CashFlowRE
Sign in Sign up
240 N Park Dr
F Composite 31.27
Why this score? — see what drove the F 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 +7.3/30.0
  • ARV discount +6.9/15.0
  • 1% rule +4.8/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • DSCR +1.5/10.0
  • Appreciation +0.0/10.0

$214,900

240 N Park Dr · Glenwood, IL 60425
2 bd · 1.0 ba · 1,088 sqft · SingleFamily public records · 171 Days on market
Built 1965 7,200 sqft lot Est $212k · at est.

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

Listing remarks MLS

SPACIOUS AND UPDATED HOME IN GLENWOOD! THIS GREAT HOME FEATURES A XL KITCHEN WITH ISLAND, STAINLESS STEEL APPLIANCES, GRANITE COUNTERS, HARDWOOD FLOORS THROUGHOUT, FULL FINISHED BASEMENT W/ CERAMIC TILE FLOORS, RECESSED LIGHTING, LARGE LAUNDRY ROOM W/ SINK, SPACIOUS YARD W/ REAR PATIO, 2.5 CAR DETACHED GARAGE, EXCELLENT LOCATION NEXT TO THE PARK, SHOPPING AND EXPRESSWAYS. SCHEDULE A VIEWING TODAY!

Key facts

  • Generous yard
  • Spacious kitchen
  • Granite countertops

Tags

SPACIOUS KITCHENGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESHARDWOOD FLOORSFULLY FINISHED BASEMENTGENEROUS YARD

Property features AI

Finance

  • Other: Lot dimensions approximately 60 x 120 (less than 0.25 acre); Total finished area includes finished basement (below-grade finished area approx. 1,088); Total finished/unfinished area reported as 2,176
  • HOA & community: No master association fee required

Exterior

  • Parking: Detached garage with 2.5 garage spaces; Concrete driveway; Garage door opener; Owned garage
  • Security: CO detectors
  • Utilities: Public water; Public sewer; Electric service with circuit breakers
  • Home design: Detached single-family home; One-story layout with finished basement; Built approximately 61–70 years ago; Fee simple ownership
  • Construction: Brick construction; Asphalt roof; Concrete perimeter foundation
  • Exterior features: Patio; School bus service available

Interior

  • Kitchen: Range; Microwave; Dishwasher; Refrigerator
  • Bedrooms: 3 bedrooms (plus a possible 4th); One bedroom located in the basement
  • Flooring: Hardwood flooring in primary living areas and some bedrooms; Porcelain tile in kitchen, basement family room, basement bedroom and basement laundry
  • Bathrooms: 2 full bathrooms; Basement includes a bathroom
  • Heating & cooling: Natural gas forced-air heating; Central air conditioning; CO detectors
  • Interior features: Walk-in closets; Window screens; Finished full basement
  • Laundry & utility: Basement laundry with gas dryer hookup and utility sink; Washer and dryer included

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 $215k.

Deal economics

  • At list price, monthly cash flow is $-286 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $178k (17.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $212k (1.5% below list).
  • Recommended offer: $178k (17.2% below list) — sets the bar for cash-flow.
  • Cap rate 4.7% vs local median 8.0% in Glenwood — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 66/100 on livability (#545 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B; Watch: health & safety D+, amenities F, commute F.
  • Homewood Flossmoor Chsd 233 (suburban): math 21% / reading 27% proficiency, ranked #272 of 620 in IL (top 44%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Longwood Elem School (math 2% / reading 8%, grade F, #1,741 of 2,056 statewide, top 93%, 330 students, 0% FRL); Brookwood Jr High School (math 5% / reading 20%, grade F, #545 of 665 statewide, top 83%, 241 students, 0% FRL); Homewood-Flossmoor High School (math 21% / reading 27%, grade F, #304 of 693 statewide, top 44%, 2,798 students, 0% FRL).
  • Market conditions: 53 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 0d 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

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 171 days — a 12% lower offer ($189k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 11y ago; this cycle's ask has dropped $25k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 4.1% of price.
Recommended offer $177,877 (17.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 171 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  3. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. 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.
  10. 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.
  11. 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
0.98%
Cap rate
4.69%
Cash-on-cash
-5.71%
DSCR
0.75
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$212,160
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
423 N Pleasant Dr 0.21mi 3/1.0 (+1) 1,092 (+0%) 12mo $215,000 $197 75
406 N Park Dr 0.16mi 3/2.0 (+1) 1,091 (+0%) 13mo $213,000 $195 72
817 W Strieff Ln 0.22mi 3/1.5 (+1) 1,118 (+3%) 10mo $213,000 $191 70
308 N Park Dr 0.06mi 3/2.0 (+1) 1,088 (0%) 22mo $272,000 $250 70
808 N Rainbow Dr 0.17mi 3/1.5 (+1) 1,164 (+7%) 17mo $194,000 $167 60
440 W Arquilla Dr 0.24mi 3/1.5 (+1) 1,171 (+8%) 22mo $176,000 $150 50
914 Coach Rd 0.58mi 3/1.5 (+1) 1,197 (+10%) 0mo $275,000 $230 49
139 N Wabash Ave 0.70mi 3/1.0 (+1) 950 (-13%) 20mo $166,900 $176 25

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

Projected returns pro-forma

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

5-year hold
IRR
-25.8%
Equity multiple
0.12×
Total profit
$-52,728
Equity at exit
$32,042
10-year hold
IRR
-21.8%
Equity multiple
-0.13×
Total profit
$-68,076
Equity at exit
$18,581

Cash invested: $60,172 (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 60425

Home prices YoY
-10.6%
Active inventory
53
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$2,116 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$741 /mo · $8,894/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$444
Net cashflow
$-286

Break-even live

Break-even rent $2,478
Max offer price $177,877
Occupancy floor

Sensitivity live

Price -10% $-165 -5% $-225 +0% $-286 +5% $-347 +10% $-408
Rent -10% $-453 -5% $-370 +0% $-286 +5% $-203 +10% $-119
Rate -1.0pp $-178 -0.5pp $-232 base $-286 +0.5pp $-342 +1.0pp $-399

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
$53,725
Closing costs
$6,447
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
44 N Glenwood Ave Glenwood, IL 1.0 1.0 700 $1,900 $2.71 0d 1 0.58mi
105 S Sycamore Ln Glenwood, IL 3.0 1.5 1201 $2,300 $1.92 3d 1 1.40mi
105 S Sycamore Ln Glenwood, IL 3.0 1.5 1201 $2,300 $1.92 0d 1 1.40mi

Listing history 50 events

  1. 2026-06-21
    days on market $214,900 Active 171 DOM
  2. 2026-06-18
    days on market $214,900 Active 168 DOM
  3. 2026-06-17
    days on market $214,900 Active 167 DOM
  4. 2026-06-16
    days on market $214,900 Active 166 DOM
  5. 2026-06-15
    days on market $214,900 Active 165 DOM
  6. 2026-06-13
    statusdays on market $214,900 Active 163 DOM
  7. 2026-06-09
    days on market $214,900 Contingent - Continue to Show 159 DOM
  8. 2026-06-08
    days on market $214,900 Contingent - Continue to Show 158 DOM
  9. 2026-06-07
    days on market $214,900 Contingent - Continue to Show 157 DOM
  10. 2026-06-04
    days on market $214,900 Contingent - Continue to Show 154 DOM
  11. 2026-06-03
    days on market $214,900 Contingent - Continue to Show 153 DOM
  12. 2026-06-02
    days on market $214,900 Contingent - Continue to Show 152 DOM
  13. 2026-06-01
    days on market $214,900 Contingent - Continue to Show 151 DOM
  14. 2026-05-31
    days on market $214,900 Contingent - Continue to Show 150 DOM
  15. 2026-05-22
    historical Contingent - Continue to Show
  16. 2026-03-26
    price $214,900
  17. 2026-01-01
    listed $240,000 Active
  18. 2025-12-31
    historical
  19. 2025-11-13
    status Active
  20. 2025-11-13
    price
  21. 2025-09-07
    historical Contingent - Continue to Show
  22. 2025-07-25
    price
  23. 2025-07-10
    listed Active
  24. 2023-08-23
    soldstatus $255,000
  25. 2023-08-16
    soldstatus $255,000 Closed 402-char remark
    Show marketing remark (402 chars)

    SPACIOUS AND UPDATED HOME IN GLENWOOD! THIS GREAT HOME FEATURES A XL KITCHEN WITH ISLAND, STAINLESS STEEL APPLIANCES, GRANITE COUNTERS, HARDWOOD FLOORS THROUGHOUT, FULL FINISHED BASEMENT W/ CERAMIC TILE FLOORS, RECESSED LIGHTING, LARGE LAUNDRY ROOM W/ SINK, SPACIOUS YARD W/ REAR PATIO, 2.5 CAR DETACHED GARAGE, EXCELLENT LOCATION NEXT TO THE PARK, SHOPPING AND EXPRESSWAYS. SCHEDULE A VIEWING TODAY!

  26. 2023-07-14
    historical Contingent - Continue to Show 402-char remark
    Show marketing remark (402 chars)

    SPACIOUS AND UPDATED HOME IN GLENWOOD! THIS GREAT HOME FEATURES A XL KITCHEN WITH ISLAND, STAINLESS STEEL APPLIANCES, GRANITE COUNTERS, HARDWOOD FLOORS THROUGHOUT, FULL FINISHED BASEMENT W/ CERAMIC TILE FLOORS, RECESSED LIGHTING, LARGE LAUNDRY ROOM W/ SINK, SPACIOUS YARD W/ REAR PATIO, 2.5 CAR DETACHED GARAGE, EXCELLENT LOCATION NEXT TO THE PARK, SHOPPING AND EXPRESSWAYS. SCHEDULE A VIEWING TODAY!

  27. 2023-06-26
    listed $269,900 Active 402-char remark
    Show marketing remark (402 chars)

    SPACIOUS AND UPDATED HOME IN GLENWOOD! THIS GREAT HOME FEATURES A XL KITCHEN WITH ISLAND, STAINLESS STEEL APPLIANCES, GRANITE COUNTERS, HARDWOOD FLOORS THROUGHOUT, FULL FINISHED BASEMENT W/ CERAMIC TILE FLOORS, RECESSED LIGHTING, LARGE LAUNDRY ROOM W/ SINK, SPACIOUS YARD W/ REAR PATIO, 2.5 CAR DETACHED GARAGE, EXCELLENT LOCATION NEXT TO THE PARK, SHOPPING AND EXPRESSWAYS. SCHEDULE A VIEWING TODAY!

  28. 2020-11-16
    soldstatus $190,000
  29. 2020-10-19
    soldstatus $190,000 Closed Sale
  30. 2020-08-21
    status Contingent
  31. 2020-08-04
    listed $185,900 New
  32. 2018-01-22
    soldstatus $60,000 Closed Sale
  33. 2017-12-04
    status Contingent (Do Not Show)
  34. 2017-11-13
    listed $64,900 New
  35. 2016-05-20
    status Contingent (Do Not Show)
  36. 2016-05-19
    historical
  37. 2016-05-10
    price
  38. 2016-05-06
    price
  39. 2016-04-20
    status Reactivated
  40. 2016-01-26
    historical Contingent
  41. 2016-01-16
    price
  42. 2015-12-31
    price
  43. 2015-12-19
    price
  44. 2015-12-03
    price
  45. 2015-11-23
    listed New
  46. 2015-10-26
    historical
  47. 2015-10-05
    price
  48. 2015-09-15
    price
  49. 2015-09-11
    price
  50. 2015-09-03
    price

ⓘ 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
$8,894 · $741/mo
Projected year-2 tax
$8,894 · $741/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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$25,389
− Mortgage interest
−$12,038
− Property taxes
−$8,894
− Insurance
−$1,074
− Repairs & maintenance
−$2,031
− Management
−$2,031
− Depreciation
−$6,252
Taxable loss
−$6,931
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,663
After-tax cash flow
$-1,771/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
Homewood Flossmoor Chsd 233
NCES district ID
1719560
Math proficiency
21% ▼ -15.00%
Reading proficiency
27% ▼ -13.00%
Median HH income
$83,564
Composite
24.42/100
National rank
#7681
State rank
#272 of 620 in IL

Livability — Glenwood

Score
66/100
State rank
#545
US rank
#11292

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Glenwood, IL
City population
8,730
Population (ZIP)
8,730

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 (68%)
Race & ethnicity
Black 68% White 22% Hispanic / Latino 6% Two or more races 4%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Romanian 3% Iranian 1% Lithuanian 1%
Foreign-born
3% · Canada
Languages at home
95% 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
▼ -37.24%
Current HPI
314.1777
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

+95.4% since first listed
40 events — show timeline
  • 2026-05-22 Contingent MRED as Distributed by MLS Grid
  • 2026-03-26 Price Changed $214,900 MRED as Distributed by MLS Grid
  • 2026-01-01 Listed $240,000 MRED as Distributed by MLS Grid
  • 2025-12-31 Listing Removed MRED as Distributed by MLS Grid
  • 2025-11-13 Relisted MRED as Distributed by MLS Grid
  • 2025-11-13 Price Changed MRED as Distributed by MLS Grid
  • 2025-09-07 Contingent MRED as Distributed by MLS Grid
  • 2025-07-25 Price Changed MRED as Distributed by MLS Grid
  • 2025-07-10 Listed MRED as Distributed by MLS Grid
  • 2023-08-23 Sold (Public Records) $255,000 Public Records
  • 2023-08-16 Sold (MLS) $255,000 MRED as Distributed by MLS Grid
  • 2023-07-14 Contingent MRED as Distributed by MLS Grid
  • 2023-06-26 Listed $269,900 MRED as Distributed by MLS Grid
  • 2020-11-16 Sold (Public Records) $190,000 Public Records
  • 2020-10-19 Sold (MLS) $190,000 MRED as Distributed by MLS Grid
  • 2020-08-21 Pending MRED as Distributed by MLS Grid
  • 2020-08-04 Listed $185,900 MRED as Distributed by MLS Grid
  • 2018-01-22 Sold (MLS) $60,000 MRED as Distributed by MLS Grid
  • 2017-12-04 Pending MRED as Distributed by MLS Grid
  • 2017-11-13 Listed $64,900 MRED as Distributed by MLS Grid
  • 2016-05-20 Pending MRED as Distributed by MLS Grid
  • 2016-05-19 Listing Removed MRED as Distributed by MLS Grid
  • 2016-05-10 Price Changed MRED as Distributed by MLS Grid
  • 2016-05-06 Price Changed MRED as Distributed by MLS Grid
  • 2016-04-20 Relisted MRED as Distributed by MLS Grid
  • 2016-01-26 Contingent MRED as Distributed by MLS Grid
  • 2016-01-16 Price Changed MRED as Distributed by MLS Grid
  • 2015-12-31 Price Changed MRED as Distributed by MLS Grid
  • 2015-12-19 Price Changed MRED as Distributed by MLS Grid
  • 2015-12-03 Price Changed MRED as Distributed by MLS Grid
  • 2015-11-23 Listed MRED as Distributed by MLS Grid
  • 2015-10-26 Listing Removed MRED as Distributed by MLS Grid
  • 2015-10-05 Price Changed MRED as Distributed by MLS Grid
  • 2015-09-15 Price Changed MRED as Distributed by MLS Grid
  • 2015-09-11 Price Changed MRED as Distributed by MLS Grid
  • 2015-09-03 Price Changed MRED as Distributed by MLS Grid
  • 2015-08-30 Price Changed MRED as Distributed by MLS Grid
  • 2015-08-26 Price Changed MRED as Distributed by MLS Grid
  • 2015-06-26 Listed MRED as Distributed by MLS Grid
  • 2000-08-21 Sold (Public Records) $110,000 Public Records

Property tax history

+6.0%/yr

Latest (2023): $8,894 · +27.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…