0 924 $3,078 $3.33 1d 86 1.39mi
470 Fawell Blvd #218 Glen Ellyn, IL 2.0 2.0 993 $2,150 $2.17 24d 1 1.43mi
21 N Main St Glen Ellyn, IL 1.0–2.0 1.0 850 $1,595 $1.88 1d 17 1.46mi

Listing history 11 events

  1. 2026-06-07
    statusdays on market $274,900 Pending 29 DOM
  2. 2026-06-04
    days on market $274,900 Contingent - Continue to Show 28 DOM
  3. 2026-06-03
    days on market $274,900 Contingent - Continue to Show 27 DOM
  4. 2026-06-02
    days on market $274,900 Contingent - Continue to Show 26 DOM
  5. 2026-06-01
    days on market $274,900 Contingent - Continue to Show 25 DOM
  6. 2026-05-31
    days on market $274,900 Contingent - Continue to Show 24 DOM
  7. 2026-05-12
    historical Contingent - Continue to Show
  8. 2026-05-07
    listed $274,900 Active
  9. 1997-12-17
    soldstatus $128,000
  10. 1997-09-26
    soldstatus $128,000
  11. 1987-08-01
    soldstatus $79,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast IL · Partial reset (capped growth)

Current annual tax
$5,130 · $428/mo
Projected year-2 tax
$5,685 · $474/mo
Expected delta
+$555/yr (+$46/mo · 10.8%)

ⓘ 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 ≥105°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 4 unhealthy d/yr today · 4 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
$32,300
− Mortgage interest
−$15,399
− Property taxes
−$5,130
− Insurance
−$1,374
− Repairs & maintenance
−$2,584
− Management
−$2,584
− Depreciation
−$7,997
Taxable loss
−$2,768
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$664
After-tax cash flow
$2,378/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
CUSD 200
NCES district ID
1742180
Math proficiency
43% ▼ -6.00%
Reading proficiency
44% ▼ -8.00%
Median HH income
$85,077
Composite
40.75/100
National rank
#3653
State rank
#78 of 620 in IL

Livability — Wheaton

Score
86/100
State rank
#17
US rank
#374

Category grades

Amenities D+ Commute A+ Cost of living F Crime A+ Employment A+ Housing A+ Health & safety D+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Wheaton, IL
County
DuPage County · 904,569 people
City population
59,857
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
31,042
Household income
$128,878
Rent vs Own
22.2% rent · 77.8% own
Severe rent burden
484.0

Population outlook (DuPage County) Hauer SSP2

Today (2025)
960,187 people
By 2030
965,850 · +0.6%
By 2040
965,812 · +0.6%
By 2050
954,890 · -0.6%
By 2075
910,185 · -5.2%
By 2100
816,255 · -15.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Two or more races 8% Hispanic / Latino 7% Asian 5% Black 3%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Romanian 10% Italian 3% Slovak 2%
Foreign-born
11% · Canada, Philippines, China
Languages at home
86% English-only · Spanish 4% Other Indo-European 3% Russian/Polish/Slavic 2%

Political lean MEDSL · DuPage

2024 margin
D (+13.3) · D 55.9% · R 42.5% · Other 1.6%
2008→2024 swing
+2.5pp toward D · 2008: 10.8pp · 2024: 13.3pp
All cycles
2024: D+13.3 2020: D+18.1 2016: D+14.1 2012: D+1.0 2008: D+10.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -254.37%
Current HPI
212.2464
Rent YoY
▲ 3.35%
Metro
Chicago-Naperville-Elgin, IL-IN-WI
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

+248.0% since first listed
5 events — show timeline
  • 2026-05-12 Contingent MRED as Distributed by MLS Grid
  • 2026-05-07 Listed $274,900 MRED as Distributed by MLS Grid
  • 1997-12-17 Sold (Public Records) $128,000 Public Records
  • 1997-09-26 Sold (Public Records) $128,000 Public Records
  • 1987-08-01 Sold (Public Records) $79,000 Public Records

Property tax history

+1.5%/yr

Latest (2024): $5,130 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…