CashFlowRE
Sign in Sign up
3417 Butler Ave
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

$84,900

3417 Butler Ave · Steger, IL 60475
2 bd · 1.5 ba · 1,210 sqft · Other public records · 186 Days on market
Built 1909 ↓ 15% since listing

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

Listing remarks

Exciting opportunity! This frame 1.5 story offers 2 bedrooms, 1.5 baths and a basement that can be finished for extra living space. This property is waiting for the right owner to unlock its full potential and turn it into a stunning home. Conveniently located near shopping, restaurants and transportation, this home is ideal for a first-time buyer ready to transform it into a fabulous living space or an investor looking to add to their rental portfolio.

Key facts

  • Built 1909
  • Listed 186 days

Property features AI

Finance

  • HOA & community: No master association fees (not required)

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; 1.5-story design; Fee simple ownership; Home is over 100 years old; Built before 1978
  • Construction: Frame construction
  • Exterior features: Lot under 0.25 acre

Interior

  • Kitchen: Main-level kitchen (approx. 15 x 9)
  • Bedrooms: Primary bedroom on second level (approx. 18 x 14); Second bedroom on main level (approx. 11 x 9); Two additional bedrooms listed
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Natural gas forced-air heating
  • Interior features: Five total rooms; Unfinished full basement
  • Laundry & utility: Dedicated 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 2-bed/1.5-bath other listed at $85k.

Deal economics

  • At list price, monthly cash flow is $563 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $85k).
  • Recommended offer: $75k (12.0% below list) — sets the bar for market timing.
  • Cap rate 14.2% 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: 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; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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 $587 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 $24k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 186 days — a 12% lower offer ($75k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 19y ago; this cycle's ask has dropped $15k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.3% of price; built in 1909 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $74,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 186 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1909 — 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 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?
  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
1.91%
Cap rate
14.24%
Cash-on-cash
28.40%
DSCR
2.26
GRM
4.4

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
22.7%
Equity multiple
1.93×
Total profit
$22,174
Equity at exit
$12,659
10-year hold
IRR
30.7%
Equity multiple
3.77×
Total profit
$65,866
Equity at exit
$7,341

Cash invested: $23,772 (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
4.4×

Monthly cashflow live

Estimated rent
$1,620 high interval (Pro) →
Mortgage (P&I)
$445
Tax from tax record
$237 /mo · $2,838/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$340
Net cashflow
$563

Break-even live

Break-even rent $908
Max offer price $84,900
Occupancy floor 60%

Sensitivity live

Price -10% $611 -5% $587 +0% $563 +5% $538 +10% $514
Rent -10% $435 -5% $499 +0% $563 +5% $626 +10% $690
Rate -1.0pp $605 -0.5pp $584 base $563 +0.5pp $541 +1.0pp $518

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
$21,225
Closing costs
$2,547
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
22 E 35th St Steger, IL 2.0 1.0 740 $1,250 $1.69 25d 1 0.33mi
3135 Chicago Rd Unit 2nd Steger, IL 2.0 1.0 1300 $1,650 $1.27 25d 1 0.55mi
3763 Emerald Ave Steger, IL 3.0 1.0 1125 $1,950 $1.73 25d 1 0.70mi
316 W 34th St Steger, IL 3.0 1.0–1.5 720 $1,493 $2.07 0d 5 1.18mi
236 Chestnut Ave Unit S South Chicago Heights, IL 3.0 1.0 1032 $2,000 $1.94 25d 1 1.25mi

Listing history 16 events

  1. 2026-06-10
    status $84,900 Pending 186 DOM
  2. 2026-06-09
    days on market $84,900 Active 186 DOM
  3. 2026-06-08
    days on market $84,900 Active 185 DOM
  4. 2026-06-07
    days on market $84,900 Active 184 DOM
  5. 2026-06-04
    days on market $84,900 Active 181 DOM
  6. 2026-06-03
    days on market $84,900 Active 180 DOM
  7. 2026-06-02
    days on market $84,900 Active 179 DOM
  8. 2026-06-01
    days on market $84,900 Active 178 DOM
  9. 2026-05-31
    days on market $84,900 Active 177 DOM
  10. 2026-02-16
    price $84,900
  11. 2026-01-12
    price $89,900
  12. 2025-12-05
    listed $99,900 Active
  13. 2008-07-09
    historical
  14. 2008-04-20
    listed
  15. 2007-10-18
    historical
  16. 2007-04-18
    listed

ⓘ 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
$2,838 · $237/mo
Projected year-2 tax
$2,838 · $237/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
$19,438
− Mortgage interest
−$4,756
− Property taxes
−$2,838
− Insurance
−$424
− Repairs & maintenance
−$1,555
− Management
−$1,555
− Depreciation
−$2,470
Taxable income
$5,839
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,401
After-tax cash flow
$5,349/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

-15.0% since first listed
7 events — show timeline
  • 2026-02-16 Price Changed $84,900 MRED as Distributed by MLS Grid
  • 2026-01-12 Price Changed $89,900 MRED as Distributed by MLS Grid
  • 2025-12-05 Listed $99,900 MRED as Distributed by MLS Grid
  • 2008-07-09 Listing Removed MRED as Distributed by MLS Grid
  • 2008-04-20 Listed MRED as Distributed by MLS Grid
  • 2007-10-18 Listing Removed MRED as Distributed by MLS Grid
  • 2007-04-18 Listed MRED as Distributed by MLS Grid

Property tax history

+4.8%/yr

Latest (2024): $2,838 · +9.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…