CashFlowRE
Sign in Sign up
9300 Major Ave
D- Composite 39.56
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 +7.0/30.0
  • Rent growth +4.6/5.0
  • Livability +4.0/5.0
  • 1% rule +3.4/10.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • DSCR +1.2/10.0
  • Appreciation +0.0/10.0

$250,000

9300 Major Ave · Oak Lawn, IL 60453
3 bd · 1.5 ba · 1,267 sqft · SingleFamily public records · 19 Days on market
Built 1988 6,534 sqft lot Est $338k · 26% under

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

Listing remarks MLS

3 BEDROOM BRICK WITH FORMAL DINING ROOM & 2 CAR ATTACHED GARAGE. SOLD AS IS. BUYER TO TAKE ON CITY REPAIRS & PUT UP ESCROW IF REQUIRED. NO DISCLOSURES, NO SURVEY OR TERMITE PROVIDED. PRESENT DETAILED PRE-QUAL OR PROOF OF FUNDS WITH OFFER. EM CERTIFIED FUNDS ONLY.

Key facts

  • 6,534 sq ft lot
  • 2 garage spots
  • Built 1988

Property features AI

Finance

  • Other: Living area recorded from assessor; Approximately 1,115 main-level finished sq ft; total finished/unfinished area approximately 1,808
  • HOA & community: No master association fee required

Exterior

  • Parking: Attached garage (2 garage spaces; 2 total parking spaces)
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; Split-level design; Fee simple ownership
  • Construction: Brick and frame construction; Approximately 31–40 years old
  • Exterior features: Less than 0.25 acre lot; Property includes commuter bus/train access and nearby interstate access; School bus service available

Interior

  • Kitchen: Kitchen on main level (19 x 12)
  • Bedrooms: 3 bedrooms; Master bedroom on second level (15 x 14); Second bedroom on second level (14 x 12); Third bedroom on second level (11 x 12)
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Natural gas heating with forced air
  • Interior features: 7 total rooms; Basement with finished area (693 sq ft)
  • Laundry & utility: Laundry room on lower level (16 x 11)

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 $250k.

Deal economics

  • At list price, monthly cash flow is $-371 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $184k (26.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $211k (15.6% below list).
  • Recommended offer: $184k (26.2% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 80/100 on livability (#102 in IL, #1,614 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, employment A-.
  • Oak Lawn Chsd 229 (suburban): math 22% / reading 21% proficiency, ranked #384 of 620 in IL (top 62%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising fast (+8.2%/yr); 188 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals leasing fast (median 7d 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 30% of the median local income ($84k/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 19 days — a 2% lower offer ($246k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 18y 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 $143k; list at $250k implies a 75% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.0% of price.
Recommended offer $184,457 (26.2% 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. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.84%
Cap rate
4.51%
Cash-on-cash
-6.36%
DSCR
0.72
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$338,289
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9225 Massasoit Ave 0.08mi 3/2.0 1,141 (-10%) 2mo $305,000 $267 76
5707 W 90th Pl 0.31mi 4/2.5 (+1) 1,300 (+3%) 1mo $350,000 $269 71
9013 Melvina Ave 0.70mi 3/1.5 1,260 (-1%) 1mo $370,000 $294 66
5416 Franklin Ave 0.60mi 3/2.0 1,301 (+3%) 1mo $268,000 $206 65
9634 Meade Ave 0.66mi 3/1.5 1,300 (+3%) 1mo $320,800 $247 64
5312 Kimball Pl 0.67mi 3/2.0 1,217 (-4%) 1mo $275,000 $226 60
9342 Austin Ave 0.39mi 3/1.5 1,438 (+14%) 1mo $345,000 $240 58
9246 S 54th Ave 0.38mi 3/1.0 1,437 (+13%) 0mo $332,000 $231 58
9817 Washington Ave 0.71mi 3/2.0 1,142 (-10%) 1mo $350,000 $306 48
9820 Menard Ave 0.68mi 3/2.0 1,125 (-11%) 1mo $312,000 $277 47
5428 W 91st St 0.42mi 4/3.5 (+1) 1,448 (+14%) 2mo $432,000 $298 42
6201 W 90th Pl 0.70mi 4/2.0 (+1) 1,451 (+14%) 1mo $316,500 $218 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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-20.7%
Equity multiple
0.25×
Total profit
$-52,774
Equity at exit
$37,276
10-year hold
IRR
-4.3%
Equity multiple
0.65×
Total profit
$-24,752
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 60453

Rents YoY
8.2%
Active inventory
188
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$2,109 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$622 /mo · $7,463/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$443
Net cashflow
$-371

Break-even live

Break-even rent $2,579
Max offer price $184,457
Occupancy floor

Sensitivity live

Price -10% $-230 -5% $-300 +0% $-371 +5% $-442 +10% $-513
Rent -10% $-538 -5% $-454 +0% $-371 +5% $-288 +10% $-204
Rate -1.0pp $-245 -0.5pp $-307 base $-371 +0.5pp $-436 +1.0pp $-502

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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5834 W 89th Pl Oak Lawn, IL 3.0 1.0 1100 $2,150 $1.95 23d 1 0.53mi
6101 W 94th St Unit A2 Oak Lawn, IL 2.0 2.0 1100 $1,900 $1.73 6d 1 0.53mi
9517 Minnick Ave Oak Lawn, IL 2.0 2.0 900 $2,000 $2.22 6d 1 0.54mi
9522 S 53rd Ave Unit 3S Oak Lawn, IL 2.0 1.0 900 $2,150 $2.39 25d 1 0.57mi
9522 S 53rd Ave Unit 1N Oak Lawn, IL 2.0 1.0 900 $2,150 $2.39 11d 1 0.57mi
5901 W 87th St Unit 3W Oak Lawn, IL 2.0 2.0 960 $2,100 $2.19 0d 1 0.80mi
5100 W 96th St Oak Lawn, IL 2.0 2.0 1380 $2,350 $1.70 4d 1 0.81mi
5217 W 87th St Unit 2 Oak Lawn, IL 3.0 1.0 1200 $1,800 $1.50 8d 1 0.92mi
9806 Marion Ave Oak Lawn, IL 3.0 1.0 897 $1,950 $2.17 25d 1 1.03mi
10326 Mayfield Ave Unit 1N Oak Lawn, IL 4.0 2.0 1300 $2,400 $1.85 17d 1 1.31mi
6101 W 82nd Pl Burbank, IL 3.0 2.0 1071 $2,900 $2.71 0d 1 1.41mi
6139 Marshall Ave Apt 1E Chicago Ridge, IL 2.0 2.0 950 $1,850 $1.95 4d 1 1.42mi
10029 Harnew Rd E Oak Lawn, IL 4.0 2.0 1575 $2,600 $1.65 4d 1 1.43mi
9955 S Cicero Ave Oak Lawn, IL 2.0 1.0 1000 $1,799 $1.80 2d 1 1.44mi
9957 S Cicero Ave Unit 308 Oak Lawn, IL 2.0 1.0 1000 $1,799 $1.80 3d 1 1.45mi
10435 Menard Ave Oak Lawn, IL 2.0 2.0 1050 $1,850 $1.76 25d 1 1.46mi
5644 105th St Unit 2W Oak Lawn, IL 2.0 1.0 1100 $1,750 $1.59 25d 1 1.47mi
6005 Marshall Ave #8 Chicago Ridge, IL 2.0 1.0 1000 $1,700 $1.70 5d 1 1.49mi

Listing history 25 events

  1. 2026-06-10
    status $250,000 Pending 19 DOM
  2. 2026-06-09
    days on market $250,000 Contingent - Continue to Show 19 DOM
  3. 2026-06-08
    days on market $250,000 Contingent - Continue to Show 18 DOM
  4. 2026-06-07
    days on market $250,000 Contingent - Continue to Show 17 DOM
  5. 2026-06-04
    days on market $250,000 Contingent - Continue to Show 14 DOM
  6. 2026-06-03
    days on market $250,000 Contingent - Continue to Show 13 DOM
  7. 2026-06-02
    days on market $250,000 Contingent - Continue to Show 12 DOM
  8. 2026-06-01
    days on market $250,000 Contingent - Continue to Show 11 DOM
  9. 2026-05-31
    days on market $250,000 Contingent - Continue to Show 10 DOM
  10. 2026-05-21
    listed $250,000 Active
  11. 2024-08-30
    historical
  12. 2024-06-04
    listed Active
  13. 2011-02-25
    soldstatus $143,000 Closed Sale 275-char remark
    Show marketing remark (275 chars)

    3 BEDROOM BRICK WITH FORMAL DINING ROOM & 2 CAR ATTACHED GARAGE. SOLD AS IS. BUYER TO TAKE ON CITY REPAIRS & PUT UP ESCROW IF REQUIRED. NO DISCLOSURES, NO SURVEY OR TERMITE PROVIDED. PRESENT DETAILED PRE-QUAL OR PROOF OF FUNDS WITH OFFER. EM CERTIFIED FUNDS ONLY.

  14. 2011-02-08
    status Pending 275-char remark
    Show marketing remark (275 chars)

    3 BEDROOM BRICK WITH FORMAL DINING ROOM & 2 CAR ATTACHED GARAGE. SOLD AS IS. BUYER TO TAKE ON CITY REPAIRS & PUT UP ESCROW IF REQUIRED. NO DISCLOSURES, NO SURVEY OR TERMITE PROVIDED. PRESENT DETAILED PRE-QUAL OR PROOF OF FUNDS WITH OFFER. EM CERTIFIED FUNDS ONLY.

  15. 2011-01-05
    price $159,900 Price Change 275-char remark
    Show marketing remark (275 chars)

    3 BEDROOM BRICK WITH FORMAL DINING ROOM & 2 CAR ATTACHED GARAGE. SOLD AS IS. BUYER TO TAKE ON CITY REPAIRS & PUT UP ESCROW IF REQUIRED. NO DISCLOSURES, NO SURVEY OR TERMITE PROVIDED. PRESENT DETAILED PRE-QUAL OR PROOF OF FUNDS WITH OFFER. EM CERTIFIED FUNDS ONLY.

  16. 2010-12-08
    price $169,900 Price Change 275-char remark
    Show marketing remark (275 chars)

    3 BEDROOM BRICK WITH FORMAL DINING ROOM & 2 CAR ATTACHED GARAGE. SOLD AS IS. BUYER TO TAKE ON CITY REPAIRS & PUT UP ESCROW IF REQUIRED. NO DISCLOSURES, NO SURVEY OR TERMITE PROVIDED. PRESENT DETAILED PRE-QUAL OR PROOF OF FUNDS WITH OFFER. EM CERTIFIED FUNDS ONLY.

  17. 2010-11-12
    listed $179,900 New 275-char remark
    Show marketing remark (275 chars)

    3 BEDROOM BRICK WITH FORMAL DINING ROOM & 2 CAR ATTACHED GARAGE. SOLD AS IS. BUYER TO TAKE ON CITY REPAIRS & PUT UP ESCROW IF REQUIRED. NO DISCLOSURES, NO SURVEY OR TERMITE PROVIDED. PRESENT DETAILED PRE-QUAL OR PROOF OF FUNDS WITH OFFER. EM CERTIFIED FUNDS ONLY.

  18. 2010-05-07
    historical
  19. 2010-04-21
    price Price Change
  20. 2009-07-27
    status Back On Market
  21. 2009-07-23
    historical
  22. 2009-04-22
    listed
  23. 2008-11-30
    historical
  24. 2008-07-02
    listed
  25. 1988-05-23
    soldstatus $33,000

ⓘ 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
$7,463 · $622/mo
Projected year-2 tax
$7,463 · $622/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 · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 4 unhealthy d/yr today · 4 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
$25,308
− Mortgage interest
−$14,004
− Property taxes
−$7,463
− Insurance
−$1,250
− Repairs & maintenance
−$2,025
− Management
−$2,025
− Depreciation
−$7,273
Taxable loss
−$8,731
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,095
After-tax cash flow
$-2,357/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
Oak Lawn Chsd 229
NCES district ID
1729220
Math proficiency
22% ▼ -4.00%
Reading proficiency
21% ▼ -4.00%
Median HH income
$52,505
Composite
19.41/100
National rank
#8777
State rank
#384 of 620 in IL

Livability — Oak Lawn

Score
80/100
State rank
#102
US rank
#1614

Category grades

Amenities C Commute A+ Cost of living B+ 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
Oak Lawn, IL
County
Cook County · 4,486,803 people
City population
56,861
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
56,861
Household income
$83,911
Rent vs Own
17.5% rent · 82.5% own
Severe rent burden
827.0

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
Majority White (64%)
Race & ethnicity
White 64% Hispanic / Latino 24% Two or more races 9% Black 8% Asian 2%
Hispanic origin (detail)
Mexican 21%
Common ancestry
Romanian 16% Iranian 1% Armenian 1%
Foreign-born
16% · Canada, Vietnam
Languages at home
70% English-only · Spanish 17% Russian/Polish/Slavic 5% Arabic 4%

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
▼ -259.83%
Current HPI
214.6977
Rent YoY
▲ 8.23%
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

+657.6% since first listed
16 events — show timeline
  • 2026-05-21 Listed $250,000 MRED as Distributed by MLS Grid
  • 2024-08-30 Listing Removed MRED as Distributed by MLS Grid
  • 2024-06-04 Listed MRED as Distributed by MLS Grid
  • 2011-02-25 Sold (MLS) $143,000 MRED as Distributed by MLS Grid
  • 2011-02-08 Pending MRED as Distributed by MLS Grid
  • 2011-01-05 Price Changed $159,900 MRED as Distributed by MLS Grid
  • 2010-12-08 Price Changed $169,900 MRED as Distributed by MLS Grid
  • 2010-11-12 Listed $179,900 MRED as Distributed by MLS Grid
  • 2010-05-07 Listing Removed MRED as Distributed by MLS Grid
  • 2010-04-21 Price Changed MRED as Distributed by MLS Grid
  • 2009-07-27 Relisted MRED as Distributed by MLS Grid
  • 2009-07-23 Listing Removed MRED as Distributed by MLS Grid
  • 2009-04-22 Listed MRED as Distributed by MLS Grid
  • 2008-11-30 Listing Removed MRED as Distributed by MLS Grid
  • 2008-07-02 Listed MRED as Distributed by MLS Grid
  • 1988-05-23 Sold (Public Records) $33,000 Public Records

Property tax history

+1.9%/yr

Latest (2023): $7,463 · +24.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…