CashFlowRE
Sign in Sign up
16808 Shea Ave
B- Composite 66.86
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 +7.4/15.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.7/10.0
  • Appreciation +0.0/10.0

$140,000

16808 Shea Ave · Hazel Crest, IL 60429
2 bd · 1.0 ba · 1,020 sqft · SingleFamily public records · 71 Days on market
Built 1931 4,839 sqft lot Est $140k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Solid Brick home on oversized lot. Lots of potential. Full Basement. This property is now under auction terms/conditions. This property is subject to a 5% buyer's premium pursuant to Auction Terms & Conditions. All offers are subject to seller's approval.

Key facts

  • 4,839 sq ft lot
  • Built 1931
  • Listed 71 days

Property features AI

Finance

  • HOA & community: No master association fee required

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; 2 stories; Fee simple ownership; Close to commuter train and interstate access
  • Construction: Brick construction; Built more than 90 years ago; Built before 1978
  • Exterior features: Less than 0.25 acre lot; Lot dimensions: 9680

Interior

  • Kitchen: Kitchen on main level (12 x 8)
  • Bedrooms: 3 bedrooms; Master bedroom on second level (14 x 15); Bedroom 2 on second level (11 x 18); Bedroom 3 on main level (12 x 11)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Natural gas forced air heating; Central air conditioning
  • Interior features: 6 total rooms; Unfinished full basement
  • Laundry & utility: 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 $140k.

Deal economics

  • At list price, monthly cash flow is $684 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $132k (6.0% below list) — sets the bar for market timing.
  • Cap rate 12.2% vs local median 8.9% in Hazel Crest — 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 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; 9 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 $968 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 71 days — a 6% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 12y 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 $15k; list at $140k implies a 833% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1931 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $131,600 (6.0% below list)

Questions for the listing agent

  1. It's been on market 71 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1931 — 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
1.61%
Cap rate
12.15%
Cash-on-cash
20.93%
DSCR
1.93
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$139,740
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16735 Dixie Hwy 0.11mi 2/1.0 965 (-5%) 1mo $153,000 $159 85
16768 Bulger Ave 0.08mi 2/1.0 954 (-6%) 4mo $125,000 $131 82
16784 Trapet Ave 0.13mi 3/1.0 (+1) 970 (-5%) 1mo $96,000 $99 80
1924 169th St 0.16mi 2/1.0 1,086 (+6%) 3mo $189,900 $175 79
16784 Crane Ave 0.26mi 3/1.0 (+1) 1,059 (+4%) 2mo $155,000 $146 75
16738 Crane Ave 0.27mi 3/1.0 (+1) 1,059 (+4%) 2mo $147,000 $139 75
16807 Wood St 0.34mi 3/1.0 (+1) 985 (-3%) 0mo $90,000 $91 73
16628 Winchester Ave 0.25mi 2/1.0 1,134 (+11%) 1mo $84,000 $74 69
16607 Winchester Ave 0.31mi 3/2.0 (+1) 1,053 (+3%) 5mo $226,000 $215 68
16727 Head Ave 0.19mi 3/1.5 (+1) 1,150 (+13%) 1mo $157,000 $137 62
16300 Winchester Ave 0.65mi 3/1.0 (+1) 1,012 (-1%) 2mo $97,500 $96 62
16444 Wolcott Ave 0.48mi 3/1.5 (+1) 1,080 (+6%) 3mo $112,500 $104 58

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
13.4%
Equity multiple
1.54×
Total profit
$20,983
Equity at exit
$20,874
10-year hold
IRR
22.3%
Equity multiple
2.91×
Total profit
$74,826
Equity at exit
$12,105

Cash invested: $39,200 (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
5.2×

Monthly cashflow live

Estimated rent
$2,261 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$310 /mo · $3,715/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$475
Net cashflow
$684

Break-even live

Break-even rent $1,395
Max offer price $140,000
Occupancy floor 65%

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
$35,000
Closing costs
$4,200
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
16751 Crane Ave Hazel Crest, IL 3.0 1.0 1200 $1,800 $1.50 1d 1 0.24mi
2107 171st St Unit 2107 Hazel Crest, IL 3.0 1.5 1158 $2,300 $1.99 1d 1 0.37mi
2308 170th St Hazel Crest, IL 3.0 2.0 1020 $2,400 $2.35 1d 1 0.38mi
2173 171st St Hazel Crest, IL 3.0 1.5 1159 $2,350 $2.03 1d 1 0.39mi
16752 Artesian Ave Hazel Crest, IL 3.0 1.0 867 $2,500 $2.88 1d 1 0.50mi
17561 Hillside Ave Homewood, IL 3.0 1.0 1174 $2,300 $1.96 1d 1 0.99mi
17561 Hillside Ave Homewood, IL 3.0 1.0 1174 $2,500 $2.13 16d 1 0.99mi
16125 Marshfield Ave Markham, IL 3.0 1.0 1043 $2,400 $2.30 1d 1 1.01mi
2722 Larkspur Ln Hazel Crest, IL 3.0 1.5 1441 $2,650 $1.84 12d 1 1.30mi

Listing history 31 events

  1. 2026-06-18
    days on market $140,000 Active 71 DOM
  2. 2026-06-17
    days on market $140,000 Active 70 DOM
  3. 2026-06-16
    days on market $140,000 Active 69 DOM
  4. 2026-06-15
    days on market $140,000 Active 68 DOM
  5. 2026-06-13
    days on market $140,000 Active 66 DOM
  6. 2026-06-13
    days on market $140,000 Active 65 DOM
  7. 2026-06-09
    days on market $140,000 Active 62 DOM
  8. 2026-06-08
    days on market $140,000 Active 61 DOM
  9. 2026-06-07
    days on market $140,000 Active 60 DOM
  10. 2026-06-04
    days on market $140,000 Active 57 DOM
  11. 2026-06-03
    days on market $140,000 Active 56 DOM
  12. 2026-06-02
    days on market $140,000 Active 55 DOM
  13. 2026-06-01
    days on market $140,000 Active 54 DOM
  14. 2026-05-31
    days on market $140,000 Active 53 DOM
  15. 2026-04-08
    historical
  16. 2026-04-08
    listed $140,000 Active
  17. 2025-09-17
    listed Active
  18. 2014-11-21
    soldstatus $15,000 Closed Sale 262-char remark
    Show marketing remark (262 chars)

    Solid Brick home on oversized lot. Lots of potential. Full Basement. This property is now under auction terms/conditions. This property is subject to a 5% buyer's premium pursuant to Auction Terms & Conditions. All offers are subject to seller's approval.

  19. 2014-11-11
    status Pending 262-char remark
    Show marketing remark (262 chars)

    Solid Brick home on oversized lot. Lots of potential. Full Basement. This property is now under auction terms/conditions. This property is subject to a 5% buyer's premium pursuant to Auction Terms & Conditions. All offers are subject to seller's approval.

  20. 2014-10-29
    historical 262-char remark
    Show marketing remark (262 chars)

    Solid Brick home on oversized lot. Lots of potential. Full Basement. This property is now under auction terms/conditions. This property is subject to a 5% buyer's premium pursuant to Auction Terms & Conditions. All offers are subject to seller's approval.

  21. 2014-10-24
    status Reactivated 262-char remark
    Show marketing remark (262 chars)

    Solid Brick home on oversized lot. Lots of potential. Full Basement. This property is now under auction terms/conditions. This property is subject to a 5% buyer's premium pursuant to Auction Terms & Conditions. All offers are subject to seller's approval.

  22. 2014-10-14
    historical 262-char remark
    Show marketing remark (262 chars)

    Solid Brick home on oversized lot. Lots of potential. Full Basement. This property is now under auction terms/conditions. This property is subject to a 5% buyer's premium pursuant to Auction Terms & Conditions. All offers are subject to seller's approval.

  23. 2014-10-07
    price $18,999 262-char remark
    Show marketing remark (262 chars)

    Solid Brick home on oversized lot. Lots of potential. Full Basement. This property is now under auction terms/conditions. This property is subject to a 5% buyer's premium pursuant to Auction Terms & Conditions. All offers are subject to seller's approval.

  24. 2014-09-13
    price $22,999 Price Change 262-char remark
    Show marketing remark (262 chars)

    Solid Brick home on oversized lot. Lots of potential. Full Basement. This property is now under auction terms/conditions. This property is subject to a 5% buyer's premium pursuant to Auction Terms & Conditions. All offers are subject to seller's approval.

  25. 2014-08-14
    price $24,000 Price Change 262-char remark
    Show marketing remark (262 chars)

    Solid Brick home on oversized lot. Lots of potential. Full Basement. This property is now under auction terms/conditions. This property is subject to a 5% buyer's premium pursuant to Auction Terms & Conditions. All offers are subject to seller's approval.

  26. 2014-07-15
    price $25,999 Price Change 262-char remark
    Show marketing remark (262 chars)

    Solid Brick home on oversized lot. Lots of potential. Full Basement. This property is now under auction terms/conditions. This property is subject to a 5% buyer's premium pursuant to Auction Terms & Conditions. All offers are subject to seller's approval.

  27. 2014-06-14
    price $26,999 Price Change 262-char remark
    Show marketing remark (262 chars)

    Solid Brick home on oversized lot. Lots of potential. Full Basement. This property is now under auction terms/conditions. This property is subject to a 5% buyer's premium pursuant to Auction Terms & Conditions. All offers are subject to seller's approval.

  28. 2014-05-15
    listed $27,999 New 262-char remark
    Show marketing remark (262 chars)

    Solid Brick home on oversized lot. Lots of potential. Full Basement. This property is now under auction terms/conditions. This property is subject to a 5% buyer's premium pursuant to Auction Terms & Conditions. All offers are subject to seller's approval.

  29. 2004-04-06
    soldstatus $105,000
  30. 1998-01-26
    soldstatus $80,500
  31. 1996-11-19
    soldstatus $80,000

ⓘ 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
$3,715 · $310/mo
Projected year-2 tax
$3,715 · $310/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
$27,127
− Mortgage interest
−$7,842
− Property taxes
−$3,715
− Insurance
−$700
− Repairs & maintenance
−$2,170
− Management
−$2,170
− Depreciation
−$4,073
Taxable income
$6,457
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,550
After-tax cash flow
$6,656/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

+75.0% since first listed
17 events — show timeline
  • 2026-04-08 Listed $140,000 MRED as Distributed by MLS Grid
  • 2026-04-08 Listing Removed MRED as Distributed by MLS Grid
  • 2025-09-17 Listed MRED as Distributed by MLS Grid
  • 2014-11-21 Sold (MLS) $15,000 MRED as Distributed by MLS Grid
  • 2014-11-11 Pending MRED as Distributed by MLS Grid
  • 2014-10-29 Listing Removed MRED as Distributed by MLS Grid
  • 2014-10-24 Relisted MRED as Distributed by MLS Grid
  • 2014-10-14 Listing Removed MRED as Distributed by MLS Grid
  • 2014-10-07 Price Changed $18,999 MRED as Distributed by MLS Grid
  • 2014-09-13 Price Changed $22,999 MRED as Distributed by MLS Grid
  • 2014-08-14 Price Changed $24,000 MRED as Distributed by MLS Grid
  • 2014-07-15 Price Changed $25,999 MRED as Distributed by MLS Grid
  • 2014-06-14 Price Changed $26,999 MRED as Distributed by MLS Grid
  • 2014-05-15 Listed $27,999 MRED as Distributed by MLS Grid
  • 2004-04-06 Sold (Public Records) $105,000 Public Records
  • 1998-01-26 Sold (Public Records) $80,500 Public Records
  • 1996-11-19 Sold (Public Records) $80,000 Public Records

Property tax history

+1.4%/yr

Latest (2023): $3,715 · -10.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…