CashFlowRE
Sign in Sign up
1490 Stanley Blvd 🏷️ Likely Rental
B+ Composite 76.12
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
  • Rent growth +4.0/5.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$110,000

1490 Stanley Blvd · Calumet City, IL 60409
3 bd · 1.0 ba · 1,010 sqft · SingleFamily public records · 61 Days on market
Built 1956 5,994 sqft lot Est $141k · 22% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

UPDATE: No longer tenant-occupied. NOW OPEN TO ALL HOME BUYERS. Located in Calumet City, this 3 bedroom, 1 bath ranch offers a great opportunity for homeowners or investors. While it needs a few updates, this home features a single-level layout, a detached garage, a manageable yard, and a newer concrete driveway. Conveniently located near Schrum Memorial Middle School. Quick close available, schedule your showing today.

Key facts

  • Manageable yard
  • Single-level layout
  • Detached garage

Tags

SINGLE-LEVEL LAYOUTDETACHED GARAGEMANAGEABLE YARDIMMEDIATE RENTAL INCOMETURNKEY OPPORTUNITY

Property features AI

Finance

  • Other: Fee simple ownership; Property is not currently leased; Estimated living area (approx. 1,010 finished square feet); Built before 1978; Parcel number 30203120380000
  • Financial info: Special service area: No
  • HOA & community: No master association fees required

Exterior

  • Parking: Detached concrete garage with 2 garage spaces (2 total parking spaces)
  • Utilities: Water from Lake Michigan and public supply; Public sewer
  • Home design: Detached single-family home; One-story
  • Construction: Built approximately 61–70 years ago; Vinyl siding and brick exterior
  • Exterior features: Flood zone; Lot dimensions approximately 54 x 111; Lot smaller than 0.25 acre

Interior

  • Kitchen: Kitchen (main level, 9 x 16)
  • Bedrooms: 3 bedrooms (all on the main level); Master bedroom (main level, 9 x 13); Bedroom 2 (main level, 9 x 13); Bedroom 3 (main level, 9 x 10)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas forced-air heating; Central air conditioning
  • Interior features: Five total rooms; Dining room; Family room; Living room (11 x 17)
  • Laundry & utility: Dedicated laundry room

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $110,000 price doesn't fit this home's estimated sale value (~$141,400) and the remarks read like a rental — treat the cards below with caution.

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 $562 ($7k/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: $103k (6.0% below list) — sets the bar for market timing.
  • Cap rate 12.4% vs local median 8.2% in Calumet City — 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 71/100 on livability (#330 in IL) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: employment C-, schools F, crime D-.
  • Thornton Fractional Twp Hsd 215 (suburban): math 9% / reading 13% proficiency, ranked #563 of 620 in IL (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising fast (+6.2%/yr); 198 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 17d 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 36% of the median local income ($55k/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 + 6.2% rent growth), your $31k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 61 days — a 6% lower offer ($103k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $15k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $66k; list at $110k implies a 67% 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 $103,400 (6.0% below list)

Questions for the listing agent

  1. It's been on market 61 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 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
1.52%
Cap rate
12.43%
Cash-on-cash
21.90%
DSCR
1.97
GRM
5.5

CMA / ARV

ARV (on-the-fly)
$141,400
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1531 Lincoln Ave 0.22mi 3/1.0 1,109 (+10%) 1mo $170,000 $153 73
1554 Burnham Ave 0.27mi 2/1.0 (-1) 945 (-6%) 2mo $125,000 $132 70
17115 Park Ave 0.57mi 3/1.0 1,030 (+2%) 2mo $179,999 $175 69
1394 Forest Pl 0.29mi 3/1.0 1,147 (+14%) 2mo $81,000 $71 62
116 163rd St 0.46mi 3/1.0 1,125 (+11%) 1mo $61,500 $55 59
1382 Burnham Ave 0.34mi 3/1.5 1,147 (+14%) 1mo $105,000 $92 59
1374 Kenilworth Dr 0.46mi 3/2.0 1,111 (+10%) 0mo $138,000 $124 58
17222 Roy St 0.57mi 2/1.0 (-1) 945 (-6%) 1mo $149,900 $159 57
1263 Mackinaw Ave 0.64mi 3/1.5 1,102 (+9%) 1mo $175,900 $160 52
1636 State Line Rd 0.63mi 3/3.0 1,084 (+7%) 2mo $241,000 $222 49
43 162nd Pl 0.52mi 3/2.5 1,135 (+12%) 0mo $159,000 $140 48
910 163rd St 0.66mi 3/1.5 1,160 (+15%) 1mo $150,000 $129 42

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 · 6.17% rent growth · sell at horizon

5-year hold
IRR
18.1%
Equity multiple
1.76×
Total profit
$23,510
Equity at exit
$16,401
10-year hold
IRR
28.7%
Equity multiple
3.95×
Total profit
$90,799
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 60409

Home prices YoY
-27.6%
Rents YoY
6.2%
Active inventory
198
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,674 high interval (Pro) →
Mortgage (P&I)
$577
Tax est. 1.5%
$138 /mo · $1,650/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$351
Net cashflow
$562

Break-even live

Break-even rent $962
Max offer price $110,000
Occupancy floor 61%

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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1539 Wentworth Ave Unit 3W Calumet City, IL 3.0 1.0 1100 $1,700 $1.55 12d 1 0.35mi
1312 Gordon Ave Calumet City, IL 2.0 1.0 1134 $1,600 $1.41 7d 1 0.47mi
1338 Wentworth Ave Unit 1338 Calumet City, IL 2.0 1.0 800 $1,430 $1.79 24d 1 0.50mi
3069 Bernice Rd Apt 2N Lansing, IL 3.0 1.0 950 $1,535 $1.62 20d 1 0.82mi
3069 Bernice Rd Apt 2S Lansing, IL 3.0 1.0 950 $1,535 $1.62 2d 1 0.83mi
3023 Bernice Rd Apt 2S Lansing, IL 3.0 1.0 1000 $1,600 $1.60 1d 1 0.85mi
3649 173rd Ct Lansing, IL 2.0 2.0 972 $1,357 $1.40 24d 1 0.87mi
407 Kenwood St Hammond, IN 2.0 1.0 920 $1,495 $1.62 24d 1 1.13mi
407 Kenwood St Hammond, IN 2.0 1.0 920 $1,495 $1.62 16d 1 1.13mi
34 Elizabeth St Calumet City, IL 3.0 1.0 1246 $2,400 $1.93 1d 1 1.15mi
3 Waltham St Hammond, IN 3.0 1.0 1200 $1,095 $0.91 24d 1 1.26mi
3020 178th St Unit C1 Lansing, IL 2.0 1.0 900 $1,550 $1.72 1d 1 1.28mi
3020 178th St Apt C7 Lansing, IL 2.0 1.0 900 $1,550 $1.72 24d 1 1.28mi
5 Ruth St Unit 2W Hammond, IN 2.0 1.0 900 $1,250 $1.39 12d 1 1.30mi
3 Ruth St Hammond, IN 2.0 1.0 900 $1,250 $1.39 24d 1 1.30mi
17723 Exchange Ave Unit 17723-1N Lansing, IL 3.0 2.0 1100 $1,800 $1.64 1d 1 1.41mi
115 157th St Unit 3 Calumet City, IL 3.0 1.0 800 $1,350 $1.69 24d 1 1.45mi

Listing history 17 events

  1. 2026-06-16
    status $110,000 Pending 61 DOM
  2. 2026-06-15
    days on market $110,000 Contingent - Continue to Show 61 DOM
  3. 2026-06-13
    days on market $110,000 Contingent - Continue to Show 59 DOM
  4. 2026-06-09
    days on market $110,000 Contingent - Continue to Show 55 DOM
  5. 2026-06-08
    days on market $110,000 Contingent - Continue to Show 54 DOM
  6. 2026-06-07
    days on market $110,000 Contingent - Continue to Show 53 DOM
  7. 2026-06-04
    days on market $110,000 Contingent - Continue to Show 50 DOM
  8. 2026-06-03
    days on market $110,000 Contingent - Continue to Show 49 DOM
  9. 2026-06-02
    days on market $110,000 Contingent - Continue to Show 48 DOM
  10. 2026-06-01
    days on market $110,000 Contingent - Continue to Show 47 DOM
  11. 2026-05-31
    statusdays on market $110,000 Contingent - Continue to Show 46 DOM
  12. 2026-05-19
    price $110,000
    Show marketing remark (423 chars)

    UPDATE: No longer tenant-occupied. NOW OPEN TO ALL HOME BUYERS. Located in Calumet City, this 3 bedroom, 1 bath ranch offers a great opportunity for homeowners or investors. While it needs a few updates, this home features a single-level layout, a detached garage, a manageable yard, and a newer concrete driveway. Conveniently located near Schrum Memorial Middle School. Quick close available, schedule your showing today.

  13. 2026-05-19
    price $110,000 423-char remark
    Show marketing remark (423 chars)

    UPDATE: No longer tenant-occupied. NOW OPEN TO ALL HOME BUYERS. Located in Calumet City, this 3 bedroom, 1 bath ranch offers a great opportunity for homeowners or investors. While it needs a few updates, this home features a single-level layout, a detached garage, a manageable yard, and a newer concrete driveway. Conveniently located near Schrum Memorial Middle School. Quick close available, schedule your showing today.

  14. 2026-04-15
    listed $124,900 Active
    Show marketing remark (423 chars)

    UPDATE: No longer tenant-occupied. NOW OPEN TO ALL HOME BUYERS. Located in Calumet City, this 3 bedroom, 1 bath ranch offers a great opportunity for homeowners or investors. While it needs a few updates, this home features a single-level layout, a detached garage, a manageable yard, and a newer concrete driveway. Conveniently located near Schrum Memorial Middle School. Quick close available, schedule your showing today.

  15. 2026-04-15
    listed $124,900 Active 423-char remark
    Show marketing remark (423 chars)

    UPDATE: No longer tenant-occupied. NOW OPEN TO ALL HOME BUYERS. Located in Calumet City, this 3 bedroom, 1 bath ranch offers a great opportunity for homeowners or investors. While it needs a few updates, this home features a single-level layout, a detached garage, a manageable yard, and a newer concrete driveway. Conveniently located near Schrum Memorial Middle School. Quick close available, schedule your showing today.

  16. 1996-01-03
    soldstatus $66,000
  17. 1987-06-01
    soldstatus $45,000

ⓘ 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 4/10 Moderate FEMA zone X (shaded) · 24% 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 4/10 Moderate 5 unhealthy d/yr today · 6 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
$20,086
− Mortgage interest
−$6,162
− Property taxes
−$1,650
− Insurance
−$550
− Repairs & maintenance
−$1,607
− Management
−$1,607
− Depreciation
−$3,200
Taxable income
$5,310
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,274
After-tax cash flow
$5,471/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 Fractional Twp Hsd 215
NCES district ID
1738940
Math proficiency
9% ▼ -3.00%
Reading proficiency
13% ▼ -3.00%
Median HH income
$48,207
Composite
10.27/100
National rank
#9793
State rank
#563 of 620 in IL

Livability — Calumet City

Score
71/100
State rank
#330
US rank
#6552

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Calumet City, IL
County
Cook County · 4,486,803 people
City population
35,100
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
35,100
Household income
$55,369
Rent vs Own
44.3% rent · 55.7% own
Severe rent burden
2415.0

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 (74%)
Race & ethnicity
Black 74% Hispanic / Latino 15% White 7% Two or more races 4%
Hispanic origin (detail)
Mexican 14%
Common ancestry
Romanian 2%
Foreign-born
9% · Canada
Languages at home
83% 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
▼ -75.01%
Current HPI
197.2137
Rent YoY
▲ 6.17%
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

+144.4% since first listed
6 events — show timeline
  • 2026-05-19 Price Changed $110,000 MRED as Distributed by MLS Grid
  • 2026-05-19 Price Changed $110,000 NIRA MLS as Distributed by MLS Grid
  • 2026-04-15 Listed $124,900 NIRA MLS as Distributed by MLS Grid
  • 2026-04-15 Listed $124,900 MRED as Distributed by MLS Grid
  • 1996-01-03 Sold (Public Records) $66,000 Public Records
  • 1987-06-01 Sold (Public Records) $45,000 Public Records

Property tax history

+5.4%/yr

Latest (2023): $7,233 · +24.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…