CashFlowRE
Sign in Sign up
16426 Francis Ct
D+ Composite 48.7
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 +17.2/30.0
  • ARV discount +8.8/15.0
  • DSCR +5.4/10.0
  • 1% rule +4.6/10.0
  • Livability +4.2/5.0
  • Schools +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$379,900

16426 Francis Ct · Orland Park, IL 60467
2 bd · 1.5 ba · 1,947 sqft · Townhouse public records · 17 Days on market
Built 1997 2,625 sqft lot Est $391k · at est.

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

Listing remarks MLS

Highest and Best due TUESDAY, Nov. 10 at 6pm. HUGE Price Improvement. Absolute best value at this pricepoint. MUST SEE. Located in the Alpine Heights Subdivision, this unit has So. Much. Space. Gorgeous four bedroom (two up and two down), 2.1 bathroom home with THREE separate family spaces. Completely move-in ready with brand new flooring throughout; beautiful waterproof vinyl on the main level and plush, nuetral carpeting in the bedrooms and basement. You step into the foyer of this home and immediately notice the grand cathedral ceiling and large windows in the living room and dining room. The adjacent kitchen is full of natural light and large enough for a table. The kitchen flows nicely into the main level family room complete with a fireplace AND glass door access leading to a patio perfect for grilling out or sitting around a firepit. The second level offers a generous master bedroom with walk-in closet and full en suite with separate soaker tub, a large second bedroom PLUS A LOFT SPACE that could easily be converted into an additional bedroom. Yet more space can be found in the finished basement. Two additional bedrooms that share a HUGE closet, an open recreational space with endless possibilities and storage in the utility room complete the lower level. All this with an attached 2-car garage AND main level laundry. Electrical has been upgraded and the entire home freshly painted in a neutral pallet. All appliances stay except the freezer in the garage and the grill on the patio.

Key facts

  • Large windows
  • Waterproof vinyl
  • Natural light

Tags

WATERPROOF VINYLGRAND CATHEDRAL CEILINGLARGE WINDOWSNATURAL LIGHTFIREPLACEGLASS DOOR ACCESS

Property features AI

Exterior

  • Home design: Townhouse
  • Exterior features: Lot approximately 2,625 sq ft

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/1.5-bath townhouse listed at $380k.

Deal economics

  • At list price, monthly cash flow is $271 ($3k/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 $366k (3.6% below list).
  • Recommended offer: $366k (3.6% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% vs local median 4.3% in Orland Park — 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 85/100 on livability (#29 in IL, #529 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, commute A+.
  • Cons Hsd 230 (suburban): math 35% / reading 39% proficiency, ranked #146 of 620 in IL (top 24%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 118 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 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 $3k of loan paydown is wiped out by about $11k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($374k) is reasonable based on typical stale-listing flexibility.
  • 3 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.
  • Current owner paid $261k; 46% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $366,284 (3.6% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
0.96%
Cap rate
7.15%
Cash-on-cash
3.06%
DSCR
1.14
GRM
8.6

CMA / ARV

ARV (on-the-fly)
$391,347
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
11130 Alpine Ln 0.07mi 2/2.5 1,866 (-4%) 11mo $489,999 $263 76
16521 Timber Trl 0.13mi 2/2.5 2,000 (+3%) 14mo $409,000 $205 73
16516 Timber Trl 0.11mi 3/3.5 (+1) 1,988 (+2%) 9mo $430,000 $216 71
16620 Grants Trl 0.48mi 2/2.5 1,850 (-5%) 7mo $331,000 $179 59
16533 Timber Trl 0.16mi 3/3.5 (+1) 1,988 (+2%) 23mo $400,000 $201 57
11104 Karen Dr 0.27mi 2/2.0 1,717 (-12%) 11mo $355,000 $207 56
16513 Timber Trl 0.10mi 3/2.5 (+1) 2,147 (+10%) 18mo $400,000 $186 54
16717 Summercrest Ave 0.47mi 2/2.5 1,762 (-10%) 13mo $347,000 $197 47
16629 Grants Trl 0.51mi 3/2.5 (+1) 1,762 (-10%) 7mo $319,900 $182 45
16625 Grants Trl 0.51mi 3/2.5 (+1) 1,762 (-10%) 20mo $329,900 $187 34

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
-11.5%
Equity multiple
0.58×
Total profit
$-44,240
Equity at exit
$56,644
10-year hold
IRR
-2.2%
Equity multiple
0.85×
Total profit
$-16,072
Equity at exit
$32,847

Cash invested: $106,372 (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 60467

Home prices YoY
-30.4%
Active inventory
118
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$3,663 high interval (Pro) →
Mortgage (P&I)
$1,992
Tax from tax record
$472 /mo · $5,664/yr
Insurance
$158
HOA
$0
Vacancy / Maint / Mgmt
$769
Net cashflow
$271

Break-even live

Break-even rent $3,320
Max offer price $379,900
Occupancy floor 88%

Sensitivity live

Price -10% $486 -5% $379 +0% $271 +5% $164 +10% $56
Rent -10% $-18 -5% $126 +0% $271 +5% $416 +10% $560
Rate -1.0pp $462 -0.5pp $368 base $271 +0.5pp $173 +1.0pp $73

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
$94,975
Closing costs
$11,397
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16527 Orange Ave Orland Park, IL 3.0 3.5 1870 $3,800 $2.03 4d 1 0.17mi
10652 Dani Ln Orland Park, IL 3.0 2.5 2010 $2,950 $1.47 16d 1 1.14mi
10616 Alice Mae Ct Orland Park, IL 3.0 3.5 2200 $3,708 $1.69 25d 1 1.30mi
10600 Alice Mae Ct Unit 10604 Orland Park, IL 3.0 3.5 2200 $3,300 $1.50 0d 1 1.31mi
10608 Alice Mae Ct Orland Park, IL 3.0 3.5 2200 $3,708 $1.69 25d 1 1.32mi

Listing history 11 events

  1. 2026-06-21
    days on market $379,900 Active 17 DOM
  2. 2026-06-18
    days on market $379,900 Active 14 DOM
  3. 2026-06-17
    days on market $379,900 Active 13 DOM
  4. 2026-06-16
    days on market $379,900 Active 12 DOM
  5. 2026-06-15
    days on market $379,900 Active 11 DOM
  6. 2026-06-13
    days on market $379,900 Active 9 DOM
  7. 2026-06-09
    days on market $379,900 Active 5 DOM
  8. 2026-06-08
    days on market $379,900 Active 4 DOM
  9. 2026-06-07
    days on market $379,900 Active 3 DOM
  10. 2026-06-04
    remarks 699-char remark
  11. 2026-06-04
    listed $379,900 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
$5,664 · $472/mo
Projected year-2 tax
$7,144 · $595/mo
Expected delta
+$1,480/yr (+$123/mo · 26.1%)

ⓘ 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 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥102°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$43,954
− Mortgage interest
−$21,280
− Property taxes
−$5,664
− Insurance
−$1,900
− Repairs & maintenance
−$3,516
− Management
−$3,516
− Depreciation
−$11,052
Taxable loss
−$2,974
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$714
After-tax cash flow
$3,967/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
Cons Hsd 230
NCES district ID
1708400
Math proficiency
35% ▼ -8.00%
Reading proficiency
39% ▼ -6.00%
Median HH income
$73,953
Composite
34.29/100
National rank
#5244
State rank
#146 of 620 in IL

Livability — Orland Park

Score
85/100
State rank
#29
US rank
#529

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
22,585
Population (ZIP)
24,952

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 (83%)
Race & ethnicity
White 83% Hispanic / Latino 6% Asian 5% Two or more races 4% Black 4%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Romanian 15% Armenian 2% Iranian 2%
Foreign-born
14% · Canada, South Korea, China
Languages at home
78% English-only · Arabic 9% Russian/Polish/Slavic 4% Other Indo-European 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
▼ -82.13%
Current HPI
188.3676
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

+93.8% since first listed
12 events — show timeline
  • 2026-06-04 Listed $379,900 ForSaleByOwner.com
  • 2021-04-06 Sold (Public Records) $261,000 Public Records
  • 2020-12-22 Sold (MLS) $261,000 MRED as Distributed by MLS Grid
  • 2020-11-11 Pending MRED as Distributed by MLS Grid
  • 2020-11-08 Price Changed $259,900 MRED as Distributed by MLS Grid
  • 2020-10-18 Price Changed $269,900 MRED as Distributed by MLS Grid
  • 2020-10-04 Listed $279,900 MRED as Distributed by MLS Grid
  • 2013-09-30 Sold (MLS) $186,000 MRED as Distributed by MLS Grid
  • 2013-08-17 Contingent MRED as Distributed by MLS Grid
  • 2013-08-07 Price Changed $196,500 MRED as Distributed by MLS Grid
  • 2013-06-15 Listed $199,900 MRED as Distributed by MLS Grid
  • 2002-06-19 Sold (Public Records) $196,000 Public Records

Property tax history

+1.3%/yr

Latest (2023): $5,664 · -3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…