CashFlowRE
Sign in Sign up
9326 Greenwood Ave
D+ Composite 48.44
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).

  • ARV discount +15.0/15.0
  • Cash flow +11.6/30.0
  • 1% rule +4.6/10.0
  • Livability +4.2/5.0
  • Rent growth +3.7/5.0
  • DSCR +3.4/10.0
  • Schools +3.4/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$250,000

9326 Greenwood Ave · Niles, IL 60016
3 bd · 1.0 ba · 1,404 sqft · SingleFamily public records · 163 Days on market
Built 1939 6,762 sqft lot Est $444k · 44% under ↓ 21% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity knocks - don't wait to put your personal touches on this home and make it yours! Property being sold as-is by the Cook County Public Guardian's office.

Key facts

  • 6,762 sq ft lot
  • Built 1939
  • Listed 163 days

Property features AI

Finance

  • HOA & community: No master association fee required

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; One-story layout; Fee simple ownership
  • Construction: Built approximately 81–90 years ago; Aluminum siding; Property built before 1978
  • Exterior features: Lot dimensions approximately 69 x 98; Lot smaller than 0.25 acre

Interior

  • Kitchen: Eating area / table space in kitchen
  • Bedrooms: 3 bedrooms (all on the main level)
  • Flooring: Wood laminate flooring throughout main living areas and bedrooms
  • Bathrooms: 4 full bathrooms; Basement bathroom(s) present
  • Heating & cooling: Natural gas forced air heating; Central air conditioning
  • Interior features: Finished full basement; 8 total rooms
  • Laundry & utility: Basement laundry room (8 x 8)

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 $250k.

Deal economics

  • At list price, monthly cash flow is $-77 ($-925/yr) — negative.
  • To cash-flow at today's rent, offer at most $236k (5.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $241k (3.6% below list).
  • Recommended offer: $220k (12.0% below list) — sets the bar for market timing.
  • Cap rate 5.9% vs local median 4.4% in Niles — 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 83/100 on livability (#53 in IL, #1,001 nationally) — a professional / high-income tenant draw. Strengths: commute A+, amenities A, housing A; Watch: health & safety D+.
  • Maine Township Hsd 207 (suburban): math 34% / reading 39% proficiency, ranked #143 of 620 in IL (top 23%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Maine East High School (math 26% / reading 31%, grade F, #213 of 693 statewide, top 31%, 1,808 students, 0% FRL).
  • Market conditions: Rents rising fast (+4.7%/yr); 126 active listings in the ZIP; 28 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 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 33% of the median local income ($87k/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 163 days — a 12% lower offer ($220k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $65k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1939 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $220,000 (12.0% 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 163 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Built in 1939 — 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. 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?
  8. 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.
  9. 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.
  10. 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
0.96%
Cap rate
5.92%
Cash-on-cash
-1.32%
DSCR
0.94
GRM
8.6

CMA / ARV

ARV (on-the-fly)
$443,664
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9326 Greenwood Ave 0.00mi 3/4.0 1,404 (0%) 0mo $250,000 $178 88
9275 Clancy Dr 0.29mi 3/2.0 1,353 (-4%) 1mo $431,000 $319 76
9532 Greenwood Dr 0.27mi 2/2.0 (-1) 1,400 (-0%) 4mo $322,000 $230 74
9388 N Western Ave 0.26mi 3/1.5 1,407 (+0%) 15mo $445,000 $316 73
9345 N Western Ave 0.21mi 4/2.0 (+1) 1,369 (-2%) 11mo $255,000 $186 68
9276 N Western Ave 0.26mi 3/2.0 1,259 (-10%) 4mo $330,000 $262 63
9450 Greenwood Ave 0.17mi 2/1.0 (-1) 1,218 (-13%) 11mo $306,000 $251 56
9037 N Chester Ave 0.34mi 2/1.5 (-1) 1,265 (-10%) 6mo $411,101 $325 55
8213 W Lyons St 0.50mi 3/3.0 1,344 (-4%) 9mo $520,000 $387 54
3241 Ronald Rd 0.71mi 3/2.0 1,420 (+1%) 13mo $460,000 $324 50
8136 W Davis St 0.65mi 4/1.5 (+1) 1,488 (+6%) 10mo $460,000 $309 45
8361 W Maynard Rd 0.62mi 3/2.0 1,224 (-13%) 16mo $455,000 $372 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 · 4.74% rent growth · sell at horizon

5-year hold
IRR
-16.2%
Equity multiple
0.42×
Total profit
$-40,936
Equity at exit
$37,276
10-year hold
IRR
-4.6%
Equity multiple
0.67×
Total profit
$-22,940
Equity at exit
$21,615

Cash invested: $70,000 (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 60016

Rents YoY
4.7%
Active inventory
126
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$2,409 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$565 /mo · $6,784/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$506
Net cashflow
$-77

Break-even live

Break-even rent $2,507
Max offer price $236,388
Occupancy floor 98%

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
$62,500
Closing costs
$7,500
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 28 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8975 W Golf Rd Niles, IL 1.0–2.0 1.0–2.0 804 $2,300 $2.86 2d 1 0.49mi
9201 N Milwaukee Ave Niles, IL 2.0 2.0 1364 $2,962 $2.17 24d 1 0.50mi
8961 W Golf Rd Niles, IL 1.0–2.0 1.0–2.0 804 $2,300 $2.86 2d 1 0.50mi
8970 N Parkside Ave #418 Des Plaines, IL 2.0 2.0 1100 $2,250 $2.05 24d 1 0.54mi
8841 Chester Ave Unit 3 Niles, IL 3.0 2.0 1600 $2,700 $1.69 10d 1 0.60mi
8928 Steven Dr Unit 2D Des Plaines, IL 2.0 1.0 900 $1,795 $1.99 24d 1 0.64mi
8058 W Lyons St Unit B Niles, IL 3.0 1.5 1200 $2,800 $2.33 20d 1 0.69mi
1302 Carol St Park Ridge, IL 2.0 1.0 900 $2,000 $2.22 24d 1 0.78mi
9030 Kennedy Dr Des Plaines, IL 1.0–2.0 1.0–1.5 770 $2,029 $2.64 1d 26 0.78mi
1418 Carol St Unit 2 Park Ridge, IL 2.0 1.0 1100 $2,000 $1.82 5d 1 0.79mi
9268 Barberry Ln Des Plaines, IL 3.0 2.5 1568 $3,000 $1.91 16d 1 0.83mi
8544 W Roseview Dr Niles, IL 3.0 2.0 1165 $3,950 $3.39 2d 1 0.90mi
9700 Sumac Rd Des Plaines, IL 1.0–2.0 1.0–2.0 950 $2,120 $2.23 1d 5 0.91mi
8994 Kennedy Dr Unit 1B Des Plaines, IL 2.0 1.0 1000 $1,700 $1.70 24d 1 0.93mi
9717 Bianco Ter Unit E Des Plaines, IL 2.0 1.0 900 $1,800 $2.00 16d 1 0.96mi
9350 Congress Dr Des Plaines, IL 1.0–2.0 1.0–1.5 1030 $1,995 $1.94 3d 5 0.97mi
9407 Bay Colony Dr Unit 2W Des Plaines, IL 2.0 1.0 1000 $1,800 $1.80 24d 1 1.16mi
9439 Bay Colony Dr Unit 3N Des Plaines, IL 2.0 1.0 975 $1,950 $2.00 14d 1 1.19mi
9481 Bay Colony Dr Unit 3N Des Plaines, IL 2.0 1.0 1000 $2,100 $2.10 3d 1 1.29mi
9482 Bay Colony Dr Unit 3N Des Plaines, IL 2.0 1.0 1000 $1,800 $1.80 2d 1 1.32mi
9480 Bay Colony Dr Unit 3S Des Plaines, IL 2.0 1.0 1000 $1,750 $1.75 22d 1 1.32mi
133 James Ct Glenview, IL 3.0 2.0 1634 $3,600 $2.20 24d 1 1.36mi
9446 Bay Colony Dr Unit 1S Des Plaines, IL 2.0 1.0 950 $2,000 $2.11 15d 1 1.37mi
9446 Bay Colony Dr Unit 2S Des Plaines, IL 2.0 1.0 1100 $1,850 $1.68 19d 1 1.37mi
9440 Bay Colony Dr Unit 2E Des Plaines, IL 2.0 1.0 1000 $1,900 $1.90 24d 1 1.39mi
9422 Bay Colony Dr Unit 2W Des Plaines, IL 2.0 1.0 1000 $1,800 $1.80 24d 1 1.40mi
9462 Bay Colony Dr Unit 3rd Floor Des Plaines, IL 2.0 1.0 1000 $1,850 $1.85 24d 1 1.40mi
10020 Holly Ln Des Plaines, IL 1.0–2.0 1.0 700 $1,780 $2.54 2d 15 1.47mi

Listing history 13 events

  1. 2026-06-07
    statusdays on market $250,000 Pending 163 DOM
  2. 2026-06-04
    days on market $250,000 Active 162 DOM
  3. 2026-06-03
    days on market $250,000 Active 161 DOM
  4. 2026-06-02
    days on market $250,000 Active 160 DOM
  5. 2026-06-01
    days on market $250,000 Active 159 DOM
  6. 2026-05-31
    days on market $250,000 Active 158 DOM
  7. 2026-05-12
    price $250,000
  8. 2026-04-22
    price $270,000
  9. 2026-04-21
    status Active
  10. 2026-03-12
    status Pending
  11. 2026-01-15
    price $284,900
  12. 2025-12-09
    price $295,000
  13. 2025-11-14
    listed $315,000 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
$6,784 · $565/mo
Projected year-2 tax
$6,784 · $565/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 ≥99°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 6 unhealthy d/yr today · 7 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
$28,913
− Mortgage interest
−$14,004
− Property taxes
−$6,784
− Insurance
−$1,250
− Repairs & maintenance
−$2,313
− Management
−$2,313
− Depreciation
−$7,273
Taxable loss
−$5,023
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,206
After-tax cash flow
$281/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
Maine Township Hsd 207
NCES district ID
1724090
Math proficiency
34% ▼ -13.00%
Reading proficiency
39% ▼ -7.00%
Median HH income
$79,034
Composite
34.36/100
National rank
#5220
State rank
#143 of 620 in IL

Livability — Niles

Score
83/100
State rank
#53
US rank
#1001

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Cook County · 4,486,803 people
City population
30,305
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
60,898
Household income
$86,571
Rent vs Own
32.4% rent · 67.6% own
Severe rent burden
1719.0

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
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
White 52% Asian 22% Hispanic / Latino 17% Two or more races 10% Black 5%
Hispanic origin (detail)
Mexican 12% Puerto Rican 2%
Common ancestry
Romanian 13% Subsaharan African 2% Scotch-Irish 2%
Foreign-born
38% · Canada, South Korea, China
Languages at home
49% English-only · Russian/Polish/Slavic 13% Other Indo-European 12% Spanish 11%

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
▼ -238.52%
Current HPI
223.0247
Rent YoY
▲ 4.74%
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

-20.6% since first listed
7 events — show timeline
  • 2026-05-12 Price Changed $250,000 MRED as Distributed by MLS Grid
  • 2026-04-22 Price Changed $270,000 MRED as Distributed by MLS Grid
  • 2026-04-21 Relisted MRED as Distributed by MLS Grid
  • 2026-03-12 Pending MRED as Distributed by MLS Grid
  • 2026-01-15 Price Changed $284,900 MRED as Distributed by MLS Grid
  • 2025-12-09 Price Changed $295,000 MRED as Distributed by MLS Grid
  • 2025-11-14 Listed $315,000 MRED as Distributed by MLS Grid

Property tax history

+4.6%/yr

Latest (2023): $6,784 · +5.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…