CashFlowRE
Sign in Sign up
3728 Chicago Rd
B- Composite 66.59
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.7/10.0
  • Appreciation +0.0/10.0

$107,000

3728 Chicago Rd · Steger, IL 60475
3 bd · 1.0 ba · 1,303 sqft · Other public records · 10 Days on market
Built 1900

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

Listing remarks MLS

HANDY MAN SPECIAL! This 3 Bedroom 1 Bath Home is being sold "As-Is" and includes a 1-car detached Garage. Seller will not furnish Survey or Termite Inspection. Come take a look today!

Key facts

  • Rear mudroom
  • Large walk-in pantry
  • Garage

Tags

LARGE PRIVATE BACKYARDSPACIOUS MAIN LIVING AREADEDICATED BREAKFAST AREALARGE WALK-IN PANTRYREAR MUDROOMDESIGNATED LAUNDRY AREA

Property features AI

Finance

  • Other: Immediate possession; Listing brokerage: eXp Realty
  • HOA & community: No master association fee required

Exterior

  • Parking: Detached garage (1 garage space, 1 total parking space)
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; 1.5-story design; Fee simple ownership; Property is over 100 years old; Built before 1978
  • Construction: Aluminum siding
  • Exterior features: Lot under 0.25 acre; Lot dimensions listed as 5227

Interior

  • Kitchen: Kitchen (Main level, 12 x 9)
  • Bedrooms: Master bedroom (Second level, 20 x 11); Bedroom (Main level, 10 x 8); Bedroom 2 (Main level, 9 x 9); Bedroom 3 (Main level, 9 x 9)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas forced-air heating; Central air conditioning
  • Interior features: Crawl space basement; Mud room; Dining room; Family room; Living room
  • 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/1.0-bath other listed at $107k.

Deal economics

  • At list price, monthly cash flow is $476 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $107k).
  • Cap rate 11.6% vs local median 5.1% in Steger — 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 67/100 on livability (#498 in IL) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: employment C-, health & safety D+, amenities F.
  • Bloom Twp Hsd 206 (suburban): math 8% / reading 9% proficiency, ranked #591 of 620 in IL (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Steger Intermediate Center (math 2% / reading 8%, grade F, #1,741 of 2,056 statewide, top 93%, 446 students, 0% FRL); Columbia Central School (math 7% / reading 17%, grade F, #562 of 665 statewide, top 86%, 616 students, 0% FRL); Bloom Trail High School (math 12% / reading 12%, grade F, #511 of 693 statewide, top 75%, 1,227 students, 0% FRL).
  • Market conditions: 43 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 27d on market — plan ~3-4 weeks tenant-placement turnaround); 2,028 units permitted in Will County in 2024 (530 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $740 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Will County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $30k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 16y ago; this cycle's ask has dropped $43k (29%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 4.6% of price; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $107,000

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.76%
Cap rate
11.63%
Cash-on-cash
19.06%
DSCR
1.85
GRM
4.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
11.1%
Equity multiple
1.44×
Total profit
$13,168
Equity at exit
$15,954
10-year hold
IRR
20.2%
Equity multiple
2.71×
Total profit
$51,299
Equity at exit
$9,251

Cash invested: $29,960 (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 60475

Active inventory
43
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$1,888 medium interval (Pro) →
Mortgage (P&I)
$561
Tax from tax record
$410 /mo · $4,920/yr
Insurance
$45
HOA
$0
Vacancy / Maint / Mgmt
$396
Net cashflow
$476

Break-even live

Break-even rent $1,286
Max offer price $107,000
Occupancy floor 70%

Sensitivity live

Price -10% $826 -5% $506 +0% $476 +5% $446 +10% $415
Rent -10% $327 -5% $401 +0% $476 +5% $550 +10% $625
Rate -1.0pp $530 -0.5pp $503 base $476 +0.5pp $448 +1.0pp $420

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
$26,750
Closing costs
$3,210
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
3763 Emerald Ave Steger, IL 3.0 1.0 1125 $1,950 $1.73 26d 1 0.15mi
3135 Chicago Rd Unit 2nd Steger, IL 2.0 1.0 1300 $1,650 $1.27 26d 1 0.76mi
316 W 34th St Steger, IL 3.0 1.0–1.5 720 $1,715 $2.38 0d 5 0.93mi
236 Chestnut Ave Unit S South Chicago Heights, IL 3.0 1.0 1032 $2,000 $1.94 26d 1 1.36mi

Listing history 41 events

  1. 2026-06-21
    days on market $107,000 Active 10 DOM
  2. 2026-06-18
    days on market $107,000 Active 7 DOM
  3. 2026-06-17
    days on market $107,000 Active 6 DOM
  4. 2026-06-16
    days on market $107,000 Active 5 DOM
  5. 2026-06-15
    days on market $107,000 Active 4 DOM
  6. 2026-06-13
    days on market $107,000 Active 2 DOM
  7. 2026-06-13
    days on marketlisting id $107,000 Active 1 DOM
  8. 2026-06-09
    days on market $107,000 Active 243 DOM
  9. 2026-06-08
    days on market $107,000 Active 242 DOM
  10. 2026-06-07
    pricedays on market $107,000 Active 241 DOM
  11. 2026-06-04
    days on market $110,000 Active 238 DOM
  12. 2026-06-03
    days on market $110,000 Active 237 DOM
  13. 2026-06-02
    days on market $110,000 Active 236 DOM
  14. 2026-06-01
    days on market $110,000 Active 235 DOM
  15. 2026-05-31
    days on market $110,000 Active 234 DOM
  16. 2026-05-04
    status Active
  17. 2026-05-04
    price $110,000
  18. 2026-04-06
    historical Contingent - Continue to Show
  19. 2026-03-27
    price $122,000
  20. 2026-02-27
    price $125,000
  21. 2026-02-06
    price $128,000
  22. 2026-01-16
    price $132,000
  23. 2025-12-19
    price $136,000
  24. 2025-11-21
    price $142,000
  25. 2025-10-31
    price $146,000
  26. 2025-10-09
    listed $150,000 Active
  27. 2015-09-04
    soldstatus $4,466,598
  28. 2013-02-20
    soldstatus $25,000
  29. 2013-02-11
    soldstatus $25,000 Closed Sale 193-char remark
    Show marketing remark (193 chars)

    HANDY MAN SPECIAL! This 3 Bedroom 1 Bath Home is being sold "As-Is" and includes a 1-car detached Garage. Seller will not furnish Survey or Termite Inspection. Come take a look today!

  30. 2013-01-02
    status Pending 193-char remark
    Show marketing remark (193 chars)

    HANDY MAN SPECIAL! This 3 Bedroom 1 Bath Home is being sold "As-Is" and includes a 1-car detached Garage. Seller will not furnish Survey or Termite Inspection. Come take a look today!

  31. 2012-12-05
    listed $29,900 New 193-char remark
    Show marketing remark (193 chars)

    HANDY MAN SPECIAL! This 3 Bedroom 1 Bath Home is being sold "As-Is" and includes a 1-car detached Garage. Seller will not furnish Survey or Termite Inspection. Come take a look today!

  32. 2012-05-02
    soldstatus $20,001
  33. 2012-04-11
    soldstatus $20,001
  34. 2011-10-29
    soldstatus $45,000 Closed Sale 107-char remark
    Show marketing remark (107 chars)

    NICE SOLID HOME FOR THE MONEY. ENCLOSED BACK PORCH. SIDE DRIVE WITH GARAGE. COME AND TAKE A PEEK TODAY!!

  35. 2011-06-28
    listed $108,000 New 107-char remark
    Show marketing remark (107 chars)

    NICE SOLID HOME FOR THE MONEY. ENCLOSED BACK PORCH. SIDE DRIVE WITH GARAGE. COME AND TAKE A PEEK TODAY!!

  36. 2011-06-21
    historical
  37. 2010-12-03
    listed New
  38. 2010-12-01
    historical
  39. 2010-11-18
    listed New
  40. 1998-05-06
    soldstatus $75,000
  41. 1990-03-14
    soldstatus $43,900

ⓘ 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
$4,920 · $410/mo
Projected year-2 tax
$4,920 · $410/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 · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$22,656
− Mortgage interest
−$5,994
− Property taxes
−$4,920
− Insurance
−$535
− Repairs & maintenance
−$1,812
− Management
−$1,812
− Depreciation
−$3,113
Taxable income
$4,470
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,073
After-tax cash flow
$4,638/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
Bloom Twp Hsd 206
NCES district ID
1706420
Math proficiency
8% ▼ -3.00%
Reading proficiency
9% ▼ -8.00%
Median HH income
$39,795
Composite
7.4/100
National rank
#9952
State rank
#591 of 620 in IL

Livability — Steger

Score
67/100
State rank
#498
US rank
#10279

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Steger, IL
City population
10,103
Population (ZIP)
10,103

Population outlook (Will County) Hauer SSP2

Today (2025)
705,368 people
By 2030
708,154 · +0.4%
By 2040
702,692 · -0.4%
By 2050
680,249 · -3.6%
By 2075
611,990 · -13.2%
By 2100
516,215 · -26.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
White 52% Hispanic / Latino 23% Black 18% Two or more races 11% Asian 1%
Hispanic origin (detail)
Mexican 21%
Common ancestry
Romanian 5% Lithuanian 1% Italian 1%
Foreign-born
7% · Canada, South Korea
Languages at home
85% English-only · Spanish 13% Other Indo-European 1%

Political lean MEDSL · Will

2024 margin
Toss-up / Even · D 50.1% · R 48.5% · Other 1.4%
2008→2024 swing
-11.6pp toward R · 2008: 13.2pp · 2024: 1.6pp
All cycles
2024: D+1.6 2020: D+8.3 2016: D+5.7 2012: D+3.7 2008: D+13.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -92.95%
Current HPI
134.0677
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

+150.6% since first listed
26 events — show timeline
  • 2026-05-04 Relisted MRED as Distributed by MLS Grid
  • 2026-05-04 Price Changed $110,000 MRED as Distributed by MLS Grid
  • 2026-04-06 Contingent MRED as Distributed by MLS Grid
  • 2026-03-27 Price Changed $122,000 MRED as Distributed by MLS Grid
  • 2026-02-27 Price Changed $125,000 MRED as Distributed by MLS Grid
  • 2026-02-06 Price Changed $128,000 MRED as Distributed by MLS Grid
  • 2026-01-16 Price Changed $132,000 MRED as Distributed by MLS Grid
  • 2025-12-19 Price Changed $136,000 MRED as Distributed by MLS Grid
  • 2025-11-21 Price Changed $142,000 MRED as Distributed by MLS Grid
  • 2025-10-31 Price Changed $146,000 MRED as Distributed by MLS Grid
  • 2025-10-09 Listed $150,000 MRED as Distributed by MLS Grid
  • 2015-09-04 Sold (Public Records) $4,466,598 Public Records
  • 2013-02-20 Sold (Public Records) $25,000 Public Records
  • 2013-02-11 Sold (MLS) $25,000 MRED as Distributed by MLS Grid
  • 2013-01-02 Pending MRED as Distributed by MLS Grid
  • 2012-12-05 Listed $29,900 MRED as Distributed by MLS Grid
  • 2012-05-02 Sold (Public Records) $20,001 Public Records
  • 2012-04-11 Sold (Public Records) $20,001 Public Records
  • 2011-10-29 Sold (MLS) $45,000 MRED as Distributed by MLS Grid
  • 2011-06-28 Listed $108,000 MRED as Distributed by MLS Grid
  • 2011-06-21 Listing Removed MRED as Distributed by MLS Grid
  • 2010-12-03 Listed MRED as Distributed by MLS Grid
  • 2010-12-01 Listing Removed MRED as Distributed by MLS Grid
  • 2010-11-18 Listed MRED as Distributed by MLS Grid
  • 1998-05-06 Sold (Public Records) $75,000 Public Records
  • 1990-03-14 Sold (Public Records) $43,900 Public Records

Property tax history

+4.2%/yr

Latest (2024): $4,920 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…