CashFlowRE
Sign in Sign up
240 Mantua St
B Composite 74.79
Why this score? — see what drove the B 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$119,900

240 Mantua St · Park Forest, IL 60466
3 bd · 1.0 ba · 1,241 sqft · SingleFamily public records · 59 Days on market
Built 1952 8,276 sqft lot Est $154k · 22% under

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

Listing remarks

This inviting ranch home is ideally positioned on a desirable corner lot, featuring a fully fenced yard for added privacy and a spacious tiered deck. Inside, enjoy a cozy fireplace in the living room and vaulted ceilings that enhance the bright, welcoming family room. The eat-in kitchen flows effortlessly into the main living space, creating a functional and comfortable layout. Designed with versatility in mind, this home offers the perfect blend of indoor comfort and outdoor living. Fantastic value with great potential.

Key facts

  • Spacious tiered deck
  • Eat-in kitchen
  • Cozy fireplace

Tags

CORNER LOTFULLY FENCED YARDSPACIOUS TIERED DECKCOZY FIREPLACEVAULTED CEILINGSEAT-IN KITCHEN

Property features AI

Finance

  • Other: Property offers school bus service, commuter bus and train access, and interstate access; Property not currently leased; Possession at closing
  • HOA & community: No master association fee required

Exterior

  • Parking: 3 parking spaces; Attached and detached garage options; garage owned; Asphalt parking
  • Utilities: Water source: Lake Michigan; Public sewer; Gas water heater
  • Home design: Detached single-family ranch (1 story); Model: 410 Ranch; Fee simple ownership; Built approximately 71–80 years ago; Built before 1978
  • Construction: Vinyl siding; Asphalt roof; Concrete perimeter foundation; Approximately 1,241 total finished square feet
  • Exterior features: Deck; Fenced yard; Corner lot on a cul-de-sac; Lot dimensions approximately 96 x 109

Interior

  • Kitchen: Kitchen with eating area/table space (approximately 13 x 12)
  • Bedrooms: 3 bedrooms (all on the main level); Bedroom dimensions: two bedrooms 10 x 10, master bedroom 12 x 11
  • Flooring: Carpet in living room and family room
  • Bathrooms: 1 full bathroom; Soaking tub
  • Heating & cooling: Natural gas heating; Central air; Wall unit(s)
  • Interior features: First-floor bedroom; First-floor full bathroom; 7 rooms total; Ceiling fan(s); Water heater (gas); Screens and drapes on windows; Unfinished attic; Combined dining and living room; Soaking tub; One fireplace in the living room
  • Laundry & utility: Main-level laundry with gas dryer hookup, utility sink, in-unit

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 $120k.

Deal economics

  • At list price, monthly cash flow is $807 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $120k).
  • Recommended offer: $116k (3.0% below list) — sets the bar for market timing.
  • Cap rate 14.4% vs local median 9.5% in Park Forest — 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 78/100 on livability (#148 in IL, #2,726 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, amenities F.
  • Rich Twp Hsd 227 (suburban): math 5% / reading 12% proficiency, ranked #577 of 620 in IL (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 106 active listings in the ZIP; 21 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).
  • This rent runs 40% of the median local income ($62k/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 $829 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $34k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 59 days — a 3% lower offer ($116k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 18y 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 $78k; list at $120k implies a 55% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $116,303 (3.0% below list)

Questions for the listing agent

  1. It's been on market 59 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1952 — 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 D-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. 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 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
1.73%
Cap rate
14.37%
Cash-on-cash
28.83%
DSCR
2.28
GRM
4.8

CMA / ARV

ARV (on-the-fly)
$153,884
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
223 Miami St 0.16mi 3/1.0 1,162 (-6%) 1mo $166,000 $143 81
210 Marquette St 0.32mi 3/1.0 1,269 (+2%) 1mo $153,000 $121 81
360 Niagara St 0.42mi 3/1.0 1,231 (-1%) 0mo $150,000 $122 79
308 Minocqua St 0.24mi 3/1.0 1,148 (-8%) 1mo $139,000 $121 75
287 Mohawk St 0.12mi 3/1.0 1,408 (+14%) 1mo $175,000 $124 71
140 Nashua St 0.42mi 3/1.0 1,313 (+6%) 1mo $103,000 $78 70
410 Indianwood Blvd 0.33mi 3/1.0 1,100 (-11%) 0mo $135,000 $123 65
434 Shabbona Dr 0.34mi 3/1.0 1,092 (-12%) 0mo $177,900 $163 64
425 Neosho St 0.54mi 3/1.0 1,092 (-12%) 1mo $169,900 $156 54
339 Blackhawk Dr 0.38mi 3/2.0 1,417 (+14%) 1mo $234,200 $165 54
181 Nanti St 0.70mi 3/1.0 1,092 (-12%) 1mo $179,999 $165 46
356 Waverly St 0.63mi 3/2.0 1,419 (+14%) 2mo $120,000 $85 41

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
23.2%
Equity multiple
1.95×
Total profit
$31,975
Equity at exit
$17,877
10-year hold
IRR
31.1%
Equity multiple
3.80×
Total profit
$94,121
Equity at exit
$10,367

Cash invested: $33,572 (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 60466

Home prices YoY
-21.1%
Active inventory
106
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$2,070 high interval (Pro) →
Mortgage (P&I)
$629
Tax est. 1.5%
$150 /mo · $1,798/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$435
Net cashflow
$807

Break-even live

Break-even rent $1,049
Max offer price $119,900
Occupancy floor 56%

Sensitivity live

Price -10% $889 -5% $848 +0% $807 +5% $765 +10% $724
Rent -10% $643 -5% $725 +0% $807 +5% $888 +10% $970
Rate -1.0pp $867 -0.5pp $837 base $807 +0.5pp $776 +1.0pp $744

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
$29,975
Closing costs
$3,597
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
411 Huron St Park Forest, IL 3.0 1.0 1092 $2,200 $2.01 0d 1 0.28mi
277 Somonauk St Park Forest, IL 3.0 1.0 966 $2,000 $2.07 4d 1 0.40mi
372 Oswego St Park Forest, IL 4.0 1.0 1200 $2,600 $2.17 25d 1 0.46mi
111 Nashua St Park Forest, IL 4.0 1.5 1500 $2,500 $1.67 25d 1 0.59mi
490 Shabbona Dr Park Forest, IL 3.0 1.0 1300 $1,895 $1.46 4d 1 0.60mi
194 Monee Rd Park Forest, IL 3.0 1.0 1092 $1,971 $1.80 23d 1 0.73mi
235 Tampa St Park Forest, IL 3.0 1.0 1092 $2,000 $1.83 25d 1 0.78mi
400 Watseka St Park Forest, IL 4.0 2.0 1161 $2,161 $1.86 17d 1 0.94mi
3905 Tower Dr Richton Park, IL 1.0–2.0 1.0–2.0 905 $1,795 $1.98 0d 19 1.11mi
3324 Western Ave Park Forest, IL 1.0–3.0 1.0 1026 $1,995 $1.94 0d 11 1.15mi
11 Fir St Park Forest, IL 1.0–3.0 1.0 1026 $2,069 $2.02 0d 1 1.17mi
4014 Euclid Ln Richton Park, IL 2.0 1.0 1100 $2,100 $1.91 8d 1 1.20mi
4014 Euclid Ln Richton Park, IL 3.0 1.0 1100 $2,100 $1.91 13d 1 1.20mi
4014 Euclid Ln Richton Park, IL 2.0 1.0 1100 $2,100 $1.91 23d 1 1.20mi
22501 Butterfield Rd Unit 22400-311 Richton Park, IL 2.0 1.0 882 $1,360 $1.54 8d 1 1.27mi
22501 Butterfield Rd Unit 22407-204 Richton Park, IL 2.0 1.0 837 $1,325 $1.58 0d 1 1.27mi
22501 Butterfield Rd Unit 22419-109 Richton Park, IL 2.0 1.0 798 $1,310 $1.64 8d 1 1.27mi
22501 Butterfield Rd Unit 22411-514 Richton Park, IL 2.0 1.5 1021 $1,365 $1.34 8d 1 1.27mi
22501 Butterfield Rd Unit 22415-207 Richton Park, IL 2.0 1.5 944 $1,360 $1.44 8d 1 1.27mi
22501 Butterfield Rd Unit 22411-506 Richton Park, IL 2.0 1.0 882 $1,325 $1.50 8d 1 1.27mi
23439 Western Ave Unit C29 Park Forest, IL 2.0 2.0 975 $1,570 $1.61 0d 1 1.31mi

Listing history 49 events

  1. 2026-06-21
    days on market $119,900 Active 59 DOM
  2. 2026-06-18
    days on market $119,900 Active 56 DOM
  3. 2026-06-17
    days on market $119,900 Active 55 DOM
  4. 2026-06-16
    days on market $119,900 Active 54 DOM
  5. 2026-06-15
    days on market $119,900 Active 53 DOM
  6. 2026-06-13
    days on market $119,900 Active 51 DOM
  7. 2026-06-09
    days on market $119,900 Active 47 DOM
  8. 2026-06-08
    days on market $119,900 Active 46 DOM
  9. 2026-06-07
    days on market $119,900 Active 45 DOM
  10. 2026-06-04
    days on market $119,900 Active 42 DOM
  11. 2026-06-03
    days on market $119,900 Active 41 DOM
  12. 2026-06-02
    days on market $119,900 Active 40 DOM
  13. 2026-06-01
    days on market $119,900 Active 39 DOM
  14. 2026-05-31
    days on market $119,900 Active 38 DOM
  15. 2026-05-22
    price $119,900
  16. 2026-04-23
    listed $124,000 Active
  17. 2026-03-30
    historical
  18. 2025-09-25
    listed Active
  19. 2025-08-23
    historical
  20. 2025-08-04
    price
  21. 2024-10-31
    listed Active
  22. 2016-08-29
    historical
  23. 2016-04-29
    listed New
  24. 2016-03-12
    historical
  25. 2015-09-14
    listed New
  26. 2015-08-01
    historical
  27. 2015-06-15
    status Back On Market
  28. 2015-06-15
    price
  29. 2015-06-14
    historical
  30. 2015-04-17
    price
  31. 2015-02-06
    price
  32. 2014-11-11
    price
  33. 2014-06-28
    listed New
  34. 2009-10-01
    soldstatus $77,500
  35. 2009-09-15
    soldstatus $76,500 Closed Sale
  36. 2009-07-24
    historical Contingent
  37. 2009-07-03
    listed $79,900 New
  38. 2009-03-27
    soldstatus $32,500 Closed Sale
  39. 2009-02-24
    historical
  40. 2009-02-23
    listed $35,000
  41. 2008-08-21
    historical
  42. 2008-08-09
    price
  43. 2008-07-18
    price
  44. 2008-07-07
    listed
  45. 2008-07-07
    listed
  46. 2008-07-07
    historical
  47. 2006-12-12
    soldstatus $105,000
  48. 1993-02-18
    soldstatus $83,000
  49. 1991-10-25
    soldstatus $80,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$24,839
− Mortgage interest
−$6,716
− Property taxes
−$1,798
− Insurance
−$600
− Repairs & maintenance
−$1,987
− Management
−$1,987
− Depreciation
−$3,488
Taxable income
$8,262
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,983
After-tax cash flow
$7,696/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
Rich Twp Hsd 227
NCES district ID
1733420
Math proficiency
5% ▼ -3.00%
Reading proficiency
12% ▬ 0.00%
Median HH income
$56,056
Composite
8.93/100
National rank
#9885
State rank
#577 of 620 in IL

Livability — Park Forest

Score
78/100
State rank
#148
US rank
#2726

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Park Forest, IL
County
Cook County · 4,486,803 people
City population
21,461
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
21,461
Household income
$61,654
Rent vs Own
33.7% rent · 66.3% own
Severe rent burden
900.0

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 Black (69%)
Race & ethnicity
Black 69% White 19% Hispanic / Latino 9% Two or more races 3% Native American 1%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Romanian 2% Iranian 1% Italian 1%
Foreign-born
6% · Canada
Languages at home
90% English-only · Spanish 7% French/Haitian/Cajun 1% Russian/Polish/Slavic 1%

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
▼ -58.87%
Current HPI
219.9692
Rent YoY
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

+49.9% since first listed
35 events — show timeline
  • 2026-05-22 Price Changed $119,900 MRED as Distributed by MLS Grid
  • 2026-04-23 Listed $124,000 MRED as Distributed by MLS Grid
  • 2026-03-30 Listing Removed MRED as Distributed by MLS Grid
  • 2025-09-25 Listed MRED as Distributed by MLS Grid
  • 2025-08-23 Listing Removed MRED as Distributed by MLS Grid
  • 2025-08-04 Price Changed MRED as Distributed by MLS Grid
  • 2024-10-31 Listed MRED as Distributed by MLS Grid
  • 2016-08-29 Listing Removed MRED as Distributed by MLS Grid
  • 2016-04-29 Listed MRED as Distributed by MLS Grid
  • 2016-03-12 Listing Removed MRED as Distributed by MLS Grid
  • 2015-09-14 Listed MRED as Distributed by MLS Grid
  • 2015-08-01 Listing Removed MRED as Distributed by MLS Grid
  • 2015-06-15 Relisted MRED as Distributed by MLS Grid
  • 2015-06-15 Price Changed MRED as Distributed by MLS Grid
  • 2015-06-14 Listing Removed MRED as Distributed by MLS Grid
  • 2015-04-17 Price Changed MRED as Distributed by MLS Grid
  • 2015-02-06 Price Changed MRED as Distributed by MLS Grid
  • 2014-11-11 Price Changed MRED as Distributed by MLS Grid
  • 2014-06-28 Listed MRED as Distributed by MLS Grid
  • 2009-10-01 Sold (Public Records) $77,500 Public Records
  • 2009-09-15 Sold (MLS) $76,500 MRED as Distributed by MLS Grid
  • 2009-07-24 Contingent MRED as Distributed by MLS Grid
  • 2009-07-03 Listed $79,900 MRED as Distributed by MLS Grid
  • 2009-03-27 Sold (MLS) $32,500 MRED as Distributed by MLS Grid
  • 2009-02-24 Listing Removed MRED as Distributed by MLS Grid
  • 2009-02-23 Listed $35,000 MRED as Distributed by MLS Grid
  • 2008-08-21 Listing Removed MRED as Distributed by MLS Grid
  • 2008-08-09 Price Changed MRED as Distributed by MLS Grid
  • 2008-07-18 Price Changed MRED as Distributed by MLS Grid
  • 2008-07-07 Listed MRED as Distributed by MLS Grid
  • 2008-07-07 Listing Removed MRED as Distributed by MLS Grid
  • 2008-07-07 Listed MRED as Distributed by MLS Grid
  • 2006-12-12 Sold (Public Records) $105,000 Public Records
  • 1993-02-18 Sold (Public Records) $83,000 Public Records
  • 1991-10-25 Sold (Public Records) $80,000 Public Records

Property tax history

+4.2%/yr

Latest (2023): $9,516 · +158.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…