CashFlowRE
Sign in Sign up
16551 Plymouth Dr
B Composite 74.99
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
  • Appreciation +10.0/10.0
  • ARV discount +4.7/15.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0

$149,900

16551 Plymouth Dr · Markham, IL 60428
2 bd · 1.0 ba · 1,000 sqft · SingleFamily public records · 9 Days on market
Built 1960 8,850 sqft lot Est $141k · 6% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

PRICE REDUCED!Current taxes reflect no exemptions, giving owner-occupants the opportunity of reduced taxes! Swing by this cozy move-in ready ranch with no stairs, perfect for anyone seeking true one-level living. This updated 3-bedroom, 1-bath home features a bright modern kitchen and a refreshed bathroom bringing comfort and style from day one. The huge yard has endless potential, perfect for this upcoming summer and large enough to build a garage or design your ideal outdoor space. The side driveway fits two cars easily. . A clean, well-maintained home with great possibilities-don't miss out!

Key facts

  • Freshly painted
  • Large yard
  • Eat-in kitchen

Tags

EAT-IN KITCHENNEW LAMINATE FLOORINGFRESHLY PAINTEDUPDATED KITCHENLARGE YARD

Property features AI

Finance

  • Other: Possession at closing; Earnest money is held
  • HOA & community: No master association required

Exterior

  • Parking: Two parking spaces; Asphalt off-street parking with side apron (owned)
  • Utilities: Public water; Public sewer; Electric with circuit breakers
  • Home design: Detached single-family home; One-story residence; Fee simple ownership; Built prior to 1978
  • Construction: Vinyl siding and brick exterior; Asphalt roof; Concrete perimeter foundation; Estimated age 61–70 years
  • Exterior features: Fenced yard with chain link fencing; Lot dimensions approximately 59 x 150; Less than 0.25 acre lot; Curb, sidewalk, street lights, and paved streets in the neighborhood; School bus and commuter bus access; close to interstate access

Interior

  • Kitchen: Galley kitchen with eating area/table space; Granite counters; Range, Microwave, Dishwasher, Refrigerator
  • Bedrooms: Master bedroom on main level (14 x 12) with laminate flooring; Bedroom 2 on main level (13 x 12) with wood laminate flooring; Bedroom 3 on main level (12 x 12) with wood laminate flooring
  • Flooring: Laminate/wood laminate flooring throughout main rooms
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Natural gas forced air heating; Central air conditioning
  • Interior features: First-floor bedroom; First-floor full bath; Granite counters; Windows with screens and drapes; Total of 5 rooms; Crawl space basement
  • Laundry & utility: Main-level laundry in a laundry closet (7 x 7); In-unit laundry

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/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $810 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 12.8% vs local median 10.2% in Markham — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 76/100 on livability (#186 in IL, #3,539 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime D, amenities D, employment D.
  • Bremen Chsd 228 (suburban): math 15% / reading 17% proficiency, ranked #468 of 620 in IL (top 76%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 65 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals leasing fast (median 1d 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 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts 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.
Recommended offer $149,900

Questions for the listing agent

  1. Built in 1960 — 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
1.56%
Cap rate
12.78%
Cash-on-cash
23.17%
DSCR
2.03
GRM
5.3

CMA / ARV

ARV (on-the-fly)
$141,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16501 Oxford Dr S 0.11mi 3/1.0 (+1) 975 (-2%) 3mo $105,000 $108 83
16358 Plymouth Dr 0.23mi 3/1.0 (+1) 993 (-1%) 2mo $138,999 $140 82
16309 Plymouth Dr 0.33mi 3/1.0 (+1) 1,051 (+5%) 2mo $170,000 $162 70
16614 Plymouth Dr 0.06mi 3/1.5 (+1) 1,117 (+12%) 4mo $75,000 $67 67
3027 Wilshire Ave 0.59mi 3/1.0 (+1) 1,025 (+2%) 3mo $155,000 $151 61
16165 Oxford Dr 0.48mi 3/1.0 (+1) 1,061 (+6%) 3mo $154,900 $146 60
16364 California Ave 0.23mi 3/1.5 (+1) 1,133 (+13%) 5mo $160,000 $141 56
2926 Sussex Ave 0.64mi 3/1.0 (+1) 1,048 (+5%) 1mo $129,900 $124 56
16738 Crane Ave 0.64mi 3/1.0 (+1) 1,059 (+6%) 2mo $147,000 $139 54
16784 Crane Ave 0.65mi 3/1.0 (+1) 1,059 (+6%) 2mo $155,000 $146 53
16155 Kedzie Pkwy 0.74mi 3/1.0 (+1) 1,048 (+5%) 1mo $215,000 $205 52
16727 Head Ave 0.72mi 3/1.5 (+1) 1,150 (+15%) 1mo $157,000 $137 34

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
41.7%
Equity multiple
4.18×
Total profit
$133,285
Equity at exit
$135,042
10-year hold
IRR
36.0%
Equity multiple
9.39×
Total profit
$351,987
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 60428

Home prices YoY
8.5%
Active inventory
65
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$2,337 high interval (Pro) →
Mortgage (P&I)
$786
Tax est. 1.5%
$187 /mo · $2,248/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$491
Net cashflow
$810

Break-even live

Break-even rent $1,311
Max offer price $149,900
Occupancy floor 60%

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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16752 Artesian Ave Hazel Crest, IL 3.0 1.0 867 $2,500 $2.88 1d 1 0.43mi
16751 Crane Ave Hazel Crest, IL 3.0 1.0 1200 $1,800 $1.50 1d 1 0.66mi
2308 170th St Hazel Crest, IL 3.0 2.0 1020 $2,400 $2.35 1d 1 0.75mi
2173 171st St Hazel Crest, IL 3.0 1.5 1159 $2,350 $2.03 1d 1 0.98mi
2107 171st St Unit 2107 Hazel Crest, IL 3.0 1.5 1158 $2,300 $1.99 1d 1 1.05mi
2722 Larkspur Ln Hazel Crest, IL 3.0 1.5 1441 $2,650 $1.84 12d 1 1.30mi
17561 Hillside Ave Homewood, IL 3.0 1.0 1174 $2,300 $1.96 1d 1 1.44mi
17561 Hillside Ave Homewood, IL 3.0 1.0 1174 $2,500 $2.13 16d 1 1.44mi
16125 Marshfield Ave Markham, IL 3.0 1.0 1043 $2,400 $2.30 1d 1 1.45mi

Listing history 22 events

  1. 2026-06-18
    days on market $149,900 Active 9 DOM
  2. 2026-06-17
    days on market $149,900 Active 8 DOM
  3. 2026-06-16
    days on market $149,900 Active 7 DOM
  4. 2026-06-15
    days on market $149,900 Active 6 DOM
  5. 2026-06-13
    days on market $149,900 Active 4 DOM
  6. 2026-06-10
    pricedays on marketlisting id $149,900 Active 1 DOM
  7. 2026-06-04
    days on market $155,000 Active 52 DOM
  8. 2026-06-03
    days on market $155,000 Active 51 DOM
  9. 2026-06-02
    days on market $155,000 Active 50 DOM
  10. 2026-06-01
    days on market $155,000 Active 49 DOM
  11. 2026-05-31
    days on market $155,000 Active 48 DOM
  12. 2026-04-13
    listed $155,000 Active
  13. 2026-04-13
    historical
  14. 2026-03-11
    listed Active
  15. 2026-03-03
    historical
  16. 2026-02-04
    listed Active
  17. 2026-02-04
    historical
  18. 2025-12-12
    listed Active
  19. 2025-03-28
    historical $2,200
  20. 2025-01-07
    listed $2,200
  21. 2022-11-21
    soldstatus $149,000
  22. 2003-08-21
    soldstatus $66,500

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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
$28,044
− Mortgage interest
−$8,397
− Property taxes
−$2,248
− Insurance
−$750
− Repairs & maintenance
−$2,244
− Management
−$2,244
− Depreciation
−$4,361
Taxable income
$7,802
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,872
After-tax cash flow
$7,852/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
Bremen Chsd 228
NCES district ID
1707050
Math proficiency
15% ▼ -4.00%
Reading proficiency
17% ▼ -5.00%
Median HH income
$57,625
Composite
15.32/100
National rank
#9327
State rank
#468 of 620 in IL

Livability — Markham

Score
76/100
State rank
#186
US rank
#3539

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Markham, IL
City population
10,980
Population (ZIP)
10,980

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 (69%)
Race & ethnicity
Black 69% Hispanic / Latino 17% White 11% Two or more races 4%
Hispanic origin (detail)
Mexican 16%
Common ancestry
Romanian 1% Lithuanian 1% Iranian 1%
Foreign-born
8% · Canada
Languages at home
86% English-only · Spanish 14%

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
▲ 23.63%
Current HPI
302.333
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

+133.1% since first listed
11 events — show timeline
  • 2026-04-13 Listing Removed MRED as Distributed by MLS Grid
  • 2026-04-13 Listed $155,000 MRED as Distributed by MLS Grid
  • 2026-03-11 Listed MRED as Distributed by MLS Grid
  • 2026-03-03 Listing Removed MRED as Distributed by MLS Grid
  • 2026-02-04 Listing Removed MRED as Distributed by MLS Grid
  • 2026-02-04 Listed MRED as Distributed by MLS Grid
  • 2025-12-12 Listed MRED as Distributed by MLS Grid
  • 2025-03-28 Rental Removed $2,200 TURBOTENANT
  • 2025-01-07 Listed for Rent $2,200 TURBOTENANT
  • 2022-11-21 Sold (Public Records) $149,000 Public Records
  • 2003-08-21 Sold (Public Records) $66,500 Public Records

Property tax history

+6.7%/yr

Latest (2023): $8,104 · +91.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…