CashFlowRE
Sign in Sign up
6901 167th St
D Composite 42.48
Why this score? — see what drove the D 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 +13.0/30.0
  • ARV discount +11.1/15.0
  • 1% rule +4.3/10.0
  • DSCR +3.9/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$269,900

6901 167th St · Tinley Park, IL 60477
3 bd · 1.5 ba · 1,128 sqft · SingleFamily public records · 43 Days on market
Built 1949 7,500 sqft lot Est $293k · 8% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming and well-maintained 3-bedroom, 1-bath ranch offering comfort, convenience, and classic appeal! This home features beautiful hardwood floors and an updated kitchen with modern finishes, providing a perfect blend of style and functionality. Enjoy easy one-level living with a bright and inviting layout, ideal for both everyday living and entertaining. The oversized 2.5-car detached garage offers ample space for parking, storage, or a workshop. Roof replaced in 2014; Windows replaced in 2012; Furnace replaced in 2020; tankless hot water heater replaced in 2019; patio installed in 2023; new gutters & soffits replaced in 2024. 2 - 40 volt breakers on separate circuits in garage. I

Key facts

  • One-level living
  • Updated kitchen
  • Hardwood floors

Tags

HARDWOOD FLOORSUPDATED KITCHENONE-LEVEL LIVINGOVERSIZED DETACHED GARAGECLOSE PROXIMITY TO SHOPPINGCLOSE PROXIMITY TO RESTAURANTS

Property features AI

Finance

  • Other: Living area sourced from assessor; Approximately 1,128 total finished square feet; Property not currently leased; Some photos virtually staged
  • HOA & community: No master association fee required; Neighborhood features: curbs, sidewalks, street lights, paved streets

Exterior

  • Parking: Detached owned garage (approx. 2.5 garage/parking spaces); Asphalt driveway
  • Utilities: Water source: Lake Michigan; Public sewer
  • Home design: Detached single-family home; One-story; Fee simple ownership; Rehab completed in 2018; Built before 1978
  • Construction: Aluminum and steel siding; Asphalt roof; Approximate age: 71–80 years; Rehab year: 2018
  • Exterior features: Patio; Corner lot; Lot dimensions approximately 60 x 125

Interior

  • Kitchen: Range; Microwave; Dishwasher; Refrigerator; Hardwood flooring in kitchen
  • Bedrooms: Master bedroom on main level (11 x 10); Bedroom 2 on main level (11 x 10); Bedroom 3 on main level (10 x 10)
  • Flooring: Hardwood in living areas and dining room; Carpet in bedrooms; Other flooring in laundry
  • Bathrooms: One full bathroom (first floor)
  • Heating & cooling: Natural gas forced-air heating; Central air conditioning
  • Interior features: First-floor bedroom; First-floor full bathroom; 6 total rooms; Crawl space basement; Disability access
  • Laundry & utility: Main-level laundry (in unit); 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 $270k.

Deal economics

  • At list price, monthly cash flow is $-16 ($-197/yr) — negative.
  • To cash-flow at today's rent, offer at most $267k (1.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $251k (6.9% below list).
  • Recommended offer: $251k (6.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 4.3% in Tinley Park — 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 74/100 on livability (#246 in IL, #4,453 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, employment A+, housing A+; Watch: amenities F, health & safety 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: 151 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 6,272 units permitted in Cook County in 2024 (4,658 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($95k/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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($262k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $59k; list at $270k implies a 358% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1949 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $251,188 (6.9% 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 43 days. Have you received any prior offers? Is the seller open to a 7% concession, seller financing, or rate buy-down credit?
  3. Built in 1949 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.93%
Cap rate
6.22%
Cash-on-cash
-0.26%
DSCR
0.99
GRM
9.0

CMA / ARV

ARV (on-the-fly)
$293,280
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6901 167th St 0.00mi 3/1.0 1,128 (0%) 0mo $269,900 $239 98
6721 165th Pl 0.29mi 3/1.5 1,131 (+0%) 0mo $300,000 $265 86
6613 Glenview Dr 0.46mi 3/1.0 1,125 (-0%) 1mo $280,000 $249 76
6666 Ravinia Dr 0.42mi 3/1.0 1,137 (+1%) 4mo $285,000 $251 74
6607 Hubbard Ln 0.42mi 3/1.0 1,125 (-0%) 6mo $306,000 $272 73
6723 Tinley Park Dr 0.22mi 3/1.0 1,000 (-11%) 4mo $260,000 $260 65
16317 66th Ct 0.55mi 4/2.5 (+1) 1,120 (-1%) 1mo $340,000 $304 64
7513 Dorothy Ln 0.69mi 3/2.0 1,095 (-3%) 9mo $380,000 $347 54
6528 163rd Pl 0.66mi 4/2.0 (+1) 1,120 (-1%) 9mo $365,000 $326 53
6423 163rd Pl 0.73mi 3/2.0 1,167 (+4%) 9mo $275,000 $236 51
6337 Carlsbad Dr 0.69mi 3/2.0 1,248 (+11%) 7mo $319,900 $256 42
6500 163rd Pl 0.71mi 4/2.0 (+1) 1,290 (+14%) 2mo $291,000 $226 34

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
-16.7%
Equity multiple
0.41×
Total profit
$-44,658
Equity at exit
$40,243
10-year hold
IRR
-8.4%
Equity multiple
0.47×
Total profit
$-39,740
Equity at exit
$23,336

Cash invested: $75,572 (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 60477

Active inventory
151
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$2,512 high interval (Pro) →
Mortgage (P&I)
$1,415
Tax from tax record
$473 /mo · $5,675/yr
Insurance
$112
HOA
$0
Vacancy / Maint / Mgmt
$527
Net cashflow
$-16

Break-even live

Break-even rent $2,533
Max offer price $267,003
Occupancy floor 96%

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
$67,475
Closing costs
$8,097
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16851 Harlem Ave Tinley Park, IL 1.0–2.0 1.0–2.0 857 $3,065 $3.58 1d 24 0.39mi
6661 Glenview Dr Tinley Park, IL 3.0 2.0 1125 $3,200 $2.84 1d 1 0.41mi
17212 Oak Park Ave Unit 2SE Tinley Park, IL 2.0 2.0 1200 $2,600 $2.17 10d 1 0.66mi
17385 70th Ave Apt I Tinley Park, IL 2.0 1.0 900 $1,350 $1.50 16d 1 0.93mi
17537 70th Ct Tinley Park, IL 3.0 1.5 1170 $3,000 $2.56 1d 1 1.11mi
17545 71st Ave Tinley Park, IL 3.0 1.5 1144 $1,800 $1.57 1d 1 1.16mi
16703 Lakewood Dr Tinley Park, IL 1.0–2.0 1.0–2.0 972 $1,505 $1.55 2d 1 1.25mi

Listing history 9 events

  1. 2026-06-01
    status $269,900 Pending 43 DOM
  2. 2026-05-31
    days on market $269,900 Contingent - Continue to Show 43 DOM
  3. 2026-05-06
    historical Contingent - Continue to Show
  4. 2026-04-29
    status Active
  5. 2026-04-22
    historical Contingent - Continue to Show
  6. 2026-04-18
    listed $269,900 Active
  7. 1986-08-01
    soldstatus $58,900
  8. 1984-08-21
    soldstatus $45,000
  9. 1984-07-01
    soldstatus $45,000

ⓘ 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
$5,675 · $473/mo
Projected year-2 tax
$5,901 · $492/mo
Expected delta
+$226/yr (+$19/mo · 4.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% 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
$30,143
− Mortgage interest
−$15,119
− Property taxes
−$5,675
− Insurance
−$1,350
− Repairs & maintenance
−$2,411
− Management
−$2,411
− Depreciation
−$7,852
Taxable loss
−$4,675
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,122
After-tax cash flow
$925/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 — Tinley Park

Score
74/100
State rank
#246
US rank
#4453

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tinley Park, IL
County
Cook County · 4,486,803 people
City population
35,976
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
35,976
Household income
$94,927
Rent vs Own
17.8% rent · 82.2% own
Severe rent burden
753.0

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 White (74%)
Race & ethnicity
White 74% Hispanic / Latino 12% Two or more races 9% Black 7% Asian 3%
Hispanic origin (detail)
Mexican 9% Puerto Rican 2%
Common ancestry
Romanian 14% Iranian 3% Lithuanian 2%
Foreign-born
9% · Canada, China
Languages at home
85% English-only · Spanish 6% Arabic 5% Other Indo-European 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
▼ -272.64%
Current HPI
190.7548
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

+499.8% since first listed
7 events — show timeline
  • 2026-05-06 Contingent MRED as Distributed by MLS Grid
  • 2026-04-29 Relisted MRED as Distributed by MLS Grid
  • 2026-04-22 Contingent MRED as Distributed by MLS Grid
  • 2026-04-18 Listed $269,900 MRED as Distributed by MLS Grid
  • 1986-08-01 Sold (Public Records) $58,900 Public Records
  • 1984-08-21 Sold (Public Records) $45,000 Public Records
  • 1984-07-01 Sold (Public Records) $45,000 Public Records

Property tax history

+3.0%/yr

Latest (2023): $5,675 · +19.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…