CashFlowRE
Sign in Sign up
9210 S Trumbull Ave
F Composite 18.24
Why this score? — see what drove the F 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 +5.7/30.0
  • Livability +4.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • 1% rule +0.8/10.0
  • DSCR +0.1/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$389,000

9210 S Trumbull Ave · Evergreen Park, IL 60805
2 bd · 1.5 ba · 1,267 sqft · SingleFamily public records · 21 Days on market
Built 1939 6,250 sqft lot Est $307k · 27% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

RARE FIND! A 4-BEDROOM HOME WITH ALL 4 BEDROOMS UPSTAIRS! This spacious 2,083 SF home has a newer 2nd level addition (2013). The main level spaces have been opened up with focus on maintaining the original character. Spacious living room w/ woodburning fireplace and built-in bench seating (w/ storage) overlooking the backyard. The dining room has 2 original built in corner cabinets and 2 windows letting in amazing natural light. The dining room is adjacent to the kitchen which was remodeled around the time of the 2013 addition. For those who want a more open feeling to the dining room, removing the door and expanding the opening into the dining room would accomplish this! Don't miss

Key facts

  • Remodeled kitchen
  • 6,250 sq ft lot
  • Garage

Tags

NEWER 2ND LEVEL ADDITIONWOODBURNING FIREPLACEBUILT-IN BENCH SEATINGREMODELED KITCHENORIGINAL BREAKFAST ROOMOVERSIZED SOAKING TUB

Property features AI

Finance

  • HOA & community: No master association fee required; Community features include nearby park and tennis courts, curbs, sidewalks, street lights, and paved streets

Exterior

  • Parking: Detached garage with garage door opener (garage owned); Concrete side driveway; Approximately 1.5 garage/parking spaces
  • Utilities: Water source: Lake Michigan; Public sewer; Electric service with circuit breakers
  • Home design: Detached single-family home; Queen Anne model; 2 stories; Fee simple ownership; Rehab completed in 2013; Originally built approximately 81–90 years ago; Built before 1978
  • Construction: Brick construction
  • Exterior features: Deck; Fenced yard; Lot dimensions approximately 50 x 125

Interior

  • Kitchen: Eating-area kitchen; Range; Microwave; Dishwasher; Refrigerator; Stainless steel appliances
  • Bedrooms: 4 bedrooms (master and three additional bedrooms on the second floor); Second-floor walk-in closet
  • Flooring: Hardwood flooring throughout main living areas; Engineered hardwood on second-floor bedrooms and master; Wood laminate in the finished basement family room
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Built-in features; Walk-in closet(s); Finished full basement; Wood-burning fireplace in the living room; Nine total rooms
  • Laundry & utility: In-unit laundry (washer and dryer); Basement 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/1.5-bath single-family listed at $389k.

Deal economics

  • At list price, monthly cash flow is $-789 ($-9k/yr) — negative.
  • To cash-flow at today's rent, offer at most $250k (35.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $224k (42.4% below list).
  • Recommended offer: $224k (42.4% below list) — sets the bar for 1% rule.
  • Cap rate 3.9% vs local median 5.9% in Evergreen Park — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 87/100 on livability (#14 in IL, #327 nationally) — a professional / high-income tenant draw. Strengths: commute A+, employment A+, housing A+; Watch: crime D+.
  • Evergreen Park Chsd 231 (suburban): math 25% / reading 23% proficiency, ranked #303 of 620 in IL (top 49%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Evergreen Park High School (math 25% / reading 23%, grade F, #304 of 693 statewide, top 44%, 931 students, 0% FRL).
  • Market conditions: 37 active listings in the ZIP; 5 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($383k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 15y ago; this cycle's ask has dropped $28k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $276k; 41% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1939 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $223,905 (42.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1939 — 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. 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?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.58%
Cap rate
3.86%
Cash-on-cash
-8.69%
DSCR
0.61
GRM
14.5

CMA / ARV

ARV (on-the-fly)
$306,614
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9247 S Ridgeway Ave 0.35mi 3/1.5 (+1) 1,258 (-1%) 0mo $375,000 $298 77
9240 S Trumbull Ave 0.07mi 3/2.0 (+1) 1,137 (-10%) 5mo $275,000 $242 69
9258 S Albany Ave 0.45mi 3/1.0 (+1) 1,250 (-1%) 4mo $295,000 $236 66
9219 S Spaulding Ave 0.22mi 3/1.0 (+1) 1,156 (-9%) 4mo $285,000 $247 64
9100 S Saint Louis Ave 0.16mi 3/1.5 (+1) 1,417 (+12%) 6mo $247,000 $174 63
9117 S Saint Louis Ave 0.12mi 3/1.0 (+1) 1,099 (-13%) 5mo $203,000 $185 61
9602 S Troy Ave 0.62mi 3/2.0 (+1) 1,256 (-1%) 3mo $380,000 $303 60
9308 Utica Ave S 0.52mi 2/1.5 1,400 (+10%) 6mo $248,000 $177 53
9252 S Sacramento Ave 0.58mi 3/2.0 (+1) 1,198 (-5%) 6mo $325,000 $271 52
9534 S Sacramento Ave 0.71mi 3/2.0 (+1) 1,190 (-6%) 1mo $270,000 $227 49
8759 S Troy Ave 0.67mi 3/3.0 (+1) 1,400 (+10%) 6mo $280,000 $200 35
8738 S Troy Ave 0.69mi 3/3.0 (+1) 1,424 (+12%) 2mo $372,999 $262 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
-31.7%
Equity multiple
-0.04×
Total profit
$-113,313
Equity at exit
$58,001
10-year hold
IRR
-36.0%
Equity multiple
-0.50×
Total profit
$-163,541
Equity at exit
$33,634

Cash invested: $108,920 (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 60805

Home prices YoY
-34.0%
Active inventory
37
Price-to-rent
14.5×

Monthly cashflow live

Estimated rent
$2,239 high interval (Pro) →
Mortgage (P&I)
$2,040
Tax from tax record
$355 /mo · $4,266/yr
Insurance
$162
HOA
$0
Vacancy / Maint / Mgmt
$470
Net cashflow
$-789

Break-even live

Break-even rent $3,237
Max offer price $249,676
Occupancy floor

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
$97,250
Closing costs
$11,670
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
9305 S Homan Ave Unit 1 Evergreen Park, IL 3.0 1.0 893 $2,195 $2.46 16d 1 0.15mi
9600 S Komensky Ave Oak Lawn, IL 2.0 2.0 900 $1,800 $2.00 24d 1 0.93mi
8755 S Fairfield Ave Evergreen Park, IL 3.0 1.5 1463 $2,900 $1.98 4d 1 1.04mi
9515 S Kildare Ave Oak Lawn, IL 1.0 1.0 950 $1,275 $1.34 24d 1 1.14mi
8138 S Kedzie Ave Unit 1546084P Chicago, IL 2.0 1.0 1399 $3,161 $2.26 7d 1 1.34mi

Listing history 40 events

  1. 2026-06-18
    days on market $389,000 Active 21 DOM
  2. 2026-06-17
    days on market $389,000 Active 20 DOM
  3. 2026-06-16
    days on market $389,000 Active 19 DOM
  4. 2026-06-15
    days on market $389,000 Active 18 DOM
  5. 2026-06-13
    days on market $389,000 Active 16 DOM
  6. 2026-06-13
    days on market $389,000 Active 15 DOM
  7. 2026-06-09
    days on market $389,000 Active 12 DOM
  8. 2026-06-08
    days on market $389,000 Active 11 DOM
  9. 2026-06-07
    days on market $389,000 Active 10 DOM
  10. 2026-06-04
    days on market $389,000 Active 7 DOM
  11. 2026-06-03
    days on market $389,000 Active 6 DOM
  12. 2026-06-02
    days on market $389,000 Active 5 DOM
  13. 2026-06-01
    days on market $389,000 Active 4 DOM
  14. 2026-05-31
    days on market $389,000 Active 3 DOM
  15. 2026-05-23
    price $389,000
  16. 2026-04-12
    price $399,999
  17. 2026-01-06
    historical
  18. 2026-01-05
    listed $416,500 Active
  19. 2025-11-04
    listed Active
  20. 2025-11-04
    historical
  21. 2025-10-10
    listed Active
  22. 2018-09-19
    soldstatus $276,000
  23. 2018-08-31
    soldstatus $276,000 Closed Sale
  24. 2018-08-20
    status Pending
  25. 2018-07-12
    status Contingent (Do Not Show)
  26. 2018-07-09
    listed $265,000 New
  27. 2014-12-08
    soldstatus $236,000
  28. 2014-11-03
    soldstatus $236,000 Closed Sale
  29. 2014-10-31
    status Pending
  30. 2014-09-11
    historical Contingent
  31. 2014-08-16
    price $239,900 Price Change
  32. 2014-06-25
    price $249,900 Price Change
  33. 2014-05-22
    listed $259,900 New
  34. 2012-04-02
    historical
  35. 2011-12-31
    listed New
  36. 2011-12-31
    historical
  37. 2011-10-03
    price Price Change
  38. 2011-03-02
    listed New
  39. 2007-08-03
    soldstatus $248,000
  40. 1987-08-03
    soldstatus $82,000

ⓘ 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
$4,266 · $355/mo
Projected year-2 tax
$6,548 · $546/mo
Expected delta
+$2,282/yr (+$190/mo · 53.5%)

ⓘ 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 4/10 Moderate 4 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
$26,869
− Mortgage interest
−$21,790
− Property taxes
−$4,266
− Insurance
−$1,945
− Repairs & maintenance
−$2,149
− Management
−$2,149
− Depreciation
−$11,316
Taxable loss
−$16,748
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$4,019
After-tax cash flow
$-5,445/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
Evergreen Park Chsd 231
NCES district ID
1714580
Math proficiency
25% ▼ -10.00%
Reading proficiency
23% ▼ -12.00%
Median HH income
$64,735
Composite
22.65/100
National rank
#8054
State rank
#303 of 620 in IL

Livability — Evergreen Park

Score
87/100
State rank
#14
US rank
#327

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Evergreen Park, IL
City population
19,498
Population (ZIP)
19,498

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
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 53% Black 22% Hispanic / Latino 18% Two or more races 10% Asian 3%
Hispanic origin (detail)
Mexican 16% Cuban 1%
Common ancestry
Romanian 8% Iranian 1% Lithuanian 1%
Foreign-born
10% · Canada, Jamaica
Languages at home
83% English-only · Spanish 12% Other Indo-European 1% Tagalog/Filipino 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
▼ -118.60%
Current HPI
229.8185
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

+374.4% since first listed
26 events — show timeline
  • 2026-05-23 Price Changed $389,000 MRED as Distributed by MLS Grid
  • 2026-04-12 Price Changed $399,999 MRED as Distributed by MLS Grid
  • 2026-01-06 Listing Removed MRED as Distributed by MLS Grid
  • 2026-01-05 Listed $416,500 MRED as Distributed by MLS Grid
  • 2025-11-04 Listing Removed MRED as Distributed by MLS Grid
  • 2025-11-04 Listed MRED as Distributed by MLS Grid
  • 2025-10-10 Listed MRED as Distributed by MLS Grid
  • 2018-09-19 Sold (Public Records) $276,000 Public Records
  • 2018-08-31 Sold (MLS) $276,000 MRED as Distributed by MLS Grid
  • 2018-08-20 Pending MRED as Distributed by MLS Grid
  • 2018-07-12 Pending MRED as Distributed by MLS Grid
  • 2018-07-09 Listed $265,000 MRED as Distributed by MLS Grid
  • 2014-12-08 Sold (Public Records) $236,000 Public Records
  • 2014-11-03 Sold (MLS) $236,000 MRED as Distributed by MLS Grid
  • 2014-10-31 Pending MRED as Distributed by MLS Grid
  • 2014-09-11 Contingent MRED as Distributed by MLS Grid
  • 2014-08-16 Price Changed $239,900 MRED as Distributed by MLS Grid
  • 2014-06-25 Price Changed $249,900 MRED as Distributed by MLS Grid
  • 2014-05-22 Listed $259,900 MRED as Distributed by MLS Grid
  • 2012-04-02 Listing Removed MRED as Distributed by MLS Grid
  • 2011-12-31 Listed MRED as Distributed by MLS Grid
  • 2011-12-31 Listing Removed MRED as Distributed by MLS Grid
  • 2011-10-03 Price Changed MRED as Distributed by MLS Grid
  • 2011-03-02 Listed MRED as Distributed by MLS Grid
  • 2007-08-03 Sold (Public Records) $248,000 Public Records
  • 1987-08-03 Sold (Public Records) $82,000 Public Records

Property tax history

+6.1%/yr

Latest (2023): $4,266 · -12.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…