CashFlowRE
Sign in Sign up
16421 Saint Louis Ave
C- Composite 53.23
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 +18.3/30.0
  • Appreciation +10.0/10.0
  • 1% rule +7.0/10.0
  • DSCR +5.8/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.8/15.0
  • Schools +1.5/10.0

$198,000

16421 Saint Louis Ave · Markham, IL 60428
3 bd · 1.0 ba · 1,291 sqft · SingleFamily public records · 1 Days on market
Built 1955 Est $176k · 13% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Come see this 3 Bedroom 1 Bath Ranch on quiet tree lined street. Sunny Living Room and large eat in kitchen. Brick Paver Patio, Large yard and detached garage. Washer, dryer hook-up. Recently updated bathroom and Brand new roof 2021!

Key facts

  • Renovated bathrooms
  • New driveway
  • Renovated kitchen

Tags

RENOVATED KITCHENRENOVATED BATHROOMSFENCED-IN YARDDETACHED GARAGENEW DRIVEWAYTREE-LINED STREET

Property features AI

Finance

  • Other: Fee simple ownership; School bus service and interstate access nearby
  • HOA & community: No master association fee required

Exterior

  • Parking: Detached garage (garage owned); Asphalt parking; 1 garage space, 1 total parking space
  • Utilities: Lake Michigan water source; Public sewer
  • Home design: Detached single-family home; One-story
  • Construction: Frame construction; Property built before 1978; Rehabilitation completed in 2026
  • Exterior features: Approximately 0.25–0.49 acre lot; Lot dimensions listed as 11994

Interior

  • Kitchen: Kitchen on main level
  • Bedrooms: 4 bedrooms (all on the main level); Master bedroom with full bath
  • Flooring: Luxury vinyl flooring throughout main living areas
  • Bathrooms: 2 full bathrooms; Separate shower and soaking tub in bath
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: First-floor bedroom; First-floor full bathroom; Eight total rooms; Drapes, screens and window treatments
  • Laundry & utility: Main-level in-unit 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 3-bed/1.0-bath single-family listed at $198k.

Deal economics

  • At list price, monthly cash flow is $183 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $198k).
  • Cap rate 7.4% vs local median 10.2% in Markham — 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 76/100 on livability (#186 in IL, #3,539 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime D, amenities D, employment D.
  • Bremen Chsd 228 (suburban): math 15% / reading 17% proficiency, ranked #468 of 620 in IL (top 76%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 65 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 8d 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

  • In year one you build about $21k of equity ($1k loan paydown + $20k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $55k cash investment doubles in ~3 years — after that, you're playing with house money.
  • 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

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 13y 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.

Risks & watch-outs

  • Watch-outs: property tax is 3.5% of price; built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $198,000

Questions for the listing agent

  1. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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 D 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. 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.
  7. 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.
  8. 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
1.20%
Cap rate
7.40%
Cash-on-cash
3.96%
DSCR
1.18
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$175,576
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16302 Trumbull Ave 0.16mi 3/1.0 1,260 (-2%) 2mo $139,900 $111 87
16516 Turner Ave 0.20mi 3/1.0 1,200 (-7%) 2mo $70,000 $58 78
16641 Sawyer Ave 0.42mi 4/1.5 (+1) 1,260 (-2%) 3mo $188,000 $149 67
16426 Homan Ave 0.10mi 3/3.0 1,419 (+10%) 6mo $190,000 $134 66
16030 Saint Louis Ave 0.48mi 3/1.5 1,228 (-5%) 3mo $200,000 $163 65
3417 W 161st St 0.41mi 3/1.0 1,413 (+10%) 8mo $77,500 $55 59
17004 Central Park Ave 0.74mi 4/1.5 (+1) 1,287 (-0%) 1mo $137,000 $106 57
3425 Birchwood Dr 0.63mi 4/2.0 (+1) 1,256 (-3%) 1mo $180,000 $143 56
3737 Rose Manor Ter 0.61mi 2/1.0 (-1) 1,210 (-6%) 0mo $165,000 $136 56
3317 Birchwood Dr 0.64mi 3/1.5 1,223 (-5%) 7mo $189,000 $155 53
16224 Kedzie Ave 0.42mi 3/1.5 1,476 (+14%) 3mo $127,000 $86 52
17000 Magnolia Dr 0.73mi 4/2.0 (+1) 1,184 (-8%) 3mo $265,000 $224 41

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
27.2%
Equity multiple
3.16×
Total profit
$119,729
Equity at exit
$178,374
10-year hold
IRR
23.8%
Equity multiple
7.20×
Total profit
$343,893
Equity at exit
$384,670

Cash invested: $55,440 (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 60428

Home prices YoY
8.5%
Active inventory
65
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$2,382 medium interval (Pro) →
Mortgage (P&I)
$1,038
Tax from tax record
$578 /mo · $6,933/yr
Insurance
$82
HOA
$0
Vacancy / Maint / Mgmt
$500
Net cashflow
$183

Break-even live

Break-even rent $2,150
Max offer price $198,000
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
$49,500
Closing costs
$5,940
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3900 171st St Country Club Hills, IL 3.0 1.0 1750 $2,250 $1.29 7d 1 1.00mi
17306 Peach Grove Ln Hazel Crest, IL 4.0 1.0 1034 $2,700 $2.61 1d 1 1.25mi
17306 Holmes Ave Hazel Crest, IL 3.0 2.0 1535 $2,195 $1.43 4d 1 1.33mi
16450 Roy St Oak Forest, IL 3.0 1.5 1500 $2,400 $1.60 17d 1 1.41mi

Listing history 2 events

  1. 2026-06-18
    remarks 683-char remark
  2. 2026-06-18
    listed $198,000 Active 1 DOM

ⓘ 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
$6,933 · $578/mo
Projected year-2 tax
$6,933 · $578/mo
Expected delta
$0/yr ($0/mo · -0.0%)

ⓘ 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 ≥101°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
$28,581
− Mortgage interest
−$11,091
− Property taxes
−$6,933
− Insurance
−$990
− Repairs & maintenance
−$2,286
− Management
−$2,286
− Depreciation
−$5,760
Taxable loss
−$766
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$184
After-tax cash flow
$2,380/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
Bremen Chsd 228
NCES district ID
1707050
Math proficiency
15% ▼ -4.00%
Reading proficiency
17% ▼ -5.00%
Median HH income
$57,625
Composite
15.32/100
National rank
#9327
State rank
#468 of 620 in IL

Livability — Markham

Score
76/100
State rank
#186
US rank
#3539

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Markham, IL
City population
10,980
Population (ZIP)
10,980

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 (69%)
Race & ethnicity
Black 69% Hispanic / Latino 17% White 11% Two or more races 4%
Hispanic origin (detail)
Mexican 16%
Common ancestry
Romanian 1% Lithuanian 1% Iranian 1%
Foreign-born
8% · Canada
Languages at home
86% English-only · Spanish 14%

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
▲ 23.63%
Current HPI
302.333
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

+175.0% since first listed
10 events — show timeline
  • 2026-06-18 Listed $198,000 MRED as Distributed by MLS Grid
  • 2022-09-14 Sold (Public Records) $270,000 Public Records
  • 2022-08-09 Sold (MLS) $85,000 MRED as Distributed by MLS Grid
  • 2022-06-28 Listed MRED as Distributed by MLS Grid
  • 2022-06-27 Listed $85,000 MRED as Distributed by MLS Grid
  • 2022-06-01 Listing Removed MRED as Distributed by MLS Grid
  • 2013-08-30 Sold (MLS) $18,500 MRED as Distributed by MLS Grid
  • 2013-06-08 Pending MRED as Distributed by MLS Grid
  • 2013-05-23 Listed $16,900 MRED as Distributed by MLS Grid
  • 1998-04-01 Sold (Public Records) $72,000 Public Records

Property tax history

+8.5%/yr

Latest (2023): $6,933 · +42.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…