CashFlowRE
Sign in Sign up
16110 Homan Ave
A- Composite 83.06
Why this score? — see what drove the A- 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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • 1% rule +8.7/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0

$169,000

16110 Homan Ave · Markham, IL 60428
4 bd · 2.0 ba · 1,754 sqft · SingleFamily public records · 144 Days on market
Built 1956 5,318 sqft lot Est $228k · 26% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

WELCOME TO THIS FULLY REMODELED IN ITS ENTIRETY RANCH STYLE SINGLE FAMILY HOME. THIS TREMENDOUS HOME CONSISTS OF 4BED 2 BATH, AND HUGE FAMILY ROOM. UPDATED KITCHEN WITH GRANITE COUNTER TOP. NEW ELECTRIC, PLUMBING, ROOF, WINDOWS, SIDING, APPLIANCES, FLOORING, RECESS LIGHTING, AND LIGHT FIXTURES. IN UNIT W/ D. HUGE YARD, AND DRIVEWAY. AS IS SALE! PLEASE DO YOUR DUE DILIGENCE.

Key facts

  • Fully remodeled
  • New plumbing
  • Granite counter top

Tags

FULLY REMODELEDUPDATED KITCHENGRANITE COUNTER TOPNEW ELECTRICNEW PLUMBINGNEW ROOF

Property features AI

Finance

  • Other: Parcel numbers on file
  • HOA & community: No master association fee required

Exterior

  • Parking: Parking for 5 vehicles; Owned parking; Asphalt driveway
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; One-story; Fee simple ownership; Property was rebuilt/rehabbed in 2025; Built before 1978
  • Construction: Vinyl siding; Asphalt roof; Concrete perimeter foundation; Estimated age: 61–70 years
  • Exterior features: Lot dimensions approximately 130 x 42; Lot smaller than 0.25 acre; Asphalt driveway

Interior

  • Kitchen: Kitchen on the main level (10 x 15)
  • Bedrooms: 4 bedrooms (all on the main level); Master bedroom on the main level (12 x 10); Bedroom (12 x 10) on the main level; Bedroom (10 x 10) on the main level; Bedroom (11 x 10) on the main level
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: 8 total rooms
  • Laundry & utility: Main-level laundry room (6 x 8)

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 single-family listed at $169k.

Deal economics

  • At list price, monthly cash flow is $578 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $169k).
  • Recommended offer: $149k (12.0% below list) — sets the bar for market timing.

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; 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

  • In year one you build about $18k of equity ($1k loan paydown + $17k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $47k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$46k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 144 days — a 12% lower offer ($149k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 11y ago; this cycle's ask has dropped $70k (29%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $15k; list at $169k implies a 1027% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $148,720 (12.0% below list)

Questions for the listing agent

  1. It's been on market 144 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 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.37%
Cap rate
10.39%
Cash-on-cash
14.65%
DSCR
1.65
GRM
6.1

CMA / ARV

ARV (on-the-fly)
$228,020
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16219 Turner Ave 0.17mi 4/2.0 1,900 (+8%) 6mo $230,000 $121 73
16303 Homan Ave 0.24mi 3/2.0 (-1) 1,694 (-3%) 7mo $240,000 $142 73
16230 Turner Ave 0.18mi 3/1.0 (-1) 1,563 (-11%) 8mo $200,000 $128 58
16445 Turner Ave 0.47mi 3/2.0 (-1) 1,600 (-9%) 8mo $230,000 $144 52
15749 Saint Louis Ave 0.45mi 3/2.5 (-1) 1,575 (-10%) 4mo $225,000 $143 52
16524 Sawyer Ave 0.55mi 4/2.0 1,501 (-14%) 0mo $192,500 $128 50
15700 Turner Ave 0.52mi 4/1.0 1,536 (-12%) 3mo $199,900 $130 48
16037 Springfield Ave 0.62mi 3/2.0 (-1) 1,566 (-11%) 3mo $206,000 $132 46
16431 Spaulding Ave 0.44mi 3/1.0 (-1) 1,500 (-14%) 2mo $75,000 $50 44
15622 Millard Ave 0.73mi 4/1.5 1,538 (-12%) 2mo $75,000 $49 41
16563 Belleplaine Dr 0.54mi 3/1.0 (-1) 1,550 (-12%) 9mo $125,000 $81 39
15535 Homan Ave 0.71mi 3/2.0 (-1) 1,500 (-14%) 10mo $242,000 $161 30

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
35.1%
Equity multiple
3.72×
Total profit
$128,919
Equity at exit
$152,249
10-year hold
IRR
30.3%
Equity multiple
8.42×
Total profit
$350,895
Equity at exit
$328,330

Cash invested: $47,320 (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
6.1×

Monthly cashflow live

Estimated rent
$2,322 medium interval (Pro) →
Mortgage (P&I)
$886
Tax from tax record
$300 /mo · $3,605/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$488
Net cashflow
$578

Break-even live

Break-even rent $1,591
Max offer price $169,000
Occupancy floor 70%

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
$42,250
Closing costs
$5,070
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
3952 153rd St Midlothian, IL 4.0 2.0 1677 $2,396 $1.43 2d 1 1.38mi
3900 171st St Country Club Hills, IL 3.0 1.0 1750 $2,250 $1.29 8d 1 1.41mi

Listing history 46 events

  1. 2026-05-04
    price $169,000
  2. 2026-04-28
    price $170,000
  3. 2026-04-26
    price $180,000
  4. 2026-04-20
    price $185,000
  5. 2026-04-13
    price $190,000
  6. 2026-04-08
    price $195,000
  7. 2026-04-01
    price $200,000
  8. 2026-03-31
    price $210,000
  9. 2026-03-25
    price $215,000
  10. 2026-03-16
    price $219,000
  11. 2026-03-10
    price $220,000
  12. 2026-02-24
    price $225,000
  13. 2026-02-12
    price $235,000
  14. 2026-01-02
    listed $239,000 Active
  15. 2025-12-15
    historical
  16. 2025-12-09
    price
  17. 2025-12-01
    status Active
  18. 2025-11-30
    historical
  19. 2025-11-18
    price
  20. 2025-11-11
    status Active
  21. 2025-10-28
    historical Contingent - Continue to Show
  22. 2025-10-08
    price
  23. 2025-10-02
    price
  24. 2025-09-25
    listed Active
  25. 2025-09-24
    historical
  26. 2025-09-23
    price
  27. 2025-09-15
    price
  28. 2025-09-08
    price
  29. 2025-09-02
    price
  30. 2025-08-25
    price
  31. 2025-08-18
    price
  32. 2025-08-11
    price
  33. 2025-08-04
    price
  34. 2025-07-30
    price
  35. 2025-07-21
    price
  36. 2025-07-18
    price
  37. 2025-06-30
    price
  38. 2025-06-18
    listed Active
  39. 2024-08-06
    soldstatus $15,000
  40. 2016-04-13
    status Pending
  41. 2016-04-08
    historical
  42. 2016-04-08
    historical
  43. 2015-12-04
    price
  44. 2015-11-14
    price
  45. 2015-10-09
    listed New
  46. 1982-11-04
    soldstatus $9,000

ⓘ 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
$3,605 · $300/mo
Projected year-2 tax
$3,721 · $310/mo
Expected delta
+$116/yr (+$10/mo · 3.2%)

ⓘ 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 ≥101°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
$27,869
− Mortgage interest
−$9,467
− Property taxes
−$3,605
− Insurance
−$845
− Repairs & maintenance
−$2,229
− Management
−$2,229
− Depreciation
−$4,916
Taxable income
$4,577
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,098
After-tax cash flow
$5,833/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

+1777.8% since first listed
46 events — show timeline
  • 2026-05-04 Price Changed $169,000 MRED as Distributed by MLS Grid
  • 2026-04-28 Price Changed $170,000 MRED as Distributed by MLS Grid
  • 2026-04-26 Price Changed $180,000 MRED as Distributed by MLS Grid
  • 2026-04-20 Price Changed $185,000 MRED as Distributed by MLS Grid
  • 2026-04-13 Price Changed $190,000 MRED as Distributed by MLS Grid
  • 2026-04-08 Price Changed $195,000 MRED as Distributed by MLS Grid
  • 2026-04-01 Price Changed $200,000 MRED as Distributed by MLS Grid
  • 2026-03-31 Price Changed $210,000 MRED as Distributed by MLS Grid
  • 2026-03-25 Price Changed $215,000 MRED as Distributed by MLS Grid
  • 2026-03-16 Price Changed $219,000 MRED as Distributed by MLS Grid
  • 2026-03-10 Price Changed $220,000 MRED as Distributed by MLS Grid
  • 2026-02-24 Price Changed $225,000 MRED as Distributed by MLS Grid
  • 2026-02-12 Price Changed $235,000 MRED as Distributed by MLS Grid
  • 2026-01-02 Listed $239,000 MRED as Distributed by MLS Grid
  • 2025-12-15 Listing Removed MRED as Distributed by MLS Grid
  • 2025-12-09 Price Changed MRED as Distributed by MLS Grid
  • 2025-12-01 Relisted MRED as Distributed by MLS Grid
  • 2025-11-30 Listing Removed MRED as Distributed by MLS Grid
  • 2025-11-18 Price Changed MRED as Distributed by MLS Grid
  • 2025-11-11 Relisted MRED as Distributed by MLS Grid
  • 2025-10-28 Contingent MRED as Distributed by MLS Grid
  • 2025-10-08 Price Changed MRED as Distributed by MLS Grid
  • 2025-10-02 Price Changed MRED as Distributed by MLS Grid
  • 2025-09-25 Listed MRED as Distributed by MLS Grid
  • 2025-09-24 Listing Removed MRED as Distributed by MLS Grid
  • 2025-09-23 Price Changed MRED as Distributed by MLS Grid
  • 2025-09-15 Price Changed MRED as Distributed by MLS Grid
  • 2025-09-08 Price Changed MRED as Distributed by MLS Grid
  • 2025-09-02 Price Changed MRED as Distributed by MLS Grid
  • 2025-08-25 Price Changed MRED as Distributed by MLS Grid
  • 2025-08-18 Price Changed MRED as Distributed by MLS Grid
  • 2025-08-11 Price Changed MRED as Distributed by MLS Grid
  • 2025-08-04 Price Changed MRED as Distributed by MLS Grid
  • 2025-07-30 Price Changed MRED as Distributed by MLS Grid
  • 2025-07-21 Price Changed MRED as Distributed by MLS Grid
  • 2025-07-18 Price Changed MRED as Distributed by MLS Grid
  • 2025-06-30 Price Changed MRED as Distributed by MLS Grid
  • 2025-06-18 Listed MRED as Distributed by MLS Grid
  • 2024-08-06 Sold (Public Records) $15,000 Public Records
  • 2016-04-13 Pending MRED as Distributed by MLS Grid
  • 2016-04-08 Listing Removed MRED as Distributed by MLS Grid
  • 2016-04-08 Listing Removed MRED as Distributed by MLS Grid
  • 2015-12-04 Price Changed MRED as Distributed by MLS Grid
  • 2015-11-14 Price Changed MRED as Distributed by MLS Grid
  • 2015-10-09 Listed MRED as Distributed by MLS Grid
  • 1982-11-04 Sold (Public Records) $9,000 Public Records

Property tax history

+6.6%/yr

Latest (2023): $3,605 · +17.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…