CashFlowRE
Sign in Sign up
16927 Crane Ave
D Composite 41.94
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.7/10.0
  • Appreciation +0.0/10.0

$12,000

16927 Crane Ave · Hazel Crest, IL 60429
2 bd · 1.0 ba · 777 sqft · SingleFamily public records · 248 Days on market
Built 1925 3,101 sqft lot

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

Listing remarks MLS

Frame home with 2 bedrooms, 1 bath, living room, kitchen and enclosed porch. Good size yard for those BBQ parties. Being sold in "as-is" condition. Some repairs needed. Plz note: No survey or termite inspection and taxes are prorated 100%. Buyer's responsible for all city inspections, if any. Seller's addendums will be forwarded after an accepted offer. * Download copy of Village Inspection Rpt. *

Key facts

  • Large backyard
  • 3,101 sq ft lot
  • Built 1925

Tags

LARGE BACKYARD

Property features AI

Finance

  • Other: Property not currently leased; Possession at closing; Living area is estimated; Directions: 167th to Western S. to 170th E. 3 blks to Crane
  • HOA & community: No master association fee required

Exterior

  • Utilities: Water: Lake Michigan and public; Sewer: Public sewer; Electric: Circuit breakers
  • Home design: Detached single-family home; One-story; Fee simple ownership; Built over 100 years ago; Frame construction; Built before 1978
  • Construction: Frame construction
  • Exterior features: Lot less than 0.25 acre; Lot dimensions listed as 3100

Interior

  • Kitchen: Kitchen on main level (approx. 7 x 14)
  • Bedrooms: Main level master bedroom (approx. 12 x 12); Main level second bedroom (approx. 10 x 9)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas forced-air heating
  • Interior features: Enclosed porch; Family room; Dining room; Living room; Laundry room; Total of 4 rooms
  • Laundry & utility: Main level laundry

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 $12k.

Deal economics

  • At list price, monthly cash flow is $2k ($22k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $12k).
  • Recommended offer: $11k (12.0% below list) — sets the bar for market timing.
  • Cap rate 189.8% vs local median 9.0% in Hazel Crest — 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 75/100 on livability (#229 in IL, #4,242 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: health & safety C-, schools D-, crime F.
  • Thornton Twp Hsd 205 (suburban): math 7% / reading 8% proficiency, ranked #594 of 620 in IL (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 79 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 0d on market — plan ~1-2 weeks tenant-placement turnaround); 6,272 units permitted in Cook County in 2024 (4,658 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $83 of loan paydown is wiped out by about $360 of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $3k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 248 days — a 12% lower offer ($11k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 18y 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 $8k; 41% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $10,560 (12.0% below list)

Questions for the listing agent

  1. It's been on market 248 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
20.23%
Cap rate
189.80%
Cash-on-cash
655.39%
DSCR
30.16
GRM
0.4

CMA / ARV

ARV (on-the-fly)
$69,153
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2222 170th St 0.08mi 2/1.0 864 (+11%) 9mo $182,000 $211 70
17089 Trapet Ave 0.23mi 2/1.0 760 (-2%) 18mo $68,000 $89 70
16777 Head Ave 0.20mi 2/1.0 830 (+7%) 12mo $150,000 $181 70
16973 Jodave Ave 0.50mi 3/2.0 (+1) 800 (+3%) 9mo $17,500 $22 55
16942 Winchester Ave 0.35mi 2/1.0 874 (+12%) 10mo $75,000 $86 55
17092 Jodave Ave 0.51mi 2/1.0 728 (-6%) 13mo $19,000 $26 54
1724 Charleston Ln 0.61mi 3/1.0 (+1) 827 (+6%) 16mo $146,000 $177 43

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
Equity multiple
35.22×
Total profit
$114,970
Equity at exit
$1,789
10-year hold
IRR
Equity multiple
75.63×
Total profit
$250,762
Equity at exit
$1,038

Cash invested: $3,360 (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 60429

Home prices YoY
-14.0%
Active inventory
79
Price-to-rent
0.4×

Monthly cashflow live

Estimated rent
$2,428 medium interval (Pro) →
Mortgage (P&I)
$63
Tax est. 1.5%
$15 /mo · $180/yr
Insurance
$5
HOA
$0
Vacancy / Maint / Mgmt
$510
Net cashflow
$1,835

Break-even live

Break-even rent $105
Max offer price $12,000
Occupancy floor 19%

Sensitivity live

Price -10% $1,843 -5% $1,839 +0% $1,835 +5% $1,831 +10% $1,827
Rent -10% $1,643 -5% $1,739 +0% $1,835 +5% $1,931 +10% $2,027
Rate -1.0pp $1,841 -0.5pp $1,838 base $1,835 +0.5pp $1,832 +1.0pp $1,829

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
$3,000
Closing costs
$360
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2308 170th St Hazel Crest, IL 3.0 2.0 1020 $2,400 $2.35 0d 1 0.13mi
16752 Artesian Ave Hazel Crest, IL 3.0 1.0 867 $2,500 $2.88 0d 1 0.36mi
16125 Marshfield Ave Markham, IL 3.0 1.0 1043 $2,400 $2.30 0d 1 1.24mi

Listing history 41 events

  1. 2026-06-21
    days on market $12,000 Active 248 DOM
  2. 2026-06-18
    days on market $12,000 Active 245 DOM
  3. 2026-06-17
    days on market $12,000 Active 244 DOM
  4. 2026-06-16
    days on market $12,000 Active 243 DOM
  5. 2026-06-15
    days on market $12,000 Active 242 DOM
  6. 2026-06-13
    days on market $12,000 Active 240 DOM
  7. 2026-06-13
    days on market $12,000 Active 239 DOM
  8. 2026-06-09
    days on market $12,000 Active 236 DOM
  9. 2026-06-08
    days on market $12,000 Active 235 DOM
  10. 2026-06-07
    days on market $12,000 Active 234 DOM
  11. 2026-06-04
    days on market $12,000 Active 231 DOM
  12. 2026-06-03
    days on market $12,000 Active 230 DOM
  13. 2026-06-02
    days on market $12,000 Active 229 DOM
  14. 2026-06-01
    days on market $12,000 Active 228 DOM
  15. 2026-05-31
    days on market $12,000 Active 227 DOM
  16. 2025-10-16
    listed $12,000 Active
  17. 2021-11-03
    historical
  18. 2021-03-11
    price
  19. 2021-03-11
    status Reactivated
  20. 2021-01-28
    status Pending
  21. 2021-01-17
    price
  22. 2021-01-08
    listed New
  23. 2009-07-24
    soldstatus $8,500
  24. 2009-07-21
    soldstatus $8,500 Closed Sale 410-char remark
    Show marketing remark (410 chars)

    Frame home with 2 bedrooms, 1 bath, living room, kitchen and enclosed porch. Good size yard for those BBQ parties. Being sold in "as-is" condition. Some repairs needed. Plz note: No survey or termite inspection and taxes are prorated 100%. Buyer's responsible for all city inspections, if any. Seller's addendums will be forwarded after an accepted offer. * Download copy of Village Inspection Rpt. *

  25. 2009-07-02
    status Pending 410-char remark
    Show marketing remark (410 chars)

    Frame home with 2 bedrooms, 1 bath, living room, kitchen and enclosed porch. Good size yard for those BBQ parties. Being sold in "as-is" condition. Some repairs needed. Plz note: No survey or termite inspection and taxes are prorated 100%. Buyer's responsible for all city inspections, if any. Seller's addendums will be forwarded after an accepted offer. * Download copy of Village Inspection Rpt. *

  26. 2009-06-19
    price $12,900 410-char remark
    Show marketing remark (410 chars)

    Frame home with 2 bedrooms, 1 bath, living room, kitchen and enclosed porch. Good size yard for those BBQ parties. Being sold in "as-is" condition. Some repairs needed. Plz note: No survey or termite inspection and taxes are prorated 100%. Buyer's responsible for all city inspections, if any. Seller's addendums will be forwarded after an accepted offer. * Download copy of Village Inspection Rpt. *

  27. 2009-05-20
    price $15,000 410-char remark
    Show marketing remark (410 chars)

    Frame home with 2 bedrooms, 1 bath, living room, kitchen and enclosed porch. Good size yard for those BBQ parties. Being sold in "as-is" condition. Some repairs needed. Plz note: No survey or termite inspection and taxes are prorated 100%. Buyer's responsible for all city inspections, if any. Seller's addendums will be forwarded after an accepted offer. * Download copy of Village Inspection Rpt. *

  28. 2009-05-11
    listed $19,900 410-char remark
    Show marketing remark (410 chars)

    Frame home with 2 bedrooms, 1 bath, living room, kitchen and enclosed porch. Good size yard for those BBQ parties. Being sold in "as-is" condition. Some repairs needed. Plz note: No survey or termite inspection and taxes are prorated 100%. Buyer's responsible for all city inspections, if any. Seller's addendums will be forwarded after an accepted offer. * Download copy of Village Inspection Rpt. *

  29. 2009-05-07
    historical
  30. 2009-04-20
    price
  31. 2009-03-23
    price
  32. 2009-03-19
    listed
  33. 2008-10-11
    historical
  34. 2008-10-07
    listed
  35. 2008-09-30
    historical
  36. 2008-09-17
    price
  37. 2008-09-12
    price
  38. 2008-07-21
    price
  39. 2008-05-12
    listed
  40. 2006-09-08
    soldstatus $115,000
  41. 2003-03-04
    soldstatus $50,000

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

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 ≥102°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$29,135
− Mortgage interest
−$672
− Property taxes
−$180
− Insurance
−$60
− Repairs & maintenance
−$2,331
− Management
−$2,331
− Depreciation
−$349
Taxable income
$23,212
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,571
After-tax cash flow
$16,450/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
Thornton Twp Hsd 205
NCES district ID
1738970
Math proficiency
7% ▬ 0.00%
Reading proficiency
8% ▼ -2.00%
Median HH income
$43,392
Composite
6.92/100
National rank
#9976
State rank
#594 of 620 in IL

Livability — Hazel Crest

Score
75/100
State rank
#229
US rank
#4242

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hazel Crest, IL
City population
14,602
Population (ZIP)
14,602

Population outlook (Cook County) Hauer SSP2

Today (2025)
5,347,519 people
By 2030
5,357,703 · +0.2%
By 2040
5,324,924 · -0.4%
By 2050
5,230,762 · -2.2%
By 2075
4,785,735 · -10.5%
By 2100
4,188,836 · -21.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (83%)
Race & ethnicity
Black 83% White 7% Hispanic / Latino 7% Two or more races 4%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Romanian 1% Iranian 1%
Foreign-born
5% · Canada
Languages at home
93% English-only · Spanish 6%

Political lean MEDSL · Cook

2024 margin
Solid D (+42.0) · D 70.4% · R 28.4% · Other 1.2%
2008→2024 swing
-11.4pp toward R · 2008: 53.4pp · 2024: 42.0pp
All cycles
2024: D+42.0 2020: D+50.3 2016: D+53.0 2012: D+49.4 2008: D+53.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -46.04%
Current HPI
282.3552
Rent YoY
Metro
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

-76.0% since first listed
26 events — show timeline
  • 2025-10-16 Listed $12,000 MRED as Distributed by MLS Grid
  • 2021-11-03 Listing Removed MRED as Distributed by MLS Grid
  • 2021-03-11 Price Changed MRED as Distributed by MLS Grid
  • 2021-03-11 Relisted MRED as Distributed by MLS Grid
  • 2021-01-28 Pending MRED as Distributed by MLS Grid
  • 2021-01-17 Price Changed MRED as Distributed by MLS Grid
  • 2021-01-08 Listed MRED as Distributed by MLS Grid
  • 2009-07-24 Sold (Public Records) $8,500 Public Records
  • 2009-07-21 Sold (MLS) $8,500 MRED as Distributed by MLS Grid
  • 2009-07-02 Pending MRED as Distributed by MLS Grid
  • 2009-06-19 Price Changed $12,900 MRED as Distributed by MLS Grid
  • 2009-05-20 Price Changed $15,000 MRED as Distributed by MLS Grid
  • 2009-05-11 Listed $19,900 MRED as Distributed by MLS Grid
  • 2009-05-07 Listing Removed MRED as Distributed by MLS Grid
  • 2009-04-20 Price Changed MRED as Distributed by MLS Grid
  • 2009-03-23 Price Changed MRED as Distributed by MLS Grid
  • 2009-03-19 Listed MRED as Distributed by MLS Grid
  • 2008-10-11 Listing Removed MRED as Distributed by MLS Grid
  • 2008-10-07 Listed MRED as Distributed by MLS Grid
  • 2008-09-30 Listing Removed MRED as Distributed by MLS Grid
  • 2008-09-17 Price Changed MRED as Distributed by MLS Grid
  • 2008-09-12 Price Changed MRED as Distributed by MLS Grid
  • 2008-07-21 Price Changed MRED as Distributed by MLS Grid
  • 2008-05-12 Listed MRED as Distributed by MLS Grid
  • 2006-09-08 Sold (Public Records) $115,000 Public Records
  • 2003-03-04 Sold (Public Records) $50,000 Public Records

Property tax history

+6.1%/yr

Latest (2023): $5,444 · +26.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…