CashFlowRE
Sign in Sign up
16226 Ashland Ave
B Composite 72.05
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • Livability +3.8/5.0
  • ARV discount +2.6/15.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.7/10.0

$145,000

16226 Ashland Ave · Markham, IL 60428
3 bd · 1.0 ba · 975 sqft · SingleFamily public records · 139 Days on market
Built 1962 6,250 sqft lot Est $131k · 11% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Check out this 3 bed 1 bath brick ranch in Markham. Great starter home with spacious living room with wood laminate flooring, galley kitchen with newer appliances, three generous sized bedrooms and an updated full bath. No garage, great sized yard for plenty of outdoor entertaining. Call & schedule your showing today!

Key facts

  • Great sized yard
  • Galley kitchen
  • Updated full bath

Tags

BRICK RANCHSPACIOUS LIVING ROOMGALLEY KITCHENNEWER APPLIANCESUPDATED FULL BATHGREAT SIZED YARD

Property features AI

Finance

  • Other: - Property is not currently leased; - Built before 1978; - Estimated living area
  • HOA & community: - No master association fee required

Exterior

  • Parking: - Three parking spaces; - Asphalt, owned parking
  • Utilities: - Water source: Lake Michigan; - Public sewer
  • Home design: - Detached single-family home; - One-story
  • Construction: - Constructed approximately 61–70 years ago; - Aluminum siding and brick exterior; - Asphalt roof; - Fee simple ownership
  • Exterior features: - Lot dimensions approximately 50 x 125; - Less than 0.25 acre

Interior

  • Kitchen: - Kitchen with eating area/table space (approx. 9 x 14) with ceramic tile flooring
  • Bedrooms: - Three bedrooms (all on the main level); - Master bedroom on the main level (approx. 10 x 12); - Bedroom (approx. 9 x 10) with vinyl flooring on the main level; - Bedroom (approx. 10 x 10) with vinyl flooring on the main level
  • Flooring: - Vinyl flooring in living room and bedrooms; - Ceramic tile in kitchen
  • Bathrooms: - One full bathroom
  • Heating & cooling: - Natural gas forced air heating; - Central air conditioning
  • Interior features: - Five total rooms; - Crawl space basement
  • Laundry & utility: - Dedicated 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/1.0-bath single-family listed at $145k.

Deal economics

  • At list price, monthly cash flow is $737 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $145k).
  • Recommended offer: $128k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.4% vs local median 10.2% in Markham — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 76/100 on livability (#186 in IL, #3,539 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime D, amenities D, employment D.
  • Thornton Twp Hsd 205 (suburban): math 7% / reading 8% proficiency, ranked #594 of 620 in IL (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 65 active listings in the ZIP; 4 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

  • In year one you build about $16k of equity ($1k loan paydown + $14k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $41k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$39k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 139 days — a 12% lower offer ($128k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 4y 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 $145k implies a 86% 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 $127,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 139 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
1.62%
Cap rate
12.39%
Cash-on-cash
21.77%
DSCR
1.97
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$130,650
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16221 Hermitage Ave 0.16mi 3/1.5 1,044 (+7%) 1mo $192,000 $184 78
16019 Myrtle Ave 0.33mi 3/1.0 1,008 (+3%) 3mo $70,000 $69 77
16354 Justine St 0.19mi 3/1.0 1,053 (+8%) 6mo $170,000 $161 73
16300 Winchester Ave 0.44mi 3/1.0 1,012 (+4%) 2mo $97,500 $96 71
16328 Winchester Ave 0.45mi 3/1.0 1,011 (+4%) 6mo $135,000 $134 68
16807 Wood St 0.74mi 3/1.0 985 (+1%) 0mo $90,000 $91 63
16207 Justine St 0.10mi 4/2.0 (+1) 1,100 (+13%) 3mo $215,000 $195 63
16154 Honore Ave 0.32mi 3/1.0 864 (-11%) 4mo $110,000 $127 63
16444 Wolcott Ave 0.47mi 3/1.5 1,080 (+11%) 3mo $112,500 $104 56
16610 Paulina St 0.49mi 3/1.5 1,087 (+12%) 6mo $93,000 $86 51
106 W 157th St 0.73mi 4/1.0 (+1) 1,012 (+4%) 4mo $145,500 $144 51
16607 Winchester Ave 0.62mi 3/2.0 1,053 (+8%) 5mo $226,000 $215 50

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
40.6%
Equity multiple
4.10×
Total profit
$125,996
Equity at exit
$130,627
10-year hold
IRR
35.0%
Equity multiple
9.24×
Total profit
$334,348
Equity at exit
$281,703

Cash invested: $40,600 (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 60428

Home prices YoY
8.5%
Active inventory
65
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$2,343 medium interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$293 /mo · $3,522/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$492
Net cashflow
$737

Break-even live

Break-even rent $1,411
Max offer price $145,000
Occupancy floor 64%

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
$36,250
Closing costs
$4,350
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16125 Marshfield Ave Markham, IL 3.0 1.0 1043 $2,400 $2.30 1d 1 0.12mi
16048 Halsted St Unit 2 Harvey, IL 3.0 1.0 1091 $1,650 $1.51 25d 1 1.01mi
16752 Artesian Ave Hazel Crest, IL 3.0 1.0 867 $2,500 $2.88 1d 1 1.26mi
2308 170th St Hazel Crest, IL 3.0 2.0 1020 $2,400 $2.35 1d 1 1.31mi

Listing history 38 events

  1. 2026-06-18
    days on market $145,000 Active 139 DOM
  2. 2026-06-17
    days on market $145,000 Active 138 DOM
  3. 2026-06-16
    days on market $145,000 Active 137 DOM
  4. 2026-06-15
    days on market $145,000 Active 136 DOM
  5. 2026-06-13
    days on market $145,000 Active 134 DOM
  6. 2026-06-13
    days on market $145,000 Active 133 DOM
  7. 2026-06-09
    days on market $145,000 Active 130 DOM
  8. 2026-06-08
    days on market $145,000 Active 129 DOM
  9. 2026-06-07
    days on market $145,000 Active 128 DOM
  10. 2026-06-04
    days on market $145,000 Active 125 DOM
  11. 2026-06-03
    days on market $145,000 Active 124 DOM
  12. 2026-06-02
    days on market $145,000 Active 123 DOM
  13. 2026-06-01
    days on market $145,000 Active 122 DOM
  14. 2026-05-31
    days on market $145,000 Active 121 DOM
  15. 2026-01-30
    status Temporarily No Showings
  16. 2026-01-30
    historical
  17. 2026-01-30
    listed $145,000 Active
  18. 2025-09-10
    historical
  19. 2025-07-31
    listed Active
  20. 2025-07-12
    historical $2,620
  21. 2025-03-28
    listed $2,620
  22. 2024-12-31
    historical
  23. 2024-06-17
    listed Active
  24. 2024-06-17
    historical
  25. 2024-02-08
    listed Active
  26. 2023-10-01
    historical
  27. 2023-10-01
    status Temporarily No Showings
  28. 2023-09-30
    historical
  29. 2023-08-25
    listed Active
  30. 2023-02-10
    soldstatus $78,000
  31. 2023-01-11
    soldstatus $78,000 Closed
  32. 2022-12-10
    historical Contingent - Continue to Show
  33. 2022-12-05
    status Active
  34. 2022-11-30
    historical
  35. 2022-11-30
    status Temporarily No Showings
  36. 2022-11-26
    historical Contingent - Continue to Show
  37. 2022-11-21
    listed $89,900 Active
  38. 2006-10-04
    soldstatus $48,500

ⓘ 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
$3,522 · $293/mo
Projected year-2 tax
$3,522 · $293/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 (shaded) · 49% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥102°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
$28,117
− Mortgage interest
−$8,122
− Property taxes
−$3,522
− Insurance
−$725
− Repairs & maintenance
−$2,249
− Management
−$2,249
− Depreciation
−$4,218
Taxable income
$7,031
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,687
After-tax cash flow
$7,153/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
Thornton Twp Hsd 205
NCES district ID
1738970
Math proficiency
7% ▬ 0.00%
Reading proficiency
8% ▼ -2.00%
Median HH income
$43,392
Composite
6.92/100
National rank
#9976
State rank
#594 of 620 in IL

Livability — Markham

Score
76/100
State rank
#186
US rank
#3539

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Markham, IL
City population
10,980
Population (ZIP)
10,980

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% Hispanic / Latino 17% White 11% Two or more races 4%
Hispanic origin (detail)
Mexican 16%
Common ancestry
Romanian 1% Lithuanian 1% Iranian 1%
Foreign-born
8% · Canada
Languages at home
86% English-only · Spanish 14%

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
▲ 23.63%
Current HPI
302.333
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

+199.0% since first listed
24 events — show timeline
  • 2026-01-30 Relisted MRED as Distributed by MLS Grid
  • 2026-01-30 Listed $145,000 MRED as Distributed by MLS Grid
  • 2026-01-30 Listing Removed MRED as Distributed by MLS Grid
  • 2025-09-10 Listing Removed MRED as Distributed by MLS Grid
  • 2025-07-31 Listed MRED as Distributed by MLS Grid
  • 2025-07-12 Rental Removed $2,620 MRED
  • 2025-03-28 Listed for Rent $2,620 MRED
  • 2024-12-31 Listing Removed MRED as Distributed by MLS Grid
  • 2024-06-17 Listing Removed MRED as Distributed by MLS Grid
  • 2024-06-17 Listed MRED as Distributed by MLS Grid
  • 2024-02-08 Listed MRED as Distributed by MLS Grid
  • 2023-10-01 Listing Removed MRED as Distributed by MLS Grid
  • 2023-10-01 Relisted MRED as Distributed by MLS Grid
  • 2023-09-30 Listing Removed MRED as Distributed by MLS Grid
  • 2023-08-25 Listed MRED as Distributed by MLS Grid
  • 2023-02-10 Sold (Public Records) $78,000 Public Records
  • 2023-01-11 Sold (MLS) $78,000 MRED as Distributed by MLS Grid
  • 2022-12-10 Contingent MRED as Distributed by MLS Grid
  • 2022-12-05 Relisted MRED as Distributed by MLS Grid
  • 2022-11-30 Listing Removed MRED as Distributed by MLS Grid
  • 2022-11-30 Relisted MRED as Distributed by MLS Grid
  • 2022-11-26 Contingent MRED as Distributed by MLS Grid
  • 2022-11-21 Listed $89,900 MRED as Distributed by MLS Grid
  • 2006-10-04 Sold (Public Records) $48,500 Public Records

Property tax history

+2.0%/yr

Latest (2023): $3,522 · -0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…