CashFlowRE
Sign in Sign up
3704 214th Pl Multi-family
B- Composite 66.74
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 +0.9/10.0
  • Appreciation +0.0/10.0

$92,000

3704 214th Pl · Matteson, IL 60443
4 bd · 2.0 ba · 2,088 sqft · MultiFamily public records · 58 Days on market
Built 1901 ↓ 11% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks

This is a large two-story single-family home with more space than you'd expect. Inside, you'll find extra rooms, original woodwork, and hardwood floors that could really shine again. Although the home requires updates, it presents an ideal project for investors or owner occupants looking to restore a property and contribute to neighborhood revitalization. Bring your vision and be part of transforming this home into a valuable addition to the community. Be advised of the following: This is an AS-IS sale, all rooms/lot/dimension sizes are estimated, no termite, no survey provided, buyer responsible for all municipal repairs, and the property has to be listed for 10 days before any offers are

Key facts

  • 2 garage spots
  • Built 1901
  • Listed 58 days

Property features AI

Finance

  • Other: Possession at closing
  • HOA & community: No master association fees required

Exterior

  • Parking: Detached garage (2 garage spaces, 2 total parking spaces)
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; 2 stories; Fee simple ownership; Built more than 100 years ago; Contains materials framed construction; Built before 1978
  • Construction: Frame construction
  • Exterior features: Lot less than 0.25 acre; Lot dimensions: 6600

Interior

  • Kitchen: Kitchen on the main level (approx. 12 x 8); Pantry (approx. 5 x 4)
  • Bedrooms: 3 bedrooms; Master bedroom on the main level (approx. 11 x 11); Second and third bedrooms on the second level (approx. 9 x 8 and 11 x 18)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Radiant heating
  • Interior features: 7 total rooms; Unfinished full basement
  • Laundry & utility: Laundry room (level not specified)

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 4-bed/2.0-bath multifamily listed at $92k.

Deal economics

  • At list price, monthly cash flow is $1k ($17k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $92k).
  • Recommended offer: $89k (3.0% below list) — sets the bar for market timing.
  • Cap rate 25.2% vs local median 6.2% in Matteson — 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 (#525 in IL) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, cost of living A; Watch: schools D+, amenities F, commute F.
  • Rich Twp Hsd 227 (suburban): math 5% / reading 12% proficiency, ranked #577 of 620 in IL (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 69 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 6,272 units permitted in Cook County in 2024 (4,658 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $636 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $26k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 58 days — a 3% lower offer ($89k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1901 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $89,240 (3.0% below list)

Questions for the listing agent

  1. It's been on market 58 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1901 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
2.86%
Cap rate
25.15%
Cash-on-cash
67.35%
DSCR
4.00
GRM
2.9

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
66.7%
Equity multiple
4.00×
Total profit
$77,217
Equity at exit
$13,717
10-year hold
IRR
70.9%
Equity multiple
8.22×
Total profit
$185,976
Equity at exit
$7,954

Cash invested: $25,760 (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 60443

Home prices YoY
-32.6%
Active inventory
69
Price-to-rent
2.9×

Monthly cashflow live

Estimated rent
$2,635 medium interval (Pro) →
Mortgage (P&I)
$482
Tax est. 1.5%
$115 /mo · $1,380/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$553
Net cashflow
$1,446

Break-even live

Break-even rent $805
Max offer price $92,000
Occupancy floor 40%

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
$23,000
Closing costs
$2,760
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
21015 London Dr Olympia Fields, IL 4.0 3.0 2700 $3,200 $1.19 1d 1 1.17mi
4200 Arlington Dr Richton Park, IL 3.0 2.0 1595 $2,061 $1.29 19d 1 1.17mi

Listing history 15 events

  1. 2026-06-18
    days on market $92,000 Active 58 DOM
  2. 2026-06-17
    days on market $92,000 Active 57 DOM
  3. 2026-06-16
    days on market $92,000 Active 56 DOM
  4. 2026-06-15
    days on market $92,000 Active 55 DOM
  5. 2026-06-13
    days on market $92,000 Active 53 DOM
  6. 2026-06-09
    days on market $92,000 Active 49 DOM
  7. 2026-06-08
    days on market $92,000 Active 48 DOM
  8. 2026-06-07
    days on market $92,000 Active 47 DOM
  9. 2026-06-04
    days on market $92,000 Active 44 DOM
  10. 2026-06-03
    days on market $92,000 Active 43 DOM
  11. 2026-06-02
    days on market $92,000 Active 42 DOM
  12. 2026-06-01
    days on market $92,000 Active 41 DOM
  13. 2026-05-31
    days on market $92,000 Active 40 DOM
  14. 2026-04-20
    listed $92,000 Active
  15. 2000-05-16
    soldstatus $103,000

ⓘ 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 ≥101°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$31,620
− Mortgage interest
−$5,153
− Property taxes
−$1,380
− Insurance
−$460
− Repairs & maintenance
−$2,530
− Management
−$2,530
− Depreciation
−$2,676
Taxable income
$16,891
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,054
After-tax cash flow
$13,296/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
Rich Twp Hsd 227
NCES district ID
1733420
Math proficiency
5% ▼ -3.00%
Reading proficiency
12% ▬ 0.00%
Median HH income
$56,056
Composite
8.93/100
National rank
#9885
State rank
#577 of 620 in IL

Livability — Matteson

Score
67/100
State rank
#525
US rank
#10883

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Matteson, IL
City population
20,606
Population (ZIP)
20,606

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 (72%)
Race & ethnicity
Black 72% White 18% Two or more races 6% Hispanic / Latino 5% Asian 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 2%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 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
▼ -89.68%
Current HPI
185.4404
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

-10.7% since first listed
2 events — show timeline
  • 2026-04-20 Listed $92,000 MRED as Distributed by MLS Grid
  • 2000-05-16 Sold (Public Records) $103,000 Public Records

Property tax history

+3.7%/yr

Latest (2023): $6,069 · +15.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…