CashFlowRE
Sign in Sign up
17031 Anthony Ave
C Composite 58.97
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 +29.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.7/10.0
  • ARV discount +0.5/15.0
  • Appreciation +0.0/10.0

$155,000

17031 Anthony Ave · Hazel Crest, IL 60429
2 bd · 1.0 ba · 758 sqft · SingleFamily public records · 152 Days on market
Built 1929 6,098 sqft lot Est $134k · 16% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

contract weak, any new offers subject to cancellation of 1st contract. Nice Investment property in Hazel Crest neighborhood. 2 bedroom, This property is being sold AS-IS.

Key facts

  • Updated baths
  • Huge master suite
  • Walk-in closets

Tags

OPEN CONCEPT DESIGNGLEAMING HARDWOOD FLOORSUPDATED BATHSHUGE MASTER SUITEWALK-IN CLOSETSLOTS OF STORAGE SPACE

Property features AI

Finance

  • Other: - Located in Hazel Crest (Thornton Township); - School bus service available
  • Financial info: - Special service area: No
  • HOA & community: - No master association fee required; - Community features include nearby park, curbs, sidewalks, and street lights

Exterior

  • Parking: - Detached garage with two garage spaces; - Asphalt driveway; - Garage has an opener
  • Utilities: - Public water; - Public sewer; - Electric with circuit breakers
  • Home design: - Detached single-family home; - One-story cottage-style; - Fee simple ownership; - Property is currently leased
  • Construction: - Built approximately 91–100 years ago; - Aluminum siding; - Asphalt roof; - Concrete perimeter foundation
  • Exterior features: - Deck and porch; - Fenced yard; - Lot dimensions approximately 25 x 125

Interior

  • Kitchen: - Kitchen on the main level, approximately 20 x 10
  • Bedrooms: - Three bedrooms (all on the main level); - Master bedroom on the main level, approximately 13 x 14; - Second bedroom on the main level, approximately 13 x 7; - Third bedroom on the main level, approximately 13 x 10
  • Flooring: - Laminate flooring in kitchen, master bedroom, and two other bedrooms; - Hardwood flooring in living room and dining area
  • Bathrooms: - One full bathroom; - One half bathroom
  • Heating & cooling: - Natural gas heating; - Central air conditioning
  • Interior features: - Six total rooms; - Crawl space 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/1.0-bath single-family listed at $155k.

Deal economics

  • At list price, monthly cash flow is $531 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Recommended offer: $136k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 75/100 on livability (#229 in IL, #4,242 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: health & safety C-, schools D-, crime F.
  • Thornton Twp Hsd 205 (suburban): math 7% / reading 8% proficiency, ranked #594 of 620 in IL (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 80 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 2d 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 $5k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $43k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 152 days — a 12% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 14y ago 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.
  • Current owner paid $20k; list at $155k implies a 695% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.3% of price; built in 1929 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $136,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 152 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 1929 — 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 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?
  7. Crime grade is F 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?
  8. 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.
  9. 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.
  10. 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
1.50%
Cap rate
10.41%
Cash-on-cash
14.69%
DSCR
1.65
GRM
5.6

CMA / ARV

ARV (on-the-fly)
$134,166
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
17089 Trapet Ave 0.20mi 2/1.0 760 (+0%) 18mo $68,000 $89 75
2222 170th St 0.07mi 2/1.0 864 (+14%) 9mo $182,000 $211 66
16777 Head Ave 0.34mi 2/1.0 830 (+10%) 11mo $150,000 $181 59
17092 Jodave Ave 0.53mi 2/1.0 728 (-4%) 13mo $19,000 $26 57
16973 Jodave Ave 0.56mi 3/2.0 (+1) 800 (+6%) 9mo $17,500 $22 48
1724 Charleston Ln 0.69mi 3/1.0 (+1) 827 (+9%) 16mo $146,000 $177 34

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
5.3%
Equity multiple
1.21×
Total profit
$8,908
Equity at exit
$23,111
10-year hold
IRR
14.8%
Equity multiple
2.20×
Total profit
$52,063
Equity at exit
$13,402

Cash invested: $43,400 (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 60429

Home prices YoY
-14.0%
Active inventory
80
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$2,324 high interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$427 /mo · $5,124/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$488
Net cashflow
$531

Break-even live

Break-even rent $1,651
Max offer price $155,000
Occupancy floor 72%

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
$38,750
Closing costs
$4,650
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
2308 170th St Hazel Crest, IL 3.0 2.0 1020 $2,400 $2.35 1d 1 0.09mi
16752 Artesian Ave Hazel Crest, IL 3.0 1.0 867 $2,500 $2.88 1d 1 0.42mi
16125 Marshfield Ave Markham, IL 3.0 1.0 1043 $2,400 $2.30 1d 1 1.39mi
1933 Hickory Rd Unit 1937-C Homewood, IL 1.0 1.0 850 $1,550 $1.82 19d 1 1.42mi
1933 Hickory Rd Homewood, IL 1.0 1.0 850 $1,550 $1.82 21d 1 1.43mi

Listing history 34 events

  1. 2026-06-18
    days on market $155,000 Active 152 DOM
  2. 2026-06-17
    days on market $155,000 Active 151 DOM
  3. 2026-06-16
    days on market $155,000 Active 150 DOM
  4. 2026-06-15
    days on market $155,000 Active 149 DOM
  5. 2026-06-13
    days on market $155,000 Active 147 DOM
  6. 2026-06-13
    days on market $155,000 Active 146 DOM
  7. 2026-06-09
    days on market $155,000 Active 143 DOM
  8. 2026-06-08
    days on market $155,000 Active 142 DOM
  9. 2026-06-07
    days on market $155,000 Active 141 DOM
  10. 2026-06-04
    days on market $155,000 Active 138 DOM
  11. 2026-06-03
    days on market $155,000 Active 137 DOM
  12. 2026-06-02
    days on market $155,000 Active 136 DOM
  13. 2026-06-01
    days on market $155,000 Active 135 DOM
  14. 2026-05-31
    days on market $155,000 Active 134 DOM
  15. 2026-01-17
    listed $155,000 Active
  16. 2014-11-20
    soldstatus $19,500
  17. 2014-11-11
    historical 173-char remark
    Show marketing remark (173 chars)

    contract weak, any new offers subject to cancellation of 1st contract. Nice Investment property in Hazel Crest neighborhood. 2 bedroom, This property is being sold AS-IS.

  18. 2014-11-10
    soldstatus $19,500 Closed Sale 173-char remark
    Show marketing remark (173 chars)

    contract weak, any new offers subject to cancellation of 1st contract. Nice Investment property in Hazel Crest neighborhood. 2 bedroom, This property is being sold AS-IS.

  19. 2014-11-03
    status Pending 173-char remark
    Show marketing remark (173 chars)

    contract weak, any new offers subject to cancellation of 1st contract. Nice Investment property in Hazel Crest neighborhood. 2 bedroom, This property is being sold AS-IS.

  20. 2014-10-01
    status Reactivated 173-char remark
    Show marketing remark (173 chars)

    contract weak, any new offers subject to cancellation of 1st contract. Nice Investment property in Hazel Crest neighborhood. 2 bedroom, This property is being sold AS-IS.

  21. 2014-09-08
    historical Contingent 173-char remark
    Show marketing remark (173 chars)

    contract weak, any new offers subject to cancellation of 1st contract. Nice Investment property in Hazel Crest neighborhood. 2 bedroom, This property is being sold AS-IS.

  22. 2014-08-13
    price $24,000 Price Change 173-char remark
    Show marketing remark (173 chars)

    contract weak, any new offers subject to cancellation of 1st contract. Nice Investment property in Hazel Crest neighborhood. 2 bedroom, This property is being sold AS-IS.

  23. 2014-08-13
    price $27,000 173-char remark
    Show marketing remark (173 chars)

    contract weak, any new offers subject to cancellation of 1st contract. Nice Investment property in Hazel Crest neighborhood. 2 bedroom, This property is being sold AS-IS.

  24. 2014-07-30
    price $25,000 Price Change 173-char remark
    Show marketing remark (173 chars)

    contract weak, any new offers subject to cancellation of 1st contract. Nice Investment property in Hazel Crest neighborhood. 2 bedroom, This property is being sold AS-IS.

  25. 2014-07-22
    price $27,000 173-char remark
    Show marketing remark (173 chars)

    contract weak, any new offers subject to cancellation of 1st contract. Nice Investment property in Hazel Crest neighborhood. 2 bedroom, This property is being sold AS-IS.

  26. 2014-07-18
    price $29,000 Price Change 173-char remark
    Show marketing remark (173 chars)

    contract weak, any new offers subject to cancellation of 1st contract. Nice Investment property in Hazel Crest neighborhood. 2 bedroom, This property is being sold AS-IS.

  27. 2014-06-26
    listed $32,500 New 173-char remark
    Show marketing remark (173 chars)

    contract weak, any new offers subject to cancellation of 1st contract. Nice Investment property in Hazel Crest neighborhood. 2 bedroom, This property is being sold AS-IS.

  28. 2012-09-25
    soldstatus $17,000
  29. 2012-09-10
    soldstatus $16,900 Closed Sale 341-char remark
    Show marketing remark (341 chars)

    Nice Ranch with Deck in HazelCrest neighborhood. This property is being sold AS-IS. Seller will pay up to 3% toward closing costs for owner occupied financed deals only. Please include all addendums and SA checklist items along w/ contract and earnest money check. Provide proof of funds with cash offers and preapproval with financed deals.

  30. 2012-08-09
    status Pending 341-char remark
    Show marketing remark (341 chars)

    Nice Ranch with Deck in HazelCrest neighborhood. This property is being sold AS-IS. Seller will pay up to 3% toward closing costs for owner occupied financed deals only. Please include all addendums and SA checklist items along w/ contract and earnest money check. Provide proof of funds with cash offers and preapproval with financed deals.

  31. 2012-06-19
    price $16,900 Price Change 341-char remark
    Show marketing remark (341 chars)

    Nice Ranch with Deck in HazelCrest neighborhood. This property is being sold AS-IS. Seller will pay up to 3% toward closing costs for owner occupied financed deals only. Please include all addendums and SA checklist items along w/ contract and earnest money check. Provide proof of funds with cash offers and preapproval with financed deals.

  32. 2012-05-17
    price $22,000 Price Change 341-char remark
    Show marketing remark (341 chars)

    Nice Ranch with Deck in HazelCrest neighborhood. This property is being sold AS-IS. Seller will pay up to 3% toward closing costs for owner occupied financed deals only. Please include all addendums and SA checklist items along w/ contract and earnest money check. Provide proof of funds with cash offers and preapproval with financed deals.

  33. 2012-04-03
    listed $26,900 New 341-char remark
    Show marketing remark (341 chars)

    Nice Ranch with Deck in HazelCrest neighborhood. This property is being sold AS-IS. Seller will pay up to 3% toward closing costs for owner occupied financed deals only. Please include all addendums and SA checklist items along w/ contract and earnest money check. Provide proof of funds with cash offers and preapproval with financed deals.

  34. 1984-07-27
    soldstatus $42,000

ⓘ 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
$5,124 · $427/mo
Projected year-2 tax
$5,124 · $427/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 ≥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
$27,886
− Mortgage interest
−$8,682
− Property taxes
−$5,124
− Insurance
−$775
− Repairs & maintenance
−$2,231
− Management
−$2,231
− Depreciation
−$4,509
Taxable income
$4,334
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,040
After-tax cash flow
$5,337/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
Thornton Twp Hsd 205
NCES district ID
1738970
Math proficiency
7% ▬ 0.00%
Reading proficiency
8% ▼ -2.00%
Median HH income
$43,392
Composite
6.92/100
National rank
#9976
State rank
#594 of 620 in IL

Livability — Hazel Crest

Score
75/100
State rank
#229
US rank
#4242

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hazel Crest, IL
City population
14,602
Population (ZIP)
14,602

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 (83%)
Race & ethnicity
Black 83% White 7% Hispanic / Latino 7% Two or more races 4%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Romanian 1% Iranian 1%
Foreign-born
5% · Canada
Languages at home
93% English-only · Spanish 6%

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
▼ -46.04%
Current HPI
282.3552
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

+269.0% since first listed
20 events — show timeline
  • 2026-01-17 Listed $155,000 MRED as Distributed by MLS Grid
  • 2014-11-20 Sold (Public Records) $19,500 Public Records
  • 2014-11-11 Listing Removed MRED as Distributed by MLS Grid
  • 2014-11-10 Sold (MLS) $19,500 MRED as Distributed by MLS Grid
  • 2014-11-03 Pending MRED as Distributed by MLS Grid
  • 2014-10-01 Relisted MRED as Distributed by MLS Grid
  • 2014-09-08 Contingent MRED as Distributed by MLS Grid
  • 2014-08-13 Price Changed $27,000 MRED as Distributed by MLS Grid
  • 2014-08-13 Price Changed $24,000 MRED as Distributed by MLS Grid
  • 2014-07-30 Price Changed $25,000 MRED as Distributed by MLS Grid
  • 2014-07-22 Price Changed $27,000 MRED as Distributed by MLS Grid
  • 2014-07-18 Price Changed $29,000 MRED as Distributed by MLS Grid
  • 2014-06-26 Listed $32,500 MRED as Distributed by MLS Grid
  • 2012-09-25 Sold (Public Records) $17,000 Public Records
  • 2012-09-10 Sold (MLS) $16,900 MRED as Distributed by MLS Grid
  • 2012-08-09 Pending MRED as Distributed by MLS Grid
  • 2012-06-19 Price Changed $16,900 MRED as Distributed by MLS Grid
  • 2012-05-17 Price Changed $22,000 MRED as Distributed by MLS Grid
  • 2012-04-03 Listed $26,900 MRED as Distributed by MLS Grid
  • 1984-07-27 Sold (Public Records) $42,000 Public Records

Property tax history

+11.2%/yr

Latest (2023): $5,124 · +41.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…