CashFlowRE
Sign in Sign up
1207 Olive Rd
F Composite 32.7
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 +7.5/30.0
  • ARV discount +7.5/15.0
  • 1% rule +4.7/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • DSCR +1.6/10.0
  • Appreciation +0.0/10.0

$210,000

1207 Olive Rd · Homewood, IL 60430
3 bd · 1.0 ba · 925 sqft · SingleFamily public records · 79 Days on market
Built 1951 Est $210k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Nestled in the prestigious Homewood-Flossmoor High School district, this beautifully updated 3-bedroom, 2-bath ranch home is your perfect retreat, complete with a 13-month home warranty for added peace of mind! Please note that the current taxes do not include a homeowner exemption, which could potentially lower your taxes by around $1,400 once applied. Step into a modern kitchen showcasing custom soft-close cabinets and stunning granite countertops. The full bath features a custom-tiled shower and a stylish vanity. Each bedroom is generously sized, offering plenty of closet space for your belongings. The finished basement provides a perfect space for entertainment, highlighted by recessed lighting and a spacious bathroom complete with a walk-in shower. Situated on a corner lot, the expansive fenced yard offers ample room for outdoor activities, and the 2.5-car garage includes a convenient oversized 16-foot door. This exceptional location places you just a short walk from downtown Homewood and the Metra station, as well as being close to major highways for easy commuting. Don't miss your chance to explore the 3-D tour and schedule your private showing today!

Key facts

  • Open-concept kitchen
  • Finished basement
  • Single-level living

Tags

SINGLE-LEVEL LIVINGOPEN-CONCEPT KITCHENFINISHED BASEMENTPARTIALLY FENCED YARDCLOSE PROXIMITY TO SHOPPINGCLOSE PROXIMITY TO EXPRESSWAYS

Property features AI

Finance

  • Other: Ownership: Fee simple
  • HOA & community: No master association fee required

Exterior

  • Parking: Detached garage (concrete) with 2 garage spaces; 2 total parking spaces
  • Utilities: Lake Michigan water; Public sewer; Electric service with circuit breakers
  • Home design: Detached single-family home; One-story
  • Construction: Vinyl siding; Asphalt roof; Concrete perimeter foundation; Built approximately 71-80 years ago; Home built before 1978
  • Exterior features: Patio; Porch; Corner lot; Park, pool, curbs, sidewalks, street lights, paved streets in the community

Interior

  • Kitchen: Galley kitchen; Range; Microwave; Dishwasher; Refrigerator
  • Bedrooms: 3 bedrooms (all on the main level); Master bedroom on main level
  • Bathrooms: 2 full bathrooms; Basement includes a bathroom
  • Heating & cooling: Natural gas forced air heating; Central air conditioning
  • Interior features: Partially finished, full basement; Kitchen/Dining combo; 7 total rooms
  • Laundry & utility: Laundry room in basement

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 $210k.

Deal economics

  • At list price, monthly cash flow is $-265 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $163k (22.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $203k (3.4% below list).
  • Recommended offer: $163k (22.3% below list) — sets the bar for cash-flow.
  • Cap rate 4.8% vs local median 6.1% in Homewood — 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 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; 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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 79 days — a 6% lower offer ($197k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 17y ago; this cycle's ask has dropped $15k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.9% of price; built in 1951 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $163,217 (22.3% 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. It's been on market 79 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
  3. Built in 1951 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.97%
Cap rate
4.78%
Cash-on-cash
-5.40%
DSCR
0.76
GRM
8.6

CMA / ARV

ARV (on-the-fly)
$209,975
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
18110 Center Ave 0.12mi 3/1.0 1,044 (+13%) 2mo $237,500 $227 71
1334 Linden Rd 0.31mi 2/1.0 (-1) 946 (+2%) 8mo $225,000 $238 70
1406 Birch Rd 0.33mi 2/1.0 (-1) 888 (-4%) 6mo $190,000 $214 67
1229 183rd St 0.14mi 2/1.0 (-1) 900 (-3%) 20mo $160,000 $178 67
1533 Burr Oak Rd 0.52mi 2/1.0 (-1) 820 (-11%) 9mo $232,700 $284 44
1707 Evergreen Rd 0.66mi 2/2.0 (-1) 990 (+7%) 20mo $225,000 $227 32

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
-25.3%
Equity multiple
0.14×
Total profit
$-50,610
Equity at exit
$31,312
10-year hold
IRR
-20.9%
Equity multiple
-0.10×
Total profit
$-64,626
Equity at exit
$18,157

Cash invested: $58,800 (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
8.6×

Monthly cashflow live

Estimated rent
$2,028 medium interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$678 /mo · $8,142/yr
Insurance
$88
HOA
$0
Vacancy / Maint / Mgmt
$426
Net cashflow
$-265

Break-even live

Break-even rent $2,364
Max offer price $163,217
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
$52,500
Closing costs
$6,300
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.

Listing history 50 events

  1. 2026-05-05
    historical Contingent - Continue to Show
  2. 2026-04-16
    status Active
  3. 2026-04-03
    historical Contingent - Continue to Show
  4. 2026-03-30
    price $210,000
  5. 2026-03-19
    price $220,000
  6. 2026-03-10
    listed $225,000 Active
  7. 2025-04-10
    soldstatus $249,000
  8. 2025-03-28
    soldstatus $249,000 Closed 1184-char remark
    Show marketing remark (1184 chars)

    Nestled in the prestigious Homewood-Flossmoor High School district, this beautifully updated 3-bedroom, 2-bath ranch home is your perfect retreat, complete with a 13-month home warranty for added peace of mind! Please note that the current taxes do not include a homeowner exemption, which could potentially lower your taxes by around $1,400 once applied. Step into a modern kitchen showcasing custom soft-close cabinets and stunning granite countertops. The full bath features a custom-tiled shower and a stylish vanity. Each bedroom is generously sized, offering plenty of closet space for your belongings. The finished basement provides a perfect space for entertainment, highlighted by recessed lighting and a spacious bathroom complete with a walk-in shower. Situated on a corner lot, the expansive fenced yard offers ample room for outdoor activities, and the 2.5-car garage includes a convenient oversized 16-foot door. This exceptional location places you just a short walk from downtown Homewood and the Metra station, as well as being close to major highways for easy commuting. Don't miss your chance to explore the 3-D tour and schedule your private showing today!

  9. 2025-01-26
    historical Contingent - Continue to Show 1184-char remark
    Show marketing remark (1184 chars)

    Nestled in the prestigious Homewood-Flossmoor High School district, this beautifully updated 3-bedroom, 2-bath ranch home is your perfect retreat, complete with a 13-month home warranty for added peace of mind! Please note that the current taxes do not include a homeowner exemption, which could potentially lower your taxes by around $1,400 once applied. Step into a modern kitchen showcasing custom soft-close cabinets and stunning granite countertops. The full bath features a custom-tiled shower and a stylish vanity. Each bedroom is generously sized, offering plenty of closet space for your belongings. The finished basement provides a perfect space for entertainment, highlighted by recessed lighting and a spacious bathroom complete with a walk-in shower. Situated on a corner lot, the expansive fenced yard offers ample room for outdoor activities, and the 2.5-car garage includes a convenient oversized 16-foot door. This exceptional location places you just a short walk from downtown Homewood and the Metra station, as well as being close to major highways for easy commuting. Don't miss your chance to explore the 3-D tour and schedule your private showing today!

  10. 2025-01-02
    listed $249,700 Active 1184-char remark
    Show marketing remark (1184 chars)

    Nestled in the prestigious Homewood-Flossmoor High School district, this beautifully updated 3-bedroom, 2-bath ranch home is your perfect retreat, complete with a 13-month home warranty for added peace of mind! Please note that the current taxes do not include a homeowner exemption, which could potentially lower your taxes by around $1,400 once applied. Step into a modern kitchen showcasing custom soft-close cabinets and stunning granite countertops. The full bath features a custom-tiled shower and a stylish vanity. Each bedroom is generously sized, offering plenty of closet space for your belongings. The finished basement provides a perfect space for entertainment, highlighted by recessed lighting and a spacious bathroom complete with a walk-in shower. Situated on a corner lot, the expansive fenced yard offers ample room for outdoor activities, and the 2.5-car garage includes a convenient oversized 16-foot door. This exceptional location places you just a short walk from downtown Homewood and the Metra station, as well as being close to major highways for easy commuting. Don't miss your chance to explore the 3-D tour and schedule your private showing today!

  11. 2025-01-02
    historical
    Show marketing remark (1184 chars)

    Nestled in the prestigious Homewood-Flossmoor High School district, this beautifully updated 3-bedroom, 2-bath ranch home is your perfect retreat, complete with a 13-month home warranty for added peace of mind! Please note that the current taxes do not include a homeowner exemption, which could potentially lower your taxes by around $1,400 once applied. Step into a modern kitchen showcasing custom soft-close cabinets and stunning granite countertops. The full bath features a custom-tiled shower and a stylish vanity. Each bedroom is generously sized, offering plenty of closet space for your belongings. The finished basement provides a perfect space for entertainment, highlighted by recessed lighting and a spacious bathroom complete with a walk-in shower. Situated on a corner lot, the expansive fenced yard offers ample room for outdoor activities, and the 2.5-car garage includes a convenient oversized 16-foot door. This exceptional location places you just a short walk from downtown Homewood and the Metra station, as well as being close to major highways for easy commuting. Don't miss your chance to explore the 3-D tour and schedule your private showing today!

  12. 2024-11-14
    price
  13. 2024-10-22
    price
  14. 2024-09-26
    listed Active
  15. 2024-09-26
    historical
  16. 2024-07-29
    listed Active
  17. 2024-07-29
    historical
  18. 2024-06-04
    price
  19. 2024-03-28
    listed Active
  20. 2024-03-28
    historical
  21. 2024-03-06
    status Active
  22. 2024-02-28
    historical Contingent - Continue to Show
  23. 2024-01-23
    price
  24. 2024-01-02
    listed Active
  25. 2024-01-02
    historical
  26. 2023-11-29
    listed Active
  27. 2023-10-18
    soldstatus $189,579 Closed
  28. 2023-09-21
    status Pending
  29. 2023-09-12
    price $198,000
  30. 2023-07-27
    listed $220,000 Active
  31. 2019-09-17
    soldstatus $170,000
  32. 2019-09-12
    soldstatus $169,900 Closed Sale
  33. 2019-09-10
    status Pending
  34. 2019-08-06
    historical Contingent (Do Not Show)
  35. 2019-07-26
    listed $169,900 New
  36. 2014-05-09
    soldstatus $61,500 Closed Sale
  37. 2014-04-09
    status Pending
  38. 2014-04-07
    price $60,500 Price Change
  39. 2014-03-10
    price $66,900 Price Change
  40. 2014-02-05
    listed $73,900 New
  41. 2010-06-17
    historical
  42. 2010-04-19
    price Price Change
  43. 2010-03-22
    price Price Change
  44. 2010-02-19
    price Price Change
  45. 2010-01-20
    price Price Change
  46. 2009-11-15
    listed New
  47. 2002-01-30
    soldstatus $115,000
  48. 1992-07-02
    soldstatus $90,000
  49. 1991-08-27
    soldstatus $85,000
  50. 1991-08-01
    soldstatus $85,000

ⓘ 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
$8,142 · $678/mo
Projected year-2 tax
$8,142 · $678/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 6/10 Major FEMA zone X (unshaded) · 69% 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
$24,340
− Mortgage interest
−$11,763
− Property taxes
−$8,142
− Insurance
−$1,050
− Repairs & maintenance
−$1,947
− Management
−$1,947
− Depreciation
−$6,109
Taxable loss
−$6,618
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,588
After-tax cash flow
$-1,590/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

+320.0% since first listed
51 events — show timeline
  • 2026-05-05 Contingent MRED as Distributed by MLS Grid
  • 2026-04-16 Relisted MRED as Distributed by MLS Grid
  • 2026-04-03 Contingent MRED as Distributed by MLS Grid
  • 2026-03-30 Price Changed $210,000 MRED as Distributed by MLS Grid
  • 2026-03-19 Price Changed $220,000 MRED as Distributed by MLS Grid
  • 2026-03-10 Listed $225,000 MRED as Distributed by MLS Grid
  • 2025-04-10 Sold (Public Records) $249,000 Public Records
  • 2025-03-28 Sold (MLS) $249,000 MRED as Distributed by MLS Grid
  • 2025-01-26 Contingent MRED as Distributed by MLS Grid
  • 2025-01-02 Listing Removed MRED as Distributed by MLS Grid
  • 2025-01-02 Listed $249,700 MRED as Distributed by MLS Grid
  • 2024-11-14 Price Changed MRED as Distributed by MLS Grid
  • 2024-10-22 Price Changed MRED as Distributed by MLS Grid
  • 2024-09-26 Listing Removed MRED as Distributed by MLS Grid
  • 2024-09-26 Listed MRED as Distributed by MLS Grid
  • 2024-07-29 Listing Removed MRED as Distributed by MLS Grid
  • 2024-07-29 Listed MRED as Distributed by MLS Grid
  • 2024-06-04 Price Changed MRED as Distributed by MLS Grid
  • 2024-03-28 Listing Removed MRED as Distributed by MLS Grid
  • 2024-03-28 Listed MRED as Distributed by MLS Grid
  • 2024-03-06 Relisted MRED as Distributed by MLS Grid
  • 2024-02-28 Contingent MRED as Distributed by MLS Grid
  • 2024-01-23 Price Changed MRED as Distributed by MLS Grid
  • 2024-01-02 Listing Removed MRED as Distributed by MLS Grid
  • 2024-01-02 Listed MRED as Distributed by MLS Grid
  • 2023-11-29 Listed MRED as Distributed by MLS Grid
  • 2023-10-18 Sold (MLS) $189,579 MRED as Distributed by MLS Grid
  • 2023-09-21 Pending MRED as Distributed by MLS Grid
  • 2023-09-12 Price Changed $198,000 MRED as Distributed by MLS Grid
  • 2023-07-27 Listed $220,000 MRED as Distributed by MLS Grid
  • 2019-09-17 Sold (Public Records) $170,000 Public Records
  • 2019-09-12 Sold (MLS) $169,900 MRED as Distributed by MLS Grid
  • 2019-09-10 Pending MRED as Distributed by MLS Grid
  • 2019-08-06 Contingent MRED as Distributed by MLS Grid
  • 2019-07-26 Listed $169,900 MRED as Distributed by MLS Grid
  • 2014-05-09 Sold (MLS) $61,500 MRED as Distributed by MLS Grid
  • 2014-04-09 Pending MRED as Distributed by MLS Grid
  • 2014-04-07 Price Changed $60,500 MRED as Distributed by MLS Grid
  • 2014-03-10 Price Changed $66,900 MRED as Distributed by MLS Grid
  • 2014-02-05 Listed $73,900 MRED as Distributed by MLS Grid
  • 2010-06-17 Listing Removed MRED as Distributed by MLS Grid
  • 2010-04-19 Price Changed MRED as Distributed by MLS Grid
  • 2010-03-22 Price Changed MRED as Distributed by MLS Grid
  • 2010-02-19 Price Changed MRED as Distributed by MLS Grid
  • 2010-01-20 Price Changed MRED as Distributed by MLS Grid
  • 2009-11-15 Listed MRED as Distributed by MLS Grid
  • 2002-01-30 Sold (Public Records) $115,000 Public Records
  • 1992-07-02 Sold (Public Records) $90,000 Public Records
  • 1991-08-27 Sold (Public Records) $85,000 Public Records
  • 1991-08-01 Sold (Public Records) $85,000 Public Records
  • 1984-11-01 Sold (Public Records) $50,000 Public Records

Property tax history

+5.2%/yr

Latest (2023): $8,142 · +22.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…