CashFlowRE
Sign in Sign up
1644 187th St
C- Composite 54.08
Why this score? — see what drove the C- 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 +17.9/30.0
  • ARV discount +12.0/15.0
  • 1% rule +7.1/10.0
  • DSCR +5.6/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$226,900

1644 187th St · Homewood, IL 60430
3 bd · 1.5 ba · 1,320 sqft · SingleFamily public records · 63 Days on market
Built 1952 Est $252k · 10% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Just what you've been looking for. All brick ranch featuring 3 bedrooms and 2 full baths. Main level with all hardwood flooring aside from kitchen. Beautiful wood burning fireplace in living room. Kitchen cabinets have been refaced a few years back. Full, partially finished basement with bedroom, closet, and full bath. 4 year old PVC fence for full privacy. Blocks away from shopping, restaurants, train, and highly rated Homewood school district. A/C 2022, Furnace 2017. Make your appointment to see this home before it's gone! Conv or Cash only please.

Key facts

  • Private driveway
  • All brick ranch
  • Hardwood floors

Tags

ALL BRICK RANCHHARDWOOD FLOORSWOOD BURNING FIREPLACEPARTIALLY FINISHED BASEMENTPRIVATE DRIVEWAYDETACHED ONE CAR GARAGE

Property features AI

Finance

  • Other: Parcel number 32062210320000; Property not currently leased; Possession at closing
  • HOA & community: No master association fee required

Exterior

  • Parking: Detached garage (concrete) — 1 garage space, 1 total parking space; Garage is owned
  • Utilities: Water source: Lake Michigan; Public sewer
  • Home design: Detached single-family home; One-story layout; Fee simple ownership
  • Construction: Brick construction; Asphalt roof; Concrete perimeter foundation; Built 71–80 years ago; Built before 1978
  • Exterior features: Lot smaller than 0.25 acre; Lot dimensions: 9100

Interior

  • Kitchen: Kitchen on main level
  • Bedrooms: Master bedroom (main level); Two additional bedrooms (main level)
  • Flooring: Hardwood floors in living areas and most bedrooms; Vinyl flooring in kitchen
  • Bathrooms: Two full bathrooms; Basement includes a bathroom
  • Heating & cooling: Natural gas forced-air heating; Central air conditioning
  • Interior features: First-floor bedroom; First-floor full bath; Partially finished full basement; Living room with fireplace; Six total rooms
  • Laundry & utility: 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/1.5-bath single-family listed at $227k.

Deal economics

  • At list price, monthly cash flow is $191 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $227k).
  • Recommended offer: $213k (6.0% below list) — sets the bar for market timing.

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 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 63 days — a 6% lower offer ($213k) is reasonable based on typical stale-listing flexibility.
  • 3 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 $190k; 19% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 3.6% of price; built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $213,286 (6.0% below list)

Questions for the listing agent

  1. It's been on market 63 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
1.21%
Cap rate
7.30%
Cash-on-cash
3.61%
DSCR
1.16
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$252,120
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1522 186th St 0.19mi 3/1.0 1,209 (-8%) 3mo $226,000 $187 72
18522 Dixie Hwy 0.50mi 3/1.5 1,286 (-3%) 2mo $249,900 $194 70
18823 Ashland Ave 0.21mi 4/2.0 (+1) 1,418 (+7%) 1mo $250,000 $176 70
18630 Highland Ave 0.23mi 3/1.5 1,485 (+12%) 2mo $270,000 $182 67
18652 Martin Ave 0.53mi 3/1.0 1,272 (-4%) 4mo $212,000 $167 64
18524 Gottschalk Ave 0.38mi 3/2.0 1,212 (-8%) 5mo $300,000 $248 62
1741 Evergreen Rd 0.46mi 3/1.0 1,210 (-8%) 1mo $230,000 $190 62
1918 183rd St 0.64mi 3/1.5 1,387 (+5%) 3mo $264,900 $191 60
18430 Aberdeen St 0.74mi 3/2.0 1,223 (-7%) 0mo $242,000 $198 51
1524 Olive Rd 0.67mi 2/1.5 (-1) 1,229 (-7%) 2mo $227,000 $185 51
1041 Coach Rd 0.75mi 4/2.0 (+1) 1,407 (+7%) 2mo $289,000 $205 45
1307 Thomas St 0.64mi 4/2.0 (+1) 1,487 (+13%) 1mo $319,000 $215 41

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
-10.5%
Equity multiple
0.62×
Total profit
$-24,302
Equity at exit
$33,832
10-year hold
IRR
-1.0%
Equity multiple
0.93×
Total profit
$-4,305
Equity at exit
$19,618

Cash invested: $63,532 (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
6.9×

Monthly cashflow live

Estimated rent
$2,740 high interval (Pro) →
Mortgage (P&I)
$1,190
Tax from tax record
$689 /mo · $8,266/yr
Insurance
$95
HOA
$0
Vacancy / Maint / Mgmt
$575
Net cashflow
$191

Break-even live

Break-even rent $2,498
Max offer price $226,900
Occupancy floor 88%

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
$56,725
Closing costs
$6,807
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1332 Jamie Ln Homewood, IL 4.0 2.5 1576 $3,171 $2.01 24d 1 0.46mi
1601 183rd St Unit 1237861P Homewood, IL 3.0 1.5 1528 $8,665 $5.67 22d 1 0.49mi
1802 Evergreen Rd Homewood, IL 4.0 2.0 1716 $2,836 $1.65 6d 1 0.50mi
18117 Loomis Ave Homewood, IL 4.0 2.0 1500 $2,800 $1.87 3d 1 0.80mi
2420 183rd St Homewood, IL 2.0 1.0 1100 $1,750 $1.59 10d 1 1.10mi
2223 Hawthorne Rd Homewood, IL 3.0 2.0 1552 $2,300 $1.48 24d 1 1.47mi

Listing history 13 events

  1. 2026-06-02
    days on market $226,900 Active 63 DOM
  2. 2026-06-01
    days on market $226,900 Active 62 DOM
  3. 2026-05-31
    days on market $226,900 Active 61 DOM
  4. 2026-05-22
    price $226,900
  5. 2026-03-31
    listed $229,900 Active
  6. 2022-08-25
    soldstatus $190,000
  7. 2022-07-21
    soldstatus $189,900 Closed 556-char remark
    Show marketing remark (556 chars)

    Just what you've been looking for. All brick ranch featuring 3 bedrooms and 2 full baths. Main level with all hardwood flooring aside from kitchen. Beautiful wood burning fireplace in living room. Kitchen cabinets have been refaced a few years back. Full, partially finished basement with bedroom, closet, and full bath. 4 year old PVC fence for full privacy. Blocks away from shopping, restaurants, train, and highly rated Homewood school district. A/C 2022, Furnace 2017. Make your appointment to see this home before it's gone! Conv or Cash only please.

  8. 2022-06-24
    historical Contingent - No Showings 556-char remark
    Show marketing remark (556 chars)

    Just what you've been looking for. All brick ranch featuring 3 bedrooms and 2 full baths. Main level with all hardwood flooring aside from kitchen. Beautiful wood burning fireplace in living room. Kitchen cabinets have been refaced a few years back. Full, partially finished basement with bedroom, closet, and full bath. 4 year old PVC fence for full privacy. Blocks away from shopping, restaurants, train, and highly rated Homewood school district. A/C 2022, Furnace 2017. Make your appointment to see this home before it's gone! Conv or Cash only please.

  9. 2022-06-15
    status Active 556-char remark
    Show marketing remark (556 chars)

    Just what you've been looking for. All brick ranch featuring 3 bedrooms and 2 full baths. Main level with all hardwood flooring aside from kitchen. Beautiful wood burning fireplace in living room. Kitchen cabinets have been refaced a few years back. Full, partially finished basement with bedroom, closet, and full bath. 4 year old PVC fence for full privacy. Blocks away from shopping, restaurants, train, and highly rated Homewood school district. A/C 2022, Furnace 2017. Make your appointment to see this home before it's gone! Conv or Cash only please.

  10. 2022-06-09
    historical Contingent - Continue to Show 556-char remark
    Show marketing remark (556 chars)

    Just what you've been looking for. All brick ranch featuring 3 bedrooms and 2 full baths. Main level with all hardwood flooring aside from kitchen. Beautiful wood burning fireplace in living room. Kitchen cabinets have been refaced a few years back. Full, partially finished basement with bedroom, closet, and full bath. 4 year old PVC fence for full privacy. Blocks away from shopping, restaurants, train, and highly rated Homewood school district. A/C 2022, Furnace 2017. Make your appointment to see this home before it's gone! Conv or Cash only please.

  11. 2022-06-06
    listed $189,900 Active 556-char remark
    Show marketing remark (556 chars)

    Just what you've been looking for. All brick ranch featuring 3 bedrooms and 2 full baths. Main level with all hardwood flooring aside from kitchen. Beautiful wood burning fireplace in living room. Kitchen cabinets have been refaced a few years back. Full, partially finished basement with bedroom, closet, and full bath. 4 year old PVC fence for full privacy. Blocks away from shopping, restaurants, train, and highly rated Homewood school district. A/C 2022, Furnace 2017. Make your appointment to see this home before it's gone! Conv or Cash only please.

  12. 2006-01-05
    soldstatus $175,000
  13. 1992-04-20
    soldstatus $112,500

ⓘ 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
$8,266 · $689/mo
Projected year-2 tax
$8,266 · $689/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 ≥101°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$32,877
− Mortgage interest
−$12,710
− Property taxes
−$8,266
− Insurance
−$1,134
− Repairs & maintenance
−$2,630
− Management
−$2,630
− Depreciation
−$6,601
Taxable loss
−$1,094
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$263
After-tax cash flow
$2,557/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

+101.7% since first listed
10 events — show timeline
  • 2026-05-22 Price Changed $226,900 MRED as Distributed by MLS Grid
  • 2026-03-31 Listed $229,900 MRED as Distributed by MLS Grid
  • 2022-08-25 Sold (Public Records) $190,000 Public Records
  • 2022-07-21 Sold (MLS) $189,900 MRED as Distributed by MLS Grid
  • 2022-06-24 Contingent MRED as Distributed by MLS Grid
  • 2022-06-15 Relisted MRED as Distributed by MLS Grid
  • 2022-06-09 Contingent MRED as Distributed by MLS Grid
  • 2022-06-06 Listed $189,900 MRED as Distributed by MLS Grid
  • 2006-01-05 Sold (Public Records) $175,000 Public Records
  • 1992-04-20 Sold (Public Records) $112,500 Public Records

Property tax history

+3.9%/yr

Latest (2023): $8,266 · +30.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…