CashFlowRE
Sign in Sign up
14018 S Finley Ave
C+ Composite 62.78
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 +26.5/30.0
  • Appreciation +10.0/10.0
  • DSCR +9.0/10.0
  • 1% rule +7.3/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • ARV discount +0.0/15.0

$149,900

14018 S Finley Ave · Robbins, IL 60472
3 bd · 1.0 ba · 1,040 sqft · SingleFamily public records · 11 Days on market
Built 1961 8,712 sqft lot Est $123k · 22% over

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

Listing remarks

Welcome home to this stunning, fully renovated home that perfectly blends modern luxury with everyday functionality. Boasting a bright, open floor plan and high-end upgrades throughout, this 3-bedroom, 1-bathroom home is completely move-in ready. Property Highlights: Kitchen: Featuring brand-new custom cabinetry, sleek premium quartz countertops, and brand-new stainless steel appliances. Open-Concept Living: The expansive, versatile main living area (14 x 25) features an intelligent L-shaped layout-perfectly zoned to accommodate a large main living area (14 x 15) plus a dedicated dining area (9 x 10). Modern Upgrades: Enjoy brand-new, durable flooring throughout the entire home and a com

Key facts

  • Custom cabinetry
  • Durable flooring
  • Modernized bathroom

Tags

CUSTOM CABINETRYPREMIUM QUARTZ COUNTERTOPSSTAINLESS STEEL APPLIANCESOPEN-CONCEPT LIVINGMODERNIZED BATHROOMDURABLE FLOORING

Property features AI

Finance

  • Other: Living area reported by landlord/tenant/seller
  • HOA & community: No master association fees required

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; One-story; Fee simple ownership; Rehab completed in 2026
  • Construction: Frame construction; Asphalt roof; Concrete perimeter foundation; Built 61–70 years ago; Built before 1978
  • Exterior features: Other exterior features

Interior

  • Kitchen: Kitchen on main level (7 x 10)
  • Bedrooms: Master bedroom on main level (9 x 12); Two additional bedrooms on main level (9 x 12 and 9 x 9)
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating
  • Interior features: Five total rooms; Living room (14 x 25); Family room; Dining room
  • Laundry & utility: Main-level laundry room (5 x 12)

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 single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $396 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).

Location & tenants

  • Location reads 66/100 on livability (#583 in IL) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime D+, schools F, amenities F.
  • Chsd 218 (suburban): math 14% / reading 20% proficiency, ranked #454 of 620 in IL (top 73%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 28 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); 6,272 units permitted in Cook County in 2024 (4,658 in 5+ unit buildings).

Forward outlook

  • In year one you build about $16k of equity ($1k loan paydown + $15k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$41k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $10k; list at $150k implies a 1399% gain — meaningful room to come down on a strong offer.
Recommended offer $149,900

Questions for the listing agent

  1. Built in 1961 — 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. 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?
  4. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.23%
Cap rate
9.47%
Cash-on-cash
11.33%
DSCR
1.50
GRM
6.8

CMA / ARV

ARV (on-the-fly)
$122,720
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3206 Kinne Rd 0.44mi 3/1.0 1,100 (+6%) 2mo $219,000 $199 68
3223 Emery Ln 0.32mi 4/1.0 (+1) 1,100 (+6%) 6mo $219,000 $199 66
3214 W Lydia Ave 0.27mi 3/1.0 931 (-10%) 6mo $40,000 $43 65
3101 Emery Ln 0.31mi 3/1.0 1,144 (+10%) 6mo $140,000 $122 64
3113 Emery Ln 0.29mi 3/1.0 1,100 (+6%) 17mo $87,500 $80 63
3714 W 140th Pl 0.44mi 3/1.0 1,000 (-4%) 17mo $60,000 $60 59
14110 S Grace Ave 0.38mi 4/1.0 (+1) 1,133 (+9%) 7mo $27,300 $24 57
3629 Maxey Ct 0.52mi 3/1.0 1,140 (+10%) 12mo $135,000 $118 50
13958 Betty Ln 0.43mi 4/2.0 (+1) 935 (-10%) 15mo $125,000 $134 42
2837 140th Pl 0.65mi 3/1.0 1,144 (+10%) 16mo $125,000 $109 39
14517 Saint Louis Ave 0.73mi 3/1.0 1,194 (+15%) 4mo $240,000 $201 38
13426 S Central Park Ave 0.70mi 2/1.0 (-1) 908 (-13%) 14mo $90,000 $99 30

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
32.6%
Equity multiple
3.55×
Total profit
$106,933
Equity at exit
$135,042
10-year hold
IRR
28.1%
Equity multiple
8.03×
Total profit
$295,133
Equity at exit
$291,223

Cash invested: $41,972 (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 60472

Home prices YoY
3.5%
Active inventory
28
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,848 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$215 /mo · $2,579/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$388
Net cashflow
$396

Break-even live

Break-even rent $1,346
Max offer price $149,900
Occupancy floor 74%

Sensitivity live

Price -10% $481 -5% $439 +0% $396 +5% $354 +10% $312
Rent -10% $250 -5% $323 +0% $396 +5% $469 +10% $542
Rate -1.0pp $472 -0.5pp $435 base $396 +0.5pp $358 +1.0pp $318

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
$37,475
Closing costs
$4,497
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
13906 Central Park Ave Unit 2N Robbins, IL 3.0 2.0 900 $2,000 $2.22 0d 1 0.32mi
3025 140th St Blue Island, IL 4.0 1.0 1144 $2,000 $1.75 0d 1 0.43mi
3028 141st St Blue Island, IL 4.0 1.0 1144 $1,911 $1.67 2d 1 0.44mi
14521 Richmond Ave Unit 3 Posen, IL 2.0 1.0 850 $1,375 $1.62 25d 1 0.90mi
3542 147th St Midlothian, IL 2.0 1.0 817 $1,500 $1.84 7d 2 0.92mi
3349 147th St Unit 3240 06 Midlothian, IL 2.0 1.0 817 $1,500 $1.84 6d 1 0.94mi
14547 Keystone Ave #12 Midlothian, IL 2.0 1.0 1000 $1,600 $1.60 0d 1 1.13mi
13443 Greenwood Ave Unit 2E Blue Island, IL 2.0 1.0 1200 $1,550 $1.29 0d 1 1.27mi
13308 Old Western Ave Unit 2 Blue Island, IL 3.0 1.5 1350 $2,200 $1.63 12d 1 1.40mi
13308 Old Western Ave Unit 2 Blue Island, IL 3.0 1.5 1350 $2,200 $1.63 23d 1 1.40mi
2640 Vermont St Unit 1 Blue Island, IL 3.0 1.5 1500 $2,200 $1.47 0d 1 1.43mi

Listing history 7 events

  1. 2026-06-21
    days on market $149,900 Active 11 DOM
  2. 2026-06-18
    days on market $149,900 Active 8 DOM
  3. 2026-06-17
    days on market $149,900 Active 7 DOM
  4. 2026-06-16
    days on market $149,900 Active 6 DOM
  5. 2026-06-15
    days on market $149,900 Active 5 DOM
  6. 2026-06-13
    remarks 699-char remark
  7. 2026-06-13
    listed $149,900 Active 3 DOM

ⓘ 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
$2,579 · $215/mo
Projected year-2 tax
$2,991 · $249/mo
Expected delta
+$412/yr (+$34/mo · 16.0%)

ⓘ 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 ≥102°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$22,175
− Mortgage interest
−$8,397
− Property taxes
−$2,579
− Insurance
−$750
− Repairs & maintenance
−$1,774
− Management
−$1,774
− Depreciation
−$4,361
Taxable income
$2,541
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$610
After-tax cash flow
$4,147/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
Chsd 218
NCES district ID
1706540
Math proficiency
14% ▼ -4.00%
Reading proficiency
20% ▼ -1.00%
Median HH income
$57,166
Composite
16.09/100
National rank
#9235
State rank
#454 of 620 in IL

Livability — Robbins

Score
66/100
State rank
#583
US rank
#12161

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Robbins, IL
City population
4,961
Population (ZIP)
4,961

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 Black (85%)
Race & ethnicity
Black 85% Hispanic / Latino 9% White 4% Two or more races 3%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Hispanic 4%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 7%

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
▲ 16.74%
Current HPI
494.1622
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

+887.8% since first listed
3 events — show timeline
  • 2026-06-10 Listed $149,900 MRED as Distributed by MLS Grid
  • 1993-06-24 Sold (Public Records) $10,000 Public Records
  • 1992-07-24 Sold (Public Records) $15,175 Public Records

Property tax history

+12.2%/yr

Latest (2023): $2,579 · +18.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…