CashFlowRE
Sign in Sign up
9721 S Cicero Ave Unit 1C
C- Composite 54.14
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 +19.1/30.0
  • 1% rule +8.5/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.0/10.0
  • Rent growth +4.6/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$134,900

9721 S Cicero Ave Unit 1C · Oak Lawn, IL 60453
2 bd · 1.0 ba · 1,000 sqft · Condo · 27 Days on market
Built 1966 $325/mo HOA · 18% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

2 bedroom 1 bath first floor condo in Oak Lawn! Covered Parking in parking lot. Nice natural Light throughout. Large Patio outside of living room. Large bedroom closets, Large Walk in storage closet in hallway. Kitchen, formal dining room and Living Room.. Coin laundry and storage On same floor of condo. Covered parking space is right outside. Close to public transportation, shopping, Metra, restaurants, shopping and Christ Hospital!

Key facts

  • Formal dining room
  • Private patio
  • Large living room

Tags

PRIVATE PATIOLARGE LIVING ROOMFORMAL DINING ROOMWALK-IN STORAGE CLOSETCOVERED PARKING SPACE

Property features AI

Finance

  • Other: Part of a building with 15 units; Living area listed as estimated; Directions: Cicero Avenue to 97th Street, located on southeast corner
  • HOA & community: Monthly association fee of $325; Association fee includes heat, water, gas, parking, insurance, exterior maintenance, lawn care, trash (scavenger) and snow removal; Association amenities include coin laundry and storage; Pets allowed (cats and dogs), maximum pet weight 30 lbs

Exterior

  • Parking: Assigned, owned parking (1 space)
  • Utilities: Water: Lake Michigan and public; Sewer: Public sewer and storm sewer
  • Home design: Attached single condo; Entry level: 1; Not currently leased
  • Construction: Brick construction; Built approximately 51–60 years ago; Built before 1978
  • Exterior features: Common lot/grounds; Commuter bus and train access nearby; Interstate access nearby

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: Master bedroom on main level (11 x 14); Bedroom 2 on main level (10 x 11); Additional bedrooms listed
  • Flooring: Carpet in living room and master bedroom; Vinyl in kitchen, dining room, and bedroom 2
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating with baseboard units; Wall cooling unit(s)
  • Interior features: 1st-floor bedroom; 1st-floor full bath; Storage; Flexicore construction; Walk-in closet(s); Total of 5 rooms; Ceiling fan(s)
  • Laundry & utility: Laundry located in common area

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 condo listed at $135k.

Deal economics

  • At list price, monthly cash flow is $144 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Recommended offer: $133k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.6% vs local median 4.4% in Oak Lawn — 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 80/100 on livability (#102 in IL, #1,614 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, employment A-.
  • Oak Lawn Chsd 229 (suburban): math 22% / reading 21% proficiency, ranked #384 of 620 in IL (top 62%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Oak Lawn Comm High School (math 22% / reading 21%, grade F, #345 of 693 statewide, top 50%, 1,834 students, 0% FRL).
  • Market conditions: Rents rising fast (+8.2%/yr); 188 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals leasing fast (median 7d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 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 $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $38k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($133k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 2y 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 $113k; 19% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $132,876 (1.5% below list)

Questions for the listing agent

  1. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.35%
Cap rate
7.57%
Cash-on-cash
4.56%
DSCR
1.20
GRM
6.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
-1.9%
Equity multiple
0.92×
Total profit
$-2,841
Equity at exit
$20,114
10-year hold
IRR
13.8%
Equity multiple
2.43×
Total profit
$54,109
Equity at exit
$11,664

Cash invested: $37,772 (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 60453

Rents YoY
8.2%
Active inventory
188
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$1,820 high interval (Pro) →
Mortgage (P&I)
$707
Tax from tax record
$206 /mo · $2,471/yr
Insurance
$56
HOA
$325
Vacancy / Maint / Mgmt
$382
Net cashflow
$144

Break-even live

Break-even rent $1,639
Max offer price $134,900
Occupancy floor 87%

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
$33,725
Closing costs
$4,047
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9955 S Cicero Ave Oak Lawn, IL 2.0 1.0 1000 $1,799 $1.80 1d 1 0.32mi
9957 S Cicero Ave Unit 308 Oak Lawn, IL 2.0 1.0 1000 $1,799 $1.80 1d 1 0.32mi
5100 W 96th St Oak Lawn, IL 2.0 2.0 1380 $2,350 $1.70 2d 1 0.47mi
9515 S Kildare Ave Oak Lawn, IL 1.0 1.0 950 $1,275 $1.34 24d 1 0.66mi
9522 S 53rd Ave Unit 3S Oak Lawn, IL 2.0 1.0 900 $2,150 $2.39 24d 1 0.72mi
9522 S 53rd Ave Unit 1S Oak Lawn, IL 1.0 1.0 800 $1,900 $2.38 24d 1 0.72mi
9522 S 53rd Ave Unit 1N Oak Lawn, IL 2.0 1.0 900 $2,150 $2.39 10d 1 0.72mi
9517 Minnick Ave Oak Lawn, IL 2.0 2.0 900 $2,000 $2.22 4d 1 0.75mi
9600 S Komensky Ave Oak Lawn, IL 2.0 2.0 900 $1,800 $2.00 24d 1 0.91mi
10435 S Keating Ave Apt 3N Oak Lawn, IL 2.0 1.0 1080 $1,650 $1.53 1d 1 0.95mi
4134 W 90th St Hometown, IL 2.0 1.0 740 $1,500 $2.03 20d 1 1.18mi
10701 S Keating Ave Unit 3D Oak Lawn, IL 2.0 1.0 800 $1,700 $2.12 1d 1 1.24mi
10716 Kilpatrick Ave Unit 2SW Oak Lawn, IL 2.0 1.0 1150 $1,650 $1.43 19d 1 1.27mi
5217 W 87th St Unit 2 Oak Lawn, IL 3.0 1.0 1200 $1,800 $1.50 7d 1 1.42mi
10831 S Keating Ave Oak Lawn, IL 2.0 1.0 1000 $1,650 $1.65 2d 1 1.42mi

HOA detail condo

Monthly dues
$325 · $3,900/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 30 events

  1. 2026-06-18
    days on market $134,900 Active 27 DOM
  2. 2026-06-17
    days on market $134,900 Active 26 DOM
  3. 2026-06-16
    days on market $134,900 Active 25 DOM
  4. 2026-06-15
    days on market $134,900 Active 24 DOM
  5. 2026-06-13
    days on market $134,900 Active 22 DOM
  6. 2026-06-13
    days on market $134,900 Active 21 DOM
  7. 2026-06-09
    days on market $134,900 Active 18 DOM
  8. 2026-06-08
    days on market $134,900 Active 17 DOM
  9. 2026-06-07
    days on market $134,900 Active 16 DOM
  10. 2026-06-04
    days on market $134,900 Active 13 DOM
  11. 2026-06-03
    days on market $134,900 Active 12 DOM
  12. 2026-06-02
    days on market $134,900 Active 11 DOM
  13. 2026-06-01
    days on market $134,900 Active 10 DOM
  14. 2026-05-31
    days on market $134,900 Active 9 DOM
  15. 2026-05-22
    listed $134,900 Active
  16. 2025-01-23
    soldstatus $113,000
  17. 2025-01-22
    soldstatus $113,000 Closed 443-char remark
    Show marketing remark (443 chars)

    2 bedroom 1 bath first floor condo in Oak Lawn! Covered Parking in parking lot. Nice natural Light throughout. Large Patio outside of living room. Large bedroom closets, Large Walk in storage closet in hallway. Kitchen, formal dining room and Living Room.. Coin laundry and storage On same floor of condo. Covered parking space is right outside. Close to public transportation, shopping, Metra, restaurants, shopping and Christ Hospital!

  18. 2024-12-24
    historical Contingent - Continue to Show 443-char remark
    Show marketing remark (443 chars)

    2 bedroom 1 bath first floor condo in Oak Lawn! Covered Parking in parking lot. Nice natural Light throughout. Large Patio outside of living room. Large bedroom closets, Large Walk in storage closet in hallway. Kitchen, formal dining room and Living Room.. Coin laundry and storage On same floor of condo. Covered parking space is right outside. Close to public transportation, shopping, Metra, restaurants, shopping and Christ Hospital!

  19. 2024-12-02
    listed $125,000 Active 443-char remark
    Show marketing remark (443 chars)

    2 bedroom 1 bath first floor condo in Oak Lawn! Covered Parking in parking lot. Nice natural Light throughout. Large Patio outside of living room. Large bedroom closets, Large Walk in storage closet in hallway. Kitchen, formal dining room and Living Room.. Coin laundry and storage On same floor of condo. Covered parking space is right outside. Close to public transportation, shopping, Metra, restaurants, shopping and Christ Hospital!

  20. 2024-12-02
    historical
    Show marketing remark (443 chars)

    2 bedroom 1 bath first floor condo in Oak Lawn! Covered Parking in parking lot. Nice natural Light throughout. Large Patio outside of living room. Large bedroom closets, Large Walk in storage closet in hallway. Kitchen, formal dining room and Living Room.. Coin laundry and storage On same floor of condo. Covered parking space is right outside. Close to public transportation, shopping, Metra, restaurants, shopping and Christ Hospital!

  21. 2024-11-04
    listed Active
  22. 2024-11-04
    historical
  23. 2024-10-16
    listed Active
  24. 2024-10-01
    historical
  25. 2024-09-06
    price
  26. 2024-08-26
    status Active
  27. 2024-07-12
    historical Contingent - Continue to Show
  28. 2024-07-03
    listed Active
  29. 1991-04-09
    soldstatus $64,500
  30. 1988-05-02
    soldstatus $45,500

ⓘ 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
$2,471 · $206/mo
Projected year-2 tax
$2,767 · $231/mo
Expected delta
+$296/yr (+$25/mo · 12.0%)

ⓘ 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) · 22% 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
  • 🫁 Air quality 4/10 Moderate 4 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
$21,846
− Mortgage interest
−$7,556
− Property taxes
−$2,471
− Insurance
−$674
− Repairs & maintenance
−$1,748
− Management
−$1,748
− HOA
−$3,900
− Depreciation
−$3,924
Taxable loss
−$176
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$42
After-tax cash flow
$1,766/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
Oak Lawn Chsd 229
NCES district ID
1729220
Math proficiency
22% ▼ -4.00%
Reading proficiency
21% ▼ -4.00%
Median HH income
$52,505
Composite
19.41/100
National rank
#8777
State rank
#384 of 620 in IL

Livability — Oak Lawn

Score
80/100
State rank
#102
US rank
#1614

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Oak Lawn, IL
County
Cook County · 4,486,803 people
City population
56,861
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
56,861
Household income
$83,911
Rent vs Own
17.5% rent · 82.5% own
Severe rent burden
827.0

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
Majority White (64%)
Race & ethnicity
White 64% Hispanic / Latino 24% Two or more races 9% Black 8% Asian 2%
Hispanic origin (detail)
Mexican 21%
Common ancestry
Romanian 16% Iranian 1% Armenian 1%
Foreign-born
16% · Canada, Vietnam
Languages at home
70% English-only · Spanish 17% Russian/Polish/Slavic 5% Arabic 4%

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
▼ -259.83%
Current HPI
214.6977
Rent YoY
▲ 8.23%
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

+196.5% since first listed
16 events — show timeline
  • 2026-05-22 Listed $134,900 MRED as Distributed by MLS Grid
  • 2025-01-23 Sold (Public Records) $113,000 Public Records
  • 2025-01-22 Sold (MLS) $113,000 MRED as Distributed by MLS Grid
  • 2024-12-24 Contingent MRED as Distributed by MLS Grid
  • 2024-12-02 Listing Removed MRED as Distributed by MLS Grid
  • 2024-12-02 Listed $125,000 MRED as Distributed by MLS Grid
  • 2024-11-04 Listing Removed MRED as Distributed by MLS Grid
  • 2024-11-04 Listed MRED as Distributed by MLS Grid
  • 2024-10-16 Listed MRED as Distributed by MLS Grid
  • 2024-10-01 Listing Removed MRED as Distributed by MLS Grid
  • 2024-09-06 Price Changed MRED as Distributed by MLS Grid
  • 2024-08-26 Relisted MRED as Distributed by MLS Grid
  • 2024-07-12 Contingent MRED as Distributed by MLS Grid
  • 2024-07-03 Listed MRED as Distributed by MLS Grid
  • 1991-04-09 Sold (Public Records) $64,500 Public Records
  • 1988-05-02 Sold (Public Records) $45,500 Public Records

Property tax history

+13.7%/yr

Latest (2023): $2,471 · +9.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…