CashFlowRE
Sign in Sign up
8608 W 144th Pl
D+ Composite 45.08
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 +14.1/30.0
  • ARV discount +11.1/15.0
  • DSCR +4.3/10.0
  • Livability +4.2/5.0
  • Schools +3.4/10.0
  • 1% rule +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$350,000

8608 W 144th Pl · Orland Park, IL 60462
3 bd · 1.5 ba · 1,344 sqft · SingleFamily public records · 18 Days on market
Built 1965 10,454 sqft lot Est $380k · 8% under

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

Listing remarks

Opportunity knocks! This Well cared for red brick ranch home by the original owner has been updated throughout the years. When you walk into this home you will love the spacious openness. Owner says there is hardwood floors under the carpet in the living and dining rooms. The kitchen has a handy peninsula. The cabinets are 42" raised panel oak and in good condition. The bedrooms have hardwood flooring. Updates include: the shower, newer vanity. You'll appreciate there is NO Wallpaper. Recent updates include: New tear off roof, gutters and downspouts installed in 2025. Updated windows. The basement has a finished rec room. Close to everything. A mile to Scheussler Park featuring playg

Key facts

  • Finished rec room
  • Handy peninsula
  • Red brick ranch

Tags

RED BRICK RANCHHARDWOOD FLOORSHANDY PENINSULA42 RAISED PANEL OAK CABINETSFINISHED REC ROOMNEW TEAR OFF ROOF

Property features AI

Finance

  • Other: Lot dimensions approximately 80 x 125 x 79 x 126 (less than 0.25 acre); Living area reported from plans
  • HOA & community: No master association fee required; Community features include a park

Exterior

  • Parking: Attached garage with two spaces; Concrete driveway; Garage door opener; Owned garage
  • Utilities: Lake Michigan water supply; Public sewer; 150 amp electrical service
  • Home design: Detached single-family ranch; One-story (ranch) entry; Designed for disability access; Located in Maycliff subdivision, Orland Park
  • Construction: Brick construction; Asphalt roof; Concrete perimeter foundation; Built approximately 61–70 years ago; Property built before 1978
  • Exterior features: Patio; School bus service; Sidewalks, street lights, and paved streets

Interior

  • Kitchen: Updated kitchen with island; Ceramic tile flooring; Range; Microwave; Dishwasher; Refrigerator
  • Bedrooms: Master bedroom on main level (14 x 10) with hardwood flooring; Bedroom on main level (11 x 11) with hardwood flooring; Bedroom on main level (11 x 12) with hardwood flooring
  • Flooring: Hardwood flooring in main bedrooms; Carpet in dining, living and basement family room; Ceramic tile in kitchen; Other flooring in laundry
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Natural gas forced-air heating; Central air conditioning
  • Interior features: First-floor bedroom; First-floor full bathroom; Seven rooms total; Partially finished full basement; Ceiling fans; Gas water heater; Humidifier; All windows have window treatments
  • Laundry & utility: Basement laundry room (15 x 14) with sink; Gas dryer hookup

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 $350k.

Deal economics

  • At list price, monthly cash flow is $49 ($585/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $281k (19.7% below list).
  • Recommended offer: $281k (19.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 4.3% in Orland 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 85/100 on livability (#29 in IL, #529 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, commute A+.
  • Cons Hsd 230 (suburban): math 35% / reading 39% proficiency, ranked #146 of 620 in IL (top 24%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Carl Sandburg High School (math 41% / reading 45%, grade F, #72 of 693 statewide, top 10%, 2,894 students, 0% FRL).
  • Market conditions: Rents soft (-0.2%/yr); 106 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 20d 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 35% of the median local income ($97k/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 $10k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($345k) is reasonable based on typical stale-listing flexibility.
Recommended offer $281,096 (19.7% below list)

Questions for the listing agent

  1. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.80%
Cap rate
6.46%
Cash-on-cash
0.60%
DSCR
1.03
GRM
10.4

CMA / ARV

ARV (on-the-fly)
$380,352
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8556 W 144th Pl 0.03mi 3/2.0 1,344 (0%) 12mo $360,000 $268 87
8648 W 145th St 0.10mi 3/1.5 1,283 (-4%) 6mo $385,000 $300 83
8657 W 145th Pl 0.17mi 3/2.0 1,356 (+1%) 14mo $370,000 $273 77
8600 W 144th St 0.06mi 3/2.0 1,500 (+12%) 13mo $335,000 $223 65
14215 Timothy Dr 0.53mi 3/2.0 1,425 (+6%) 2mo $410,000 $288 61
14216 Clearview Dr 0.51mi 3/2.0 1,407 (+5%) 8mo $390,000 $277 60
8818 Fairway Dr 0.41mi 3/2.0 1,200 (-11%) 4mo $364,900 $304 58
8834 Lori Ln 0.44mi 4/2.0 (+1) 1,412 (+5%) 14mo $405,000 $287 52
9104 Fairway Dr 0.70mi 3/2.0 1,437 (+7%) 7mo $310,000 $216 48
9053 Poplar Rd 0.64mi 3/1.5 1,210 (-10%) 7mo $344,000 $284 48
8207 W 141st St St 0.62mi 3/2.0 1,444 (+7%) 14mo $409,000 $283 45
9116 Fairway Dr 0.73mi 4/2.0 (+1) 1,500 (+12%) 6mo $315,000 $210 35

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-18.5%
Equity multiple
0.37×
Total profit
$-61,958
Equity at exit
$52,186
10-year hold
IRR
-17.4%
Equity multiple
0.16×
Total profit
$-82,234
Equity at exit
$30,262

Cash invested: $98,000 (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 60462

Rents YoY
-0.2%
Active inventory
106
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$2,811 medium interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$191 /mo · $2,288/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$590
Net cashflow
$49

Break-even live

Break-even rent $2,749
Max offer price $350,000
Occupancy floor 93%

Sensitivity live

Price -10% $247 -5% $148 +0% $49 +5% $-50 +10% $-149
Rent -10% $-173 -5% $-62 +0% $49 +5% $160 +10% $271
Rate -1.0pp $225 -0.5pp $138 base $49 +0.5pp $-42 +1.0pp $-134

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
$87,500
Closing costs
$10,500
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9510 140th St Orland Park, IL 1.0–3.0 1.0–2.5 1364 $3,881 $2.85 0d 5 1.21mi
14455 Jefferson Ave Unit 1E Orland Park, IL 3.0 2.0 1400 $2,400 $1.71 19d 1 1.28mi
15502 Orlan Brook Dr #222 Orland Park, IL 2.0 2.0 1069 $2,500 $2.34 8d 1 1.43mi
15502 Orlan Brook Dr #222 Orland Park, IL 2.0 2.0 1069 $2,700 $2.53 25d 1 1.43mi

Listing history 8 events

  1. 2026-06-07
    statusdays on market $350,000 Pending 18 DOM
  2. 2026-06-04
    days on market $350,000 Contingent - No Showings 17 DOM
  3. 2026-06-03
    days on market $350,000 Contingent - No Showings 16 DOM
  4. 2026-06-02
    days on market $350,000 Contingent - No Showings 15 DOM
  5. 2026-06-01
    days on market $350,000 Contingent - No Showings 14 DOM
  6. 2026-05-31
    days on market $350,000 Contingent - No Showings 13 DOM
  7. 2026-05-23
    historical Contingent - No Showings
  8. 2026-05-18
    listed $350,000 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
$2,288 · $191/mo
Projected year-2 tax
$5,116 · $426/mo
Expected delta
+$2,829/yr (+$236/mo · 123.6%)

ⓘ 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
$33,732
− Mortgage interest
−$19,605
− Property taxes
−$2,288
− Insurance
−$1,750
− Repairs & maintenance
−$2,699
− Management
−$2,699
− Depreciation
−$10,182
Taxable loss
−$5,491
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,318
After-tax cash flow
$1,903/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
Cons Hsd 230
NCES district ID
1708400
Math proficiency
35% ▼ -8.00%
Reading proficiency
39% ▼ -6.00%
Median HH income
$73,953
Composite
34.29/100
National rank
#5244
State rank
#146 of 620 in IL

Livability — Orland Park

Score
85/100
State rank
#29
US rank
#529

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Orland Park, IL
County
Cook County · 4,486,803 people
City population
41,456
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
41,456
Household income
$96,526
Rent vs Own
17.1% rent · 82.9% own
Severe rent burden
668.0

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 (78%)
Race & ethnicity
White 78% Hispanic / Latino 12% Two or more races 8% Asian 6% Black 3%
Hispanic origin (detail)
Mexican 7% Cuban 2%
Common ancestry
Romanian 17% Armenian 2% Iranian 2%
Foreign-born
16% · Canada, South Korea
Languages at home
73% English-only · Spanish 7% Arabic 7% Russian/Polish/Slavic 6%

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
▼ -198.71%
Current HPI
203.5329
Rent YoY
▼ -0.17%
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

2 events — show timeline
  • 2026-05-23 Contingent MRED as Distributed by MLS Grid
  • 2026-05-18 Listed $350,000 MRED as Distributed by MLS Grid

Property tax history

-1.0%/yr

Latest (2023): $2,288 · -19.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…