CashFlowRE
Sign in Sign up
18011 Greenview Ter
F Composite 22.85
Why this score? — see what drove the F 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 +6.9/30.0
  • 1% rule +4.5/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • DSCR +1.2/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$249,900

18011 Greenview Ter · Country Club Hills, IL 60478
3 bd · 1.5 ba · 1,163 sqft · SingleFamily public records · 2 Days on market
Built 1981 5,662 sqft lot Est $208k · 20% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautifully updated split-level home Country Club hills! This stunning property has undergone a complete makeover in 2017, featuring updates on kitchen and bathrooms, as well as flooring and appliances. With a spacious family room perfect for hosting guests, you'll love the entertaining possibilities. The large backyard, along with the huge 2.5 car detached garage, offers ample space for your needs. There are so many incredible features that it's impossible to list them all - you must see it for yourself! Don't wait too long, schedule a tour today and discover why this home should be yours.

Key facts

  • Large backyard
  • Spacious family room
  • Detached garage

Tags

UPDATED SPLIT-LEVEL HOMEFULLY UPDATED KITCHENSPACIOUS FAMILY ROOMLARGE BACKYARDDETACHED GARAGEQUIET RESIDENTIAL STREET

Property features AI

Finance

  • Other: Parcel number 28344030040000
  • HOA & community: No master association fee required

Exterior

  • Parking: Detached garage with two garage spaces; Side driveway; Garage door opener; Garage is owned
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; Split-level design; Fee simple ownership; Rehab completed in 2026
  • Construction: Brick construction; Asphalt roof; Estimated building age: 41–50 years
  • Exterior features: Lot dimensions approximately 40 x 142; Lot smaller than 0.25 acre; Curbs, sidewalks, street lights and paved streets in the neighborhood; Directions: Pulaski to Soleri Dr, west to Greenview, north to address

Interior

  • Kitchen: Eating area / table space kitchen; Range; Microwave; Dishwasher; Refrigerator
  • Bedrooms: Three bedrooms (master and two additional bedrooms on second level)
  • Bathrooms: One full bath; One half bath; Basement has a bathroom
  • Heating & cooling: Natural gas forced air heating; Central air conditioning
  • Interior features: Seven total rooms; Finished full basement
  • Laundry & utility: Basement laundry room; Washer; Dryer

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 $250k.

Deal economics

  • At list price, monthly cash flow is $-373 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $199k (20.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $237k (5.2% below list).
  • Recommended offer: $199k (20.3% below list) — sets the bar for cash-flow.
  • Cap rate 4.5% vs local median 7.4% in Country Club Hills — 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 75/100 on livability (#212 in IL, #3,963 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime D+, health & safety D+, schools F.
  • 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: 94 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals leasing fast (median 2d 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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 19y 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 4.0% of price.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $199,233 (20.3% 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. 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. 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?
  7. 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.
  8. 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.
  9. 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
0.95%
Cap rate
4.50%
Cash-on-cash
-6.40%
DSCR
0.72
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$208,177
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
18008 Edwards Ave 0.09mi 3/1.5 1,136 (-2%) 0mo $273,600 $241 91
18040 Springfield Ave 0.23mi 3/1.0 1,139 (-2%) 2mo $180,000 $158 82
18115 Idlewild Dr 0.23mi 3/2.0 1,200 (+3%) 6mo $100,000 $83 78
18207 Ravisloe Ter 0.32mi 3/1.5 1,057 (-9%) 3mo $250,000 $237 68
4320 177th St 0.51mi 3/1.5 1,136 (-2%) 6mo $178,000 $157 68
4340 Mayfair Ct 0.37mi 3/2.0 1,243 (+7%) 3mo $163,400 $131 67
17555 Cypress Ave 0.53mi 3/2.0 1,239 (+6%) 0mo $163,000 $132 62
17620 Winston Dr 0.51mi 3/1.0 1,091 (-6%) 3mo $195,000 $179 61
4411 177th Pl 0.53mi 4/1.5 (+1) 1,212 (+4%) 3mo $126,653 $104 60
18109 Idlewild Dr 0.22mi 4/2.0 (+1) 1,000 (-14%) 6mo $195,000 $195 55
3761 Kirk Ct 0.45mi 4/2.0 (+1) 1,296 (+11%) 7mo $275,000 $212 47
17861 Harvard Ln 0.70mi 4/2.0 (+1) 1,333 (+15%) 7mo $280,000 $210 30

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
-27.1%
Equity multiple
0.09×
Total profit
$-63,910
Equity at exit
$37,261
10-year hold
IRR
-24.3%
Equity multiple
-0.21×
Total profit
$-84,820
Equity at exit
$21,607

Cash invested: $69,972 (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 60478

Home prices YoY
-27.3%
Active inventory
94
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$2,369 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$830 /mo · $9,962/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$498
Net cashflow
$-373

Break-even live

Break-even rent $2,841
Max offer price $199,233
Occupancy floor

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
$62,475
Closing costs
$7,497
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
17984 Amherst Ct Country Club Hills, IL 2.0 1.0 1000 $1,900 $1.90 1d 1 0.09mi
18019 Ravisloe Ter Country Club Hills, IL 3.0 1.5 1150 $2,800 $2.43 1d 1 0.12mi
1153 Williamsburg Rd Country Club Hills, IL 2.0 1.5 1216 $1,900 $1.56 1d 1 0.56mi
2256 Windsor Ln Country Club Hills, IL 3.0 1.0 1212 $2,250 $1.86 1d 1 0.57mi
4453 Provincetown Dr Country Club Hills, IL 3.0 2.5 1300 $2,500 $1.92 1d 1 0.67mi
3515 Bordeaux Ct Hazel Crest, IL 4.0 2.0 1486 $2,900 $1.95 1d 1 0.76mi
3501 177th St Country Club Hills, IL 2.0 2.0 839 $2,850 $3.40 1d 1 0.84mi
17306 Peach Grove Ln Hazel Crest, IL 4.0 1.0 1034 $2,700 $2.61 1d 1 0.88mi

Listing history 3 events

  1. 2026-06-18
    days on market $249,900 Active 2 DOM
  2. 2026-06-17
    remarks 653-char remark
  3. 2026-06-17
    listed $249,900 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
$9,962 · $830/mo
Projected year-2 tax
$9,962 · $830/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 5/10 Major FEMA zone X (unshaded) · 66% 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
$28,429
− Mortgage interest
−$13,998
− Property taxes
−$9,962
− Insurance
−$1,250
− Repairs & maintenance
−$2,274
− Management
−$2,274
− Depreciation
−$7,270
Taxable loss
−$8,599
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,064
After-tax cash flow
$-2,415/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 — Country Club Hills

Score
75/100
State rank
#212
US rank
#3963

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Country Club Hills, IL
City population
16,549
Population (ZIP)
16,549

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 (87%)
Race & ethnicity
Black 87% White 8% Hispanic / Latino 4% Two or more races 3%
Common ancestry
Romanian 1%
Foreign-born
4% · Canada
Languages at home
96% English-only · Spanish 2%

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
▼ -79.73%
Current HPI
212.3917
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

+287.4% since first listed
21 events — show timeline
  • 2026-06-15 Listed $249,900 MRED as Distributed by MLS Grid
  • 2023-10-18 Sold (Public Records) $220,000 Public Records
  • 2023-10-11 Sold (MLS) $220,000 MRED as Distributed by MLS Grid
  • 2023-08-31 Contingent MRED as Distributed by MLS Grid
  • 2023-08-12 Relisted MRED as Distributed by MLS Grid
  • 2023-07-11 Contingent MRED as Distributed by MLS Grid
  • 2023-07-03 Relisted MRED as Distributed by MLS Grid
  • 2023-06-29 Contingent MRED as Distributed by MLS Grid
  • 2023-06-26 Listed $219,900 MRED as Distributed by MLS Grid
  • 2007-04-06 Sold (Public Records) $183,000 Public Records
  • 2007-04-02 Sold (MLS) $183,000 MRED as Distributed by MLS Grid
  • 2007-03-12 Listing Removed MRED as Distributed by MLS Grid
  • 2007-03-12 Listed $185,000 MRED as Distributed by MLS Grid
  • 2007-03-09 Listing Removed MRED as Distributed by MLS Grid
  • 2007-01-09 Listed MRED as Distributed by MLS Grid
  • 2004-10-07 Sold (Public Records) $170,000 Public Records
  • 2003-10-14 Sold (Public Records) $151,000 Public Records
  • 1999-09-22 Sold (Public Records) $105,000 Public Records
  • 1999-03-09 Sold (Public Records) $130,000 Public Records
  • 1994-10-17 Sold (Public Records) $89,000 Public Records
  • 1988-11-07 Sold (Public Records) $64,500 Public Records

Property tax history

+3.7%/yr

Latest (2023): $9,962 · +21.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…