CashFlowRE
Sign in Sign up
66 Marquette St
B Composite 74.79
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$110,000

66 Marquette St · Park Forest, IL 60466
3 bd · 1.0 ba · 1,348 sqft · SingleFamily public records · 56 Days on market
Built 1952 7,405 sqft lot Est $168k · 35% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 66 Marquette Street, a delightful ranch-style home nestled in the heart of Park Forest, IL. This inviting 3-bedroom, 1-bathroom property boasts a spacious layout perfect for families, first-time buyers, or anyone seeking the comfort of single-level living. The kitchen is large with plenty of counter space perfect for everyday meals or the highly coveted holiday dinners. The primary bedroom here is HUGE with its own private fireplace! Outside, the expansive backyard offers a private oasis for relaxation or outdoor activities. Additionally, the property includes a detached garage, providing extra storage and parking alongside the driveway. This property is in close proximity to loc

Key facts

  • Ranch-style home
  • Private fireplace
  • Expansive backyard

Tags

RANCH-STYLE HOMEPRIVATE FIREPLACEEXPANSIVE BACKYARDDETACHED GARAGECLOSE PROXIMITY TO PARKSEASY ACCESS TO HIGHWAYS

Property features AI

Finance

  • Other: School bus service, commuter bus, and interstate access nearby; Parcel number: 31364060290000; Lot dimensions approximately 60 x 125 (less than 0.25 acre)
  • HOA & community: No master association fee required; Community features include park access

Exterior

  • Parking: Detached owned garage (1 garage space); Asphalt driveway; Additional parking for a total of 6 vehicles
  • Utilities: Public water (also Lake Michigan listed as source); Public sewer and storm sewer
  • Home design: Detached single-family home; One-story layout; Fee simple ownership
  • Construction: Brick construction; Asphalt roof; Concrete perimeter foundation; Built approximately 71–80 years ago; Property built before 1978
  • Exterior features: Partial fenced yard; Park nearby; Curbs, sidewalks, street lights, and paved streets

Interior

  • Kitchen: Kitchen on main level (20 x 10); Range; Refrigerator
  • Bedrooms: Master bedroom on main level (18 x 15); Bedroom on main level (12 x 10); Bedroom on main level (12 x 10)
  • Flooring: Vinyl flooring in living areas and bedrooms; Ceramic tile in kitchen and laundry; Laminate flooring reported
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: First-floor bedroom; First-floor full bath; 6 total rooms; Unfinished attic; Kitchen/dining combo; Crawl space basement; Wood-burning fireplace in the master bedroom
  • Laundry & utility: Main-level laundry (10 x 3); In-unit laundry with laundry closet and sink; Gas dryer hookup; Electric dryer hookup; Washer; Dryer; Laundry located in kitchen area

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 3-bed/1.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $110k).
  • Recommended offer: $107k (3.0% below list) — sets the bar for market timing.
  • Cap rate 17.4% vs local median 9.7% in Park Forest — 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 78/100 on livability (#148 in IL, #2,726 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, amenities 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: 102 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 6,272 units permitted in Cook County in 2024 (4,658 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($62k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $761 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 $31k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 56 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 11y ago; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $106,700 (3.0% below list)

Questions for the listing agent

  1. It's been on market 56 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 1952 — 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 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
2.05%
Cap rate
17.40%
Cash-on-cash
39.65%
DSCR
2.76
GRM
4.1

CMA / ARV

ARV (on-the-fly)
$168,500
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
343 Osage St 0.23mi 3/1.0 1,490 (+10%) 0mo $185,000 $124 71
332 Oswego St 0.17mi 2/1.0 (-1) 1,224 (-9%) 3mo $105,000 $86 70
210 Marquette St 0.47mi 3/1.0 1,269 (-6%) 0mo $153,000 $121 68
360 Niagara St 0.43mi 3/1.0 1,231 (-9%) 0mo $150,000 $122 65
6 Monee Ct 0.40mi 3/1.5 1,452 (+8%) 3mo $120,000 $83 64
397 Oswego St 0.40mi 4/2.0 (+1) 1,398 (+4%) 2mo $199,000 $142 64
107 Chestnut St 0.43mi 4/2.5 (+1) 1,383 (+3%) 1mo $215,000 $155 64
140 Nashua St 0.69mi 3/1.0 1,313 (-3%) 1mo $103,000 $78 62
131 Sauk Trl 0.30mi 3/1.0 1,148 (-15%) 2mo $144,000 $125 59
5 Oak Ln 0.29mi 3/2.0 1,171 (-13%) 2mo $170,000 $145 59
364 Osage St 0.30mi 4/3.0 (+1) 1,503 (+12%) 1mo $245,000 $163 53
223 Miami St 0.68mi 3/1.0 1,162 (-14%) 1mo $166,000 $143 44

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
36.0%
Equity multiple
2.53×
Total profit
$47,027
Equity at exit
$16,401
10-year hold
IRR
42.7%
Equity multiple
5.04×
Total profit
$124,552
Equity at exit
$9,511

Cash invested: $30,800 (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 60466

Home prices YoY
-21.1%
Active inventory
102
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$2,250 high interval (Pro) →
Mortgage (P&I)
$577
Tax est. 1.5%
$138 /mo · $1,650/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$473
Net cashflow
$1,018

Break-even live

Break-even rent $962
Max offer price $110,000
Occupancy floor 50%

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
$27,500
Closing costs
$3,300
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
19 Apple Ln Park Forest, IL 3.0 1.0 1541 $2,300 $1.49 12d 1 0.17mi
372 Oswego St Park Forest, IL 4.0 1.0 1200 $2,600 $2.17 24d 1 0.36mi
111 Nashua St Park Forest, IL 4.0 1.5 1500 $2,500 $1.67 24d 1 0.50mi
3324 Western Ave Park Forest, IL 1.0–3.0 1.0 1026 $1,995 $1.94 1d 11 0.58mi
23439 Western Ave Unit C29 Park Forest, IL 2.0 2.0 975 $1,570 $1.61 1d 1 0.62mi
411 Huron St Park Forest, IL 3.0 1.0 1092 $2,300 $2.11 24d 1 0.77mi
194 Monee Rd Park Forest, IL 3.0 1.0 1092 $1,971 $1.80 22d 1 0.92mi
441 Talala St Park Forest, IL 4.0 2.0 1740 $2,500 $1.44 24d 1 0.94mi
277 Somonauk St Park Forest, IL 3.0 1.0 966 $2,000 $2.07 3d 1 1.00mi
490 Shabbona Dr Park Forest, IL 3.0 1.0 1300 $1,895 $1.46 3d 1 1.09mi
235 Tampa St Park Forest, IL 3.0 1.0 1092 $2,000 $1.83 24d 1 1.15mi
400 Watseka St Park Forest, IL 4.0 2.0 1161 $2,161 $1.86 16d 1 1.41mi

Listing history 39 events

  1. 2026-05-31
    status $110,000 Pending 56 DOM
  2. 2026-05-22
    price $110,000
  3. 2026-05-03
    price $115,000
  4. 2026-04-04
    listed $120,000 Active
  5. 2024-12-17
    historical
  6. 2024-12-17
    status Temporarily No Showings
  7. 2024-09-26
    historical
  8. 2024-09-04
    listed Active
  9. 2022-02-15
    historical Contingent - Continue to Show
  10. 2021-12-17
    status Active Under Contract
  11. 2021-12-15
    historical
  12. 2021-12-14
    status Active
  13. 2021-11-05
    status Active Under Contract
  14. 2021-11-02
    price
  15. 2021-10-28
    status Active
  16. 2021-10-23
    status Active Under Contract
  17. 2021-10-16
    listed Active
  18. 2021-03-28
    status Contingent
  19. 2021-03-28
    historical
  20. 2021-03-17
    price
  21. 2021-02-19
    price
  22. 2021-02-19
    status Reactivated
  23. 2020-11-18
    status Contingent
  24. 2020-07-13
    price
  25. 2020-06-29
    listed New
  26. 2019-12-15
    historical
  27. 2019-11-07
    listed New
  28. 2019-11-05
    soldstatus $158,000
  29. 2019-06-25
    historical
  30. 2019-06-10
    price
  31. 2019-05-02
    listed New
  32. 2015-11-18
    soldstatus $21,501 Closed Sale
  33. 2015-10-13
    status Pending
  34. 2015-09-19
    listed $21,000 New
  35. 2000-10-31
    soldstatus $90,500
  36. 1992-08-25
    soldstatus $74,500
  37. 1990-10-05
    soldstatus $57,000
  38. 1983-07-01
    soldstatus $51,500
  39. 1978-06-30
    soldstatus $36,500

ⓘ 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
$27,006
− Mortgage interest
−$6,162
− Property taxes
−$1,650
− Insurance
−$550
− Repairs & maintenance
−$2,160
− Management
−$2,160
− Depreciation
−$3,200
Taxable income
$11,123
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,670
After-tax cash flow
$9,543/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 — Park Forest

Score
78/100
State rank
#148
US rank
#2726

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Park Forest, IL
County
Cook County · 4,486,803 people
City population
21,461
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
21,461
Household income
$61,654
Rent vs Own
33.7% rent · 66.3% own
Severe rent burden
900.0

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% White 19% Hispanic / Latino 9% Two or more races 3% Native American 1%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Romanian 2% Iranian 1% Italian 1%
Foreign-born
6% · Canada
Languages at home
90% English-only · Spanish 7% French/Haitian/Cajun 1% Russian/Polish/Slavic 1%

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
▼ -58.87%
Current HPI
219.9692
Rent YoY
Metro
Chicago-Naperville-Elgin, IL-IN-WI
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

+201.4% since first listed
38 events — show timeline
  • 2026-05-22 Price Changed $110,000 MRED as Distributed by MLS Grid
  • 2026-05-03 Price Changed $115,000 MRED as Distributed by MLS Grid
  • 2026-04-04 Listed $120,000 MRED as Distributed by MLS Grid
  • 2024-12-17 Listing Removed MRED as Distributed by MLS Grid
  • 2024-12-17 Relisted MRED as Distributed by MLS Grid
  • 2024-09-26 Listing Removed MRED as Distributed by MLS Grid
  • 2024-09-04 Listed MRED as Distributed by MLS Grid
  • 2022-02-15 Contingent MRED as Distributed by MLS Grid
  • 2021-12-17 Pending MRED as Distributed by MLS Grid
  • 2021-12-15 Listing Removed MRED as Distributed by MLS Grid
  • 2021-12-14 Relisted MRED as Distributed by MLS Grid
  • 2021-11-05 Pending MRED as Distributed by MLS Grid
  • 2021-11-02 Price Changed MRED as Distributed by MLS Grid
  • 2021-10-28 Relisted MRED as Distributed by MLS Grid
  • 2021-10-23 Pending MRED as Distributed by MLS Grid
  • 2021-10-16 Listed MRED as Distributed by MLS Grid
  • 2021-03-28 Pending MRED as Distributed by MLS Grid
  • 2021-03-28 Listing Removed MRED as Distributed by MLS Grid
  • 2021-03-17 Price Changed MRED as Distributed by MLS Grid
  • 2021-02-19 Price Changed MRED as Distributed by MLS Grid
  • 2021-02-19 Relisted MRED as Distributed by MLS Grid
  • 2020-11-18 Pending MRED as Distributed by MLS Grid
  • 2020-07-13 Price Changed MRED as Distributed by MLS Grid
  • 2020-06-29 Listed MRED as Distributed by MLS Grid
  • 2019-12-15 Listing Removed MRED as Distributed by MLS Grid
  • 2019-11-07 Listed MRED as Distributed by MLS Grid
  • 2019-11-05 Sold (Public Records) $158,000 Public Records
  • 2019-06-25 Listing Removed MRED as Distributed by MLS Grid
  • 2019-06-10 Price Changed MRED as Distributed by MLS Grid
  • 2019-05-02 Listed MRED as Distributed by MLS Grid
  • 2015-11-18 Sold (MLS) $21,501 MRED as Distributed by MLS Grid
  • 2015-10-13 Pending MRED as Distributed by MLS Grid
  • 2015-09-19 Listed $21,000 MRED as Distributed by MLS Grid
  • 2000-10-31 Sold (Public Records) $90,500 Public Records
  • 1992-08-25 Sold (Public Records) $74,500 Public Records
  • 1990-10-05 Sold (Public Records) $57,000 Public Records
  • 1983-07-01 Sold (Public Records) $51,500 Public Records
  • 1978-06-30 Sold (Public Records) $36,500 Public Records

Property tax history

+5.4%/yr

Latest (2023): $9,677 · +24.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…