CashFlowRE
Sign in Sign up
1208 Evergreen Rd
C- Composite 53.92
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 +18.5/30.0
  • ARV discount +10.6/15.0
  • 1% rule +7.4/10.0
  • DSCR +5.8/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$224,999

1208 Evergreen Rd · Homewood, IL 60430
3 bd · 1.5 ba · 1,174 sqft · SingleFamily public records · 84 Days on market
Built 1963 8,102 sqft lot Est $242k · 7% under

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

Listing remarks

Beautiful Split-Level home in Homewood! Welcome to this spacious 3-bedroom, 2-bathroom split-level home ofering comfort and functionality in a great location. Features include a full basement, perfect for additional living space or storage and a 2-car detached garage. Enjoy the backyard deck, ideal for relaxing or entertaining. Conveniently located near schools, parks, shopping and transportation. A wonderful opportunity to make this Homewood property your own! Property being sold in AS IS condition, no surveys nor disclosures, taxes prorated.

Key facts

  • Great location
  • Full basement
  • Backyard deck

Tags

FULL BASEMENTBACKYARD DECKGREAT LOCATION

Property features AI

Finance

  • Other: Property sold as fee simple; directions: 183rd St to Central, south to Evergreen, west to house
  • HOA & community: No master association fee required; Community features include curbs, sidewalks and street lights

Exterior

  • Parking: Detached garage (2 garage spaces, 2 total parking spaces)
  • Utilities: Water: Lake Michigan; Public sewer
  • Home design: Detached single-family split-level home; Fee simple ownership; Built prior to 1978
  • Construction: Brick and wood siding exterior; Concrete perimeter foundation; Estimated age: 61–70 years
  • Exterior features: Curbs, sidewalks and street lights; Paved street; Lot dimensions approximately 58 x 136

Interior

  • Kitchen: Eating-area kitchen; Range; Dishwasher
  • Bedrooms: Three bedrooms (including second-floor master)
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Natural gas forced-air heating; Central air conditioning
  • Interior features: Finished full basement; Total of 7 rooms
  • Laundry & utility: Basement laundry room

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 $225k.

Deal economics

  • At list price, monthly cash flow is $215 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $225k).
  • Recommended offer: $211k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% vs local median 6.1% in Homewood — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 81/100 on livability (#81 in IL, #1,314 nationally) — a professional / high-income tenant draw. Strengths: commute A+, employment A+, cost of living A+; Watch: amenities F.
  • Homewood Flossmoor Chsd 233 (suburban): math 21% / reading 27% proficiency, ranked #272 of 620 in IL (top 44%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Homewood-Flossmoor High School (math 21% / reading 27%, grade F, #304 of 693 statewide, top 44%, 2,798 students, 0% FRL).
  • Market conditions: 101 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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

  • It's been on market 84 days — a 6% lower offer ($211k) is reasonable based on typical stale-listing flexibility.
  • 27 sale attempts since 14y 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 $178k; 26% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 3.9% of price.
Recommended offer $211,499 (6.0% below list)

Questions for the listing agent

  1. It's been on market 84 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
1.24%
Cap rate
7.44%
Cash-on-cash
4.10%
DSCR
1.18
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$241,844
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
18430 Aberdeen St 0.19mi 3/2.0 1,223 (+4%) 0mo $242,000 $198 82
18144 Aberdeen St 0.25mi 4/2.0 (+1) 1,100 (-6%) 4mo $245,000 $223 68
914 Coach Rd 0.64mi 3/1.5 1,197 (+2%) 0mo $275,000 $230 67
1522 186th St 0.52mi 3/1.0 1,209 (+3%) 3mo $226,000 $187 66
18110 Center Ave 0.29mi 3/1.0 1,044 (-11%) 2mo $237,500 $227 64
1524 Olive Rd 0.47mi 2/1.5 (-1) 1,229 (+5%) 2mo $227,000 $185 64
1464 Linden Rd 0.56mi 4/2.0 (+1) 1,198 (+2%) 1mo $247,350 $206 63
1741 Evergreen Rd 0.71mi 3/1.0 1,210 (+3%) 1mo $230,000 $190 59
527 N Virginia Ave 0.50mi 4/2.0 (+1) 1,100 (-6%) 0mo $297,797 $271 59
17917 Ashland Ave 0.70mi 3/1.0 1,248 (+6%) 0mo $214,900 $172 55
900 W Strieff Ln 0.71mi 3/1.5 1,269 (+8%) 3mo $210,000 $165 51
214 N Gay Ct 0.71mi 4/2.0 (+1) 1,088 (-7%) 3mo $294,000 $270 45

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
-9.7%
Equity multiple
0.64×
Total profit
$-22,448
Equity at exit
$33,548
10-year hold
IRR
-0.1%
Equity multiple
0.99×
Total profit
$-633
Equity at exit
$19,454

Cash invested: $63,000 (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 60430

Home prices YoY
-32.1%
Active inventory
101
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$2,800 medium interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$723 /mo · $8,679/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$588
Net cashflow
$215

Break-even live

Break-even rent $2,528
Max offer price $224,999
Occupancy floor 87%

Sensitivity live

Price -10% $342 -5% $279 +0% $215 +5% $151 +10% $88
Rent -10% $-6 -5% $104 +0% $215 +5% $326 +10% $436
Rate -1.0pp $328 -0.5pp $272 base $215 +0.5pp $157 +1.0pp $97

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
$56,250
Closing costs
$6,750
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
18117 Loomis Ave Homewood, IL 4.0 2.0 1500 $2,800 $1.87 4d 1 0.34mi

Listing history 50 events

  1. 2026-06-10
    status $224,999 Pending 84 DOM
  2. 2026-06-09
    days on market $224,999 Active 84 DOM
  3. 2026-06-08
    days on market $224,999 Active 83 DOM
  4. 2026-06-07
    days on market $224,999 Active 82 DOM
  5. 2026-06-04
    days on market $224,999 Active 79 DOM
  6. 2026-06-03
    days on market $224,999 Active 78 DOM
  7. 2026-06-02
    days on market $224,999 Active 77 DOM
  8. 2026-06-01
    days on market $224,999 Active 76 DOM
  9. 2026-05-31
    days on market $224,999 Active 75 DOM
  10. 2026-03-17
    listed $224,999 Active
  11. 2026-03-17
    historical
  12. 2026-03-13
    listed Active
  13. 2026-03-13
    historical
  14. 2026-01-23
    listed Active
  15. 2026-01-23
    historical
  16. 2025-10-24
    listed Active
  17. 2025-05-05
    historical
  18. 2024-12-03
    price
  19. 2024-08-16
    price
  20. 2024-06-03
    price
  21. 2024-04-18
    price
  22. 2024-02-24
    listed Active
  23. 2024-02-09
    historical
  24. 2024-02-06
    listed Active
  25. 2022-04-07
    listed Active
  26. 2022-04-07
    historical
  27. 2022-03-14
    historical
  28. 2022-02-28
    listed Active
  29. 2022-02-28
    historical
  30. 2022-02-20
    listed Active
  31. 2022-02-20
    historical
  32. 2022-02-16
    listed Active
  33. 2022-02-15
    historical Contingent - Continue to Show
  34. 2021-12-20
    status Active Under Contract
  35. 2021-12-20
    historical
  36. 2021-12-14
    listed Active
  37. 2021-12-14
    historical
  38. 2021-11-17
    listed Active
  39. 2021-11-17
    historical
  40. 2021-10-26
    listed Active
  41. 2021-10-26
    historical
  42. 2021-10-14
    listed Active
  43. 2021-10-14
    historical
  44. 2021-10-01
    listed Active
  45. 2021-10-01
    historical
  46. 2021-09-07
    listed Active
  47. 2021-09-07
    historical
  48. 2021-08-13
    status Active
  49. 2021-08-06
    status Active Under Contract
  50. 2021-08-04
    listed Active

ⓘ 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
$8,679 · $723/mo
Projected year-2 tax
$8,679 · $723/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 4/10 Moderate 4 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
$33,600
− Mortgage interest
−$12,603
− Property taxes
−$8,679
− Insurance
−$1,125
− Repairs & maintenance
−$2,688
− Management
−$2,688
− Depreciation
−$6,545
Taxable loss
−$729
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$175
After-tax cash flow
$2,756/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
Homewood Flossmoor Chsd 233
NCES district ID
1719560
Math proficiency
21% ▼ -15.00%
Reading proficiency
27% ▼ -13.00%
Median HH income
$83,564
Composite
24.42/100
National rank
#7681
State rank
#272 of 620 in IL

Livability — Homewood

Score
81/100
State rank
#81
US rank
#1314

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Homewood, IL
City population
19,993
Population (ZIP)
19,993

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
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
Black 44% White 42% Hispanic / Latino 9% Two or more races 6% Asian 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Romanian 5% Iranian 2% Italian 2%
Foreign-born
6% · Canada, Dominican Republic
Languages at home
91% English-only · Spanish 5% Russian/Polish/Slavic 1% German/W. Germanic 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
▼ -105.00%
Current HPI
222.2923
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

+235.8% since first listed
64 events — show timeline
  • 2026-03-17 Listing Removed MRED as Distributed by MLS Grid
  • 2026-03-17 Listed $224,999 MRED as Distributed by MLS Grid
  • 2026-03-13 Listing Removed MRED as Distributed by MLS Grid
  • 2026-03-13 Listed MRED as Distributed by MLS Grid
  • 2026-01-23 Listing Removed MRED as Distributed by MLS Grid
  • 2026-01-23 Listed MRED as Distributed by MLS Grid
  • 2025-10-24 Listed MRED as Distributed by MLS Grid
  • 2025-05-05 Listing Removed MRED as Distributed by MLS Grid
  • 2024-12-03 Price Changed MRED as Distributed by MLS Grid
  • 2024-08-16 Price Changed MRED as Distributed by MLS Grid
  • 2024-06-03 Price Changed MRED as Distributed by MLS Grid
  • 2024-04-18 Price Changed MRED as Distributed by MLS Grid
  • 2024-02-24 Listed MRED as Distributed by MLS Grid
  • 2024-02-09 Listing Removed MRED as Distributed by MLS Grid
  • 2024-02-06 Listed MRED as Distributed by MLS Grid
  • 2022-04-07 Listing Removed MRED as Distributed by MLS Grid
  • 2022-04-07 Listed MRED as Distributed by MLS Grid
  • 2022-03-14 Listing Removed MRED as Distributed by MLS Grid
  • 2022-02-28 Listing Removed MRED as Distributed by MLS Grid
  • 2022-02-28 Listed MRED as Distributed by MLS Grid
  • 2022-02-20 Listing Removed MRED as Distributed by MLS Grid
  • 2022-02-20 Listed MRED as Distributed by MLS Grid
  • 2022-02-16 Listed MRED as Distributed by MLS Grid
  • 2022-02-15 Contingent MRED as Distributed by MLS Grid
  • 2021-12-20 Pending MRED as Distributed by MLS Grid
  • 2021-12-20 Listing Removed MRED as Distributed by MLS Grid
  • 2021-12-14 Listing Removed MRED as Distributed by MLS Grid
  • 2021-12-14 Listed MRED as Distributed by MLS Grid
  • 2021-11-17 Listing Removed MRED as Distributed by MLS Grid
  • 2021-11-17 Listed MRED as Distributed by MLS Grid
  • 2021-10-26 Listing Removed MRED as Distributed by MLS Grid
  • 2021-10-26 Listed MRED as Distributed by MLS Grid
  • 2021-10-14 Listing Removed MRED as Distributed by MLS Grid
  • 2021-10-14 Listed MRED as Distributed by MLS Grid
  • 2021-10-01 Listing Removed MRED as Distributed by MLS Grid
  • 2021-10-01 Listed MRED as Distributed by MLS Grid
  • 2021-09-07 Listing Removed MRED as Distributed by MLS Grid
  • 2021-09-07 Listed MRED as Distributed by MLS Grid
  • 2021-08-13 Relisted MRED as Distributed by MLS Grid
  • 2021-08-06 Pending MRED as Distributed by MLS Grid
  • 2021-08-04 Listing Removed MRED as Distributed by MLS Grid
  • 2021-08-04 Listed MRED as Distributed by MLS Grid
  • 2021-07-26 Listing Removed MRED as Distributed by MLS Grid
  • 2021-07-26 Listed MRED as Distributed by MLS Grid
  • 2021-07-06 Listing Removed MRED as Distributed by MLS Grid
  • 2021-07-06 Listed MRED as Distributed by MLS Grid
  • 2021-06-24 Listing Removed MRED as Distributed by MLS Grid
  • 2021-06-24 Listed MRED as Distributed by MLS Grid
  • 2021-06-09 Listed MRED as Distributed by MLS Grid
  • 2021-06-08 Pending MRED as Distributed by MLS Grid
  • 2021-06-08 Listing Removed MRED as Distributed by MLS Grid
  • 2021-06-03 Listed MRED as Distributed by MLS Grid
  • 2021-03-18 Sold (MLS) $178,000 MRED as Distributed by MLS Grid
  • 2021-01-18 Pending MRED as Distributed by MLS Grid
  • 2021-01-13 Relisted MRED as Distributed by MLS Grid
  • 2021-01-05 Pending MRED as Distributed by MLS Grid
  • 2020-12-17 Listed $185,000 MRED as Distributed by MLS Grid
  • 2012-07-11 Sold (Public Records) $140,000 Public Records
  • 2012-06-15 Sold (MLS) $139,900 MRED as Distributed by MLS Grid
  • 2012-04-30 Listed MRED as Distributed by MLS Grid
  • 2012-04-27 Sold (MLS) $139,900 MRED as Distributed by MLS Grid
  • 2012-03-05 Contingent MRED as Distributed by MLS Grid
  • 2012-03-01 Listed $139,900 MRED as Distributed by MLS Grid
  • 1981-08-12 Sold (Public Records) $67,000 Public Records

Property tax history

+4.9%/yr

Latest (2023): $8,679 · +16.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…