CashFlowRE
Sign in Sign up
905 Long Rd
D- Composite 39.76
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 +9.1/30.0
  • Schools +7.7/10.0
  • ARV discount +6.9/15.0
  • Rent growth +4.5/5.0
  • Livability +3.9/5.0
  • 1% rule +2.7/10.0
  • DSCR +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$525,000

905 Long Rd · Glenview, IL 60025
3 bd · 1.5 ba · 1,294 sqft · SingleFamily public records · 3 Days on market
Built 1961 5,431 sqft lot Est $518k · at est.

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

Listing remarks

WELCOME HOME! This charming and inviting 3-bedroom, 2-bath home has been lovingly cared for by a longtime homeowner and is now ready for its next chapter. Filled with warmth, character, and timeless appeal, this special home offers the perfect opportunity to create memories of your own. From the moment you step inside, you'll appreciate the unique charm and welcoming atmosphere that make this home truly stand out. Thoughtfully designed for comfortable everyday living, it features bright and inviting spaces, abundant storage throughout, and a spacious eat-in kitchen that's perfect for family meals and gathering with friends. The versatile floor plan offers room to relax, entertain, and grow.

Key facts

  • Walk-out lower level
  • Cozy stone fireplace
  • Minutes from schools

Tags

SPACIOUS EAT-IN KITCHENWALK-OUT LOWER LEVELCOZY STONE FIREPLACEGENEROUSLY SIZED LAUNDRY ROOMDETACHED TWO-CAR GARAGEMINUTES FROM SCHOOLS

Property features AI

Finance

  • Other: School bus service available; Located in Glenview (New Trier township)
  • HOA & community: No master association fee required

Exterior

  • Parking: Detached garage (2 garage spaces; 2 total parking spaces)
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; Split-level design; Fee simple ownership; Estimated living area
  • Construction: Brick construction; Built approximately 61–70 years ago; Property built before 1978
  • Exterior features: Lot dimensions approximately 135.77 x 40; Lot under 0.25 acre; Access to commuter bus, commuter train and interstate

Interior

  • Kitchen: Main-level kitchen (14 x 11)
  • Bedrooms: Three bedrooms (Master bedroom on second level; two additional bedrooms on second level)
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Seven total rooms; Crawl space basement
  • Laundry & utility: Lower-level laundry room (15 x 10)

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/1.5-bath single-family listed at $525k.

Deal economics

  • At list price, monthly cash flow is $-400 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $454k (13.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $402k (23.5% below list).
  • Recommended offer: $402k (23.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 78/100 on livability (#130 in IL, #2,372 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, employment A+, housing A+; Watch: health & safety C-, amenities D, cost of living F.
  • New Trier Twp Hsd 203 (suburban): math 76% / reading 80% proficiency, ranked #2 of 620 in IL (top 0%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Zoned schools: New Trier Township H S Northfield (923 students, 0% FRL).
  • Market conditions: Rents rising fast (+7.9%/yr); 12 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 6,272 units permitted in Cook County in 2024 (4,658 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($127k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $16k of value loss. Plan a longer hold.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $266k; list at $525k implies a 98% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $401,810 (23.5% 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 1961 — 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 B-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?
  5. 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?
  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
0.77%
Cap rate
5.38%
Cash-on-cash
-3.26%
DSCR
0.85
GRM
10.9

CMA / ARV

ARV (on-the-fly)
$517,600
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
50 Glenview Rd 0.15mi 4/3.5 (+1) 1,250 (-3%) 2mo $665,000 $532 73
222 Lockerbie Ln 0.22mi 2/1.5 (-1) 1,349 (+4%) 7mo $427,700 $317 72
619 Leamington Ave 0.30mi 3/2.0 1,400 (+8%) 9mo $531,000 $379 63
1041 Arbor Ln 0.57mi 3/1.5 1,370 (+6%) 2mo $570,000 $416 62
226 Briar Dr 0.27mi 3/2.0 1,443 (+12%) 7mo $417,500 $289 60
3004 Highland Ave 0.56mi 3/1.5 1,200 (-7%) 8mo $410,000 $342 55
217 Heather Ln 0.35mi 3/3.0 1,473 (+14%) 2mo $760,000 $516 53
700 Lamon Ave 0.44mi 3/2.0 1,470 (+14%) 3mo $530,000 $361 52
313 Ferndale Rd 0.53mi 3/2.5 1,422 (+10%) 7mo $580,400 $408 49
639 Harms Rd 0.69mi 3/2.5 1,384 (+7%) 4mo $735,500 $531 49
331 Romona Rd 0.63mi 3/2.0 1,456 (+12%) 2mo $576,000 $396 46
3528 Forest Ave 0.72mi 3/2.0 1,439 (+11%) 11mo $576,000 $400 37

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 · 7.88% rent growth · sell at horizon

5-year hold
IRR
-16.5%
Equity multiple
0.39×
Total profit
$-89,814
Equity at exit
$78,279
10-year hold
IRR
-1.4%
Equity multiple
0.88×
Total profit
$-16,914
Equity at exit
$45,392

Cash invested: $147,000 (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 60025

Rents YoY
7.9%
Active inventory
12
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$4,018 high interval (Pro) →
Mortgage (P&I)
$2,753
Tax from tax record
$602 /mo · $7,227/yr
Insurance
$219
HOA
$0
Vacancy / Maint / Mgmt
$844
Net cashflow
$-400

Break-even live

Break-even rent $4,524
Max offer price $454,357
Occupancy floor

Sensitivity live

Price -10% $-103 -5% $-251 +0% $-400 +5% $-548 +10% $-697
Rent -10% $-717 -5% $-559 +0% $-400 +5% $-241 +10% $-82
Rate -1.0pp $-136 -0.5pp $-266 base $-400 +0.5pp $-536 +1.0pp $-674

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
$131,250
Closing costs
$15,750
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
614 Leamington Ave Wilmette, IL 3.0 2.0 1600 $3,200 $2.00 25d 1 0.26mi
704 Laramie Ave Wilmette, IL 4.0 2.0 1502 $3,950 $2.63 25d 1 0.38mi
5424 Old Orchard Rd Skokie, IL 1.0–4.0 1.0–3.5 1619 $5,805 $3.58 0d 51 0.60mi
3119 Lake Ave Unit E Wilmette, IL 3.0 2.5 1458 $4,147 $2.84 25d 1 0.63mi
3125 Lake Ave Wilmette, IL 2.0 3.5 1700 $3,750 $2.21 22d 1 0.64mi
3115 Lake Ave Unit 3119-ER Wilmette, IL 3.0 2.5 1646 $4,147 $2.52 19d 1 0.64mi
237 Sunset Dr Unit NA Wilmette, IL 4.0 2.0 1608 $4,500 $2.80 25d 1 0.72mi
1322 Brook Ln Glenview, IL 3.0 2.0 1540 $4,300 $2.79 5d 1 0.76mi
9739 Woods Dr Skokie, IL 1.0–3.0 1.0–3.0 1871 $6,695 $3.58 0d 17 0.88mi
1229 26th St Wilmette, IL 2.0 1.0 1250 $4,650 $3.72 4d 1 1.42mi

Listing history 4 events

  1. 2026-06-18
    days on market $525,000 Active 3 DOM
  2. 2026-06-17
    days on market $525,000 Active 2 DOM
  3. 2026-06-16
    remarks 699-char remark
  4. 2026-06-16
    listed $525,000 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
$7,227 · $602/mo
Projected year-2 tax
$9,572 · $798/mo
Expected delta
+$2,345/yr (+$195/mo · 32.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥98°F today · 14 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 · 5 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
$48,217
− Mortgage interest
−$29,408
− Property taxes
−$7,227
− Insurance
−$2,625
− Repairs & maintenance
−$3,857
− Management
−$3,857
− Depreciation
−$15,273
Taxable loss
−$14,031
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,367
After-tax cash flow
$-1,431/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
New Trier Twp Hsd 203
NCES district ID
1728200
Math proficiency
76% ▼ -4.00%
Reading proficiency
80% ▼ -1.00%
Median HH income
$164,521
Composite
76.94/100
National rank
#103
State rank
#2 of 620 in IL

Livability — Glenview

Score
78/100
State rank
#130
US rank
#2372

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Glenview, IL
County
Cook County · 4,486,803 people
City population
41,689
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
41,689
Household income
$126,904
Rent vs Own
20.7% rent · 79.3% own
Severe rent burden
825.0

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
Predominantly White (69%)
Race & ethnicity
White 69% Asian 18% Hispanic / Latino 7% Two or more races 6% Black 1%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Romanian 9% Scotch-Irish 3% Italian 2%
Foreign-born
26% · South Korea, Canada, China
Languages at home
65% English-only · Russian/Polish/Slavic 10% Other Indo-European 7% Korean 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
▼ -314.19%
Current HPI
184.479
Rent YoY
▲ 7.88%
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

+333.9% since first listed
4 events — show timeline
  • 2026-06-15 Listed $525,000 MRED as Distributed by MLS Grid
  • 1993-04-20 Sold (Public Records) $265,500 Public Records
  • 1985-09-16 Sold (Public Records) $121,000 Public Records
  • 1985-09-01 Sold (Public Records) $121,000 Public Records

Property tax history

+3.5%/yr

Latest (2023): $7,227 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…