CashFlowRE
Sign in Sign up
2229 170th St
B Composite 74.44
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 +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.7/10.0
  • Appreciation +0.0/10.0

$134,900

2229 170th St · Hazel Crest, IL 60429
3 bd · 1.0 ba · 1,215 sqft · SingleFamily public records · 23 Days on market
Built 1949 6,250 sqft lot Est $169k · 20% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

ATTENTION INVESTORS!!!! GET YOUR BUYERS OUT TO SEE THIS GREAT DEAL!!! SOLD AS-IS, WHERE IS. PROOF OF FUNDS AND PRE-APPROVALS REQUIRED WITH ALL OFFERS. BUYER RESPONSIBLE FOR ALL INSPECTIONS AND CITY REQUIREMENTS. INFORMATION PROVIDED HEREIN IS NOT GUARANTEED. NO SURVEY OR DISCLOSURES. EM MUST BE CERTIFIED.

Key facts

  • 6,250 sq ft lot
  • Built 1949
  • Listed 23 days

Property features AI

Finance

  • Other: Parcel number: 29301260050000
  • Financial info:
  • HOA & community: No master association fee required

Exterior

  • Parking:
  • Security:
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; 1.5-story design; Fee simple ownership; Built before 1978
  • Construction: Aluminum siding; Not recently rebuilt or rehabilitated; Age estimated 71–80 years
  • Exterior features: Lot dimensions approximately 50 x 125; Lot smaller than 0.25 acre; School bus service and commuter bus access; close to interstate access

Interior

  • Kitchen: Kitchen on main level
  • Bedrooms: 4 bedrooms total; Master bedroom on the main level; Additional bedrooms on main and second levels
  • Flooring: Vinyl flooring in dining room, kitchen, and living room
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating
  • Interior features: Seven total rooms; Unfinished full basement
  • Laundry & utility: Laundry room in basement (8 x 10)

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 $135k.

Deal economics

  • At list price, monthly cash flow is $867 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Recommended offer: $133k (1.5% below list) — sets the bar for market timing.
  • Cap rate 14.0% 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; 10 comparable units currently listed for rent nearby; rentals leasing fast (median 1d 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 $933 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 $38k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($133k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 16y ago; this cycle's ask is 4552% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $88k; list at $135k implies a 52% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1949 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $132,876 (1.5% below list)

Questions for the listing agent

  1. Built in 1949 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
1.77%
Cap rate
14.01%
Cash-on-cash
27.56%
DSCR
2.23
GRM
4.7

CMA / ARV

ARV (on-the-fly)
$168,885
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16726 Head Ave 0.35mi 3/2.0 1,227 (+1%) 5mo $205,000 $167 74
17089 Crane Ave 0.11mi 4/1.5 (+1) 1,295 (+7%) 4mo $50,000 $39 74
16876 Head Ave 0.18mi 4/2.0 (+1) 1,147 (-6%) 1mo $185,000 $161 73
16727 Head Ave 0.36mi 3/1.5 1,150 (-5%) 1mo $157,000 $137 72
16918 S Orchard Ridge Ave 0.15mi 4/1.5 (+1) 1,295 (+7%) 4mo $128,000 $99 72
17026 Bulger Ave 0.20mi 3/1.0 1,392 (+15%) 1mo $171,390 $123 65
16784 Crane Ave 0.27mi 3/1.0 1,059 (-13%) 2mo $155,000 $146 64
16738 Crane Ave 0.33mi 3/1.0 1,059 (-13%) 2mo $147,000 $139 62
16628 Winchester Ave 0.60mi 2/1.0 (-1) 1,134 (-7%) 1mo $84,000 $74 56
1924 169th St 0.43mi 2/1.0 (-1) 1,086 (-11%) 3mo $189,900 $175 55
17561 Hillside Ave 0.73mi 2/1.0 (-1) 1,174 (-3%) 3mo $155,000 $132 53
16607 Winchester Ave 0.65mi 3/2.0 1,053 (-13%) 5mo $226,000 $215 40

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
21.7%
Equity multiple
1.89×
Total profit
$33,474
Equity at exit
$20,114
10-year hold
IRR
29.8%
Equity multiple
3.66×
Total profit
$100,652
Equity at exit
$11,664

Cash invested: $37,772 (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
4.7×

Monthly cashflow live

Estimated rent
$2,391 high interval (Pro) →
Mortgage (P&I)
$707
Tax from tax record
$258 /mo · $3,092/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$502
Net cashflow
$867

Break-even live

Break-even rent $1,293
Max offer price $134,900
Occupancy floor 59%

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
$33,725
Closing costs
$4,047
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2308 170th St Hazel Crest, IL 3.0 2.0 1020 $2,400 $2.35 1d 1 0.06mi
16901 Orchard Ridge Ave Hazel Crest, IL 4.0 2.0 1406 $2,700 $1.92 1d 1 0.13mi
2173 171st St Hazel Crest, IL 3.0 1.5 1159 $2,350 $2.03 1d 1 0.19mi
2107 171st St Unit 2107 Hazel Crest, IL 3.0 1.5 1158 $2,300 $1.99 1d 1 0.26mi
16751 Crane Ave Hazel Crest, IL 3.0 1.0 1200 $1,800 $1.50 1d 1 0.29mi
16752 Artesian Ave Hazel Crest, IL 3.0 1.0 867 $2,500 $2.88 1d 1 0.37mi
17561 Hillside Ave Homewood, IL 3.0 1.0 1174 $2,300 $1.96 1d 1 0.76mi
17561 Hillside Ave Homewood, IL 3.0 1.0 1174 $2,500 $2.13 16d 1 0.76mi
2722 Larkspur Ln Hazel Crest, IL 3.0 1.5 1441 $2,650 $1.84 12d 1 0.98mi
16125 Marshfield Ave Markham, IL 3.0 1.0 1043 $2,400 $2.30 1d 1 1.33mi

Listing history 15 events

  1. 2026-05-20
    status Pending
  2. 2025-04-11
    historical $2,900
  3. 2025-03-03
    listed $2,900
  4. 2023-12-16
    historical $2,200
  5. 2023-12-01
    listed $2,200
  6. 2021-10-14
    soldstatus $88,500
  7. 2010-12-16
    soldstatus $12,000 Closed Sale 306-char remark
    Show marketing remark (306 chars)

    ATTENTION INVESTORS!!!! GET YOUR BUYERS OUT TO SEE THIS GREAT DEAL!!! SOLD AS-IS, WHERE IS. PROOF OF FUNDS AND PRE-APPROVALS REQUIRED WITH ALL OFFERS. BUYER RESPONSIBLE FOR ALL INSPECTIONS AND CITY REQUIREMENTS. INFORMATION PROVIDED HEREIN IS NOT GUARANTEED. NO SURVEY OR DISCLOSURES. EM MUST BE CERTIFIED.

  8. 2010-12-09
    status Pending 306-char remark
    Show marketing remark (306 chars)

    ATTENTION INVESTORS!!!! GET YOUR BUYERS OUT TO SEE THIS GREAT DEAL!!! SOLD AS-IS, WHERE IS. PROOF OF FUNDS AND PRE-APPROVALS REQUIRED WITH ALL OFFERS. BUYER RESPONSIBLE FOR ALL INSPECTIONS AND CITY REQUIREMENTS. INFORMATION PROVIDED HEREIN IS NOT GUARANTEED. NO SURVEY OR DISCLOSURES. EM MUST BE CERTIFIED.

  9. 2010-12-01
    price $14,500 Price Change 306-char remark
    Show marketing remark (306 chars)

    ATTENTION INVESTORS!!!! GET YOUR BUYERS OUT TO SEE THIS GREAT DEAL!!! SOLD AS-IS, WHERE IS. PROOF OF FUNDS AND PRE-APPROVALS REQUIRED WITH ALL OFFERS. BUYER RESPONSIBLE FOR ALL INSPECTIONS AND CITY REQUIREMENTS. INFORMATION PROVIDED HEREIN IS NOT GUARANTEED. NO SURVEY OR DISCLOSURES. EM MUST BE CERTIFIED.

  10. 2010-11-04
    price $16,900 Price Change 306-char remark
    Show marketing remark (306 chars)

    ATTENTION INVESTORS!!!! GET YOUR BUYERS OUT TO SEE THIS GREAT DEAL!!! SOLD AS-IS, WHERE IS. PROOF OF FUNDS AND PRE-APPROVALS REQUIRED WITH ALL OFFERS. BUYER RESPONSIBLE FOR ALL INSPECTIONS AND CITY REQUIREMENTS. INFORMATION PROVIDED HEREIN IS NOT GUARANTEED. NO SURVEY OR DISCLOSURES. EM MUST BE CERTIFIED.

  11. 2010-10-18
    price $19,900 Price Change 306-char remark
    Show marketing remark (306 chars)

    ATTENTION INVESTORS!!!! GET YOUR BUYERS OUT TO SEE THIS GREAT DEAL!!! SOLD AS-IS, WHERE IS. PROOF OF FUNDS AND PRE-APPROVALS REQUIRED WITH ALL OFFERS. BUYER RESPONSIBLE FOR ALL INSPECTIONS AND CITY REQUIREMENTS. INFORMATION PROVIDED HEREIN IS NOT GUARANTEED. NO SURVEY OR DISCLOSURES. EM MUST BE CERTIFIED.

  12. 2010-09-24
    price $22,500 Price Change 306-char remark
    Show marketing remark (306 chars)

    ATTENTION INVESTORS!!!! GET YOUR BUYERS OUT TO SEE THIS GREAT DEAL!!! SOLD AS-IS, WHERE IS. PROOF OF FUNDS AND PRE-APPROVALS REQUIRED WITH ALL OFFERS. BUYER RESPONSIBLE FOR ALL INSPECTIONS AND CITY REQUIREMENTS. INFORMATION PROVIDED HEREIN IS NOT GUARANTEED. NO SURVEY OR DISCLOSURES. EM MUST BE CERTIFIED.

  13. 2010-09-08
    listed $24,900 New 306-char remark
    Show marketing remark (306 chars)

    ATTENTION INVESTORS!!!! GET YOUR BUYERS OUT TO SEE THIS GREAT DEAL!!! SOLD AS-IS, WHERE IS. PROOF OF FUNDS AND PRE-APPROVALS REQUIRED WITH ALL OFFERS. BUYER RESPONSIBLE FOR ALL INSPECTIONS AND CITY REQUIREMENTS. INFORMATION PROVIDED HEREIN IS NOT GUARANTEED. NO SURVEY OR DISCLOSURES. EM MUST BE CERTIFIED.

  14. 2006-08-29
    soldstatus $116,000
  15. 2001-08-22
    soldstatus $95,000

ⓘ 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
$3,092 · $258/mo
Projected year-2 tax
$3,092 · $258/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
$28,688
− Mortgage interest
−$7,556
− Property taxes
−$3,092
− Insurance
−$674
− Repairs & maintenance
−$2,295
− Management
−$2,295
− Depreciation
−$3,924
Taxable income
$8,851
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,124
After-tax cash flow
$8,284/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

-96.9% since first listed
15 events — show timeline
  • 2026-05-20 Pending MRED as Distributed by MLS Grid
  • 2025-04-11 Rental Removed $2,900 Avail
  • 2025-03-03 Listed for Rent $2,900 Avail
  • 2023-12-16 Rental Removed $2,200 APPFOLIO
  • 2023-12-01 Listed for Rent $2,200 APPFOLIO
  • 2021-10-14 Sold (Public Records) $88,500 Public Records
  • 2010-12-16 Sold (MLS) $12,000 MRED as Distributed by MLS Grid
  • 2010-12-09 Pending MRED as Distributed by MLS Grid
  • 2010-12-01 Price Changed $14,500 MRED as Distributed by MLS Grid
  • 2010-11-04 Price Changed $16,900 MRED as Distributed by MLS Grid
  • 2010-10-18 Price Changed $19,900 MRED as Distributed by MLS Grid
  • 2010-09-24 Price Changed $22,500 MRED as Distributed by MLS Grid
  • 2010-09-08 Listed $24,900 MRED as Distributed by MLS Grid
  • 2006-08-29 Sold (Public Records) $116,000 Public Records
  • 2001-08-22 Sold (Public Records) $95,000 Public Records

Property tax history

+4.1%/yr

Latest (2023): $3,092 · +32.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…