CashFlowRE
Sign in Sign up
4252 Prescott Ave 5-Plex
C- Composite 50.83
Why this score? — see what drove the C- 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 +20.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.6/10.0
  • 1% rule +5.8/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$700,000

4252 Prescott Ave · Lyons, IL 60534
8 bd · 5.0 ba · 4,090 sqft · MultiFamily public records · 9 Days on market
Built 1930 5,282 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 5 units. confirmed

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

*SHOWINGS 4/17 - 3pm-6pm* Well-maintained brick 5-unit building in a quiet Lyons neighborhood, offering a strong investment opportunity. The property features a mix of 2BR/1BA layouts-three with separate dining rooms, two with efficient open layouts-all with hardwood floors and vinyl windows. One unit has a gutted kitchen and bathroom, offering a blank canvas for the next owner to customize and add value. Major updates include a new washer/dryer (coin-op), 75-gallon water heater (2023), 100 ft of new water line, 20 ft of new sewer line, and new concrete around the building (2024). Rear deck and staircase replaced in 2022. Boiler approx. 10 years old. Includes 6 electric and gas meters, gas steam heat, 4-car brick garage, 5 storage lockers, and basement workshop. Tenants pay electric and cooking gas. Close to schools, shopping, and expressways.

Key facts

  • New water line
  • New washer dryer
  • New water heater

Tags

BRICK BUILDINGGUTTED KITCHENGUTTED BATHROOMNEW WASHER DRYERNEW WATER HEATERNEW WATER LINE

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 5 × 2.0-bed/1.0-bath units multifamily listed at $700k.

Deal economics

  • At list price, monthly cash flow is $967 ($12k/yr) — positive. Per door: $193/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($8k rent vs $700k).
  • Cap rate 8.0% vs local median 4.2% in Lyons — 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 79/100 on livability (#126 in IL, #2,222 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools F.
  • J S Morton Hsd 201 (suburban): math 9% / reading 14% proficiency, ranked #557 of 620 in IL (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 36 active listings in the ZIP; 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 $5k of loan paydown is wiped out by about $21k of value loss. Plan a longer hold.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 16y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $700,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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.
  7. 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.
  8. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.08%
Cap rate
7.95%
Cash-on-cash
5.92%
DSCR
1.26
GRM
7.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-7.1%
Equity multiple
0.74×
Total profit
$-51,606
Equity at exit
$104,372
10-year hold
IRR
2.5%
Equity multiple
1.18×
Total profit
$35,301
Equity at exit
$60,523

Cash invested: $196,000 (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 60534

Home prices YoY
-26.6%
Active inventory
36
Price-to-rent
38.5×

Monthly cashflow live

Estimated rent
$7,580 high interval (Pro) →
Mortgage (P&I)
$3,671
Tax from tax record
$1,059 /mo · $12,702/yr
Insurance
$292
HOA
$0
Vacancy / Maint / Mgmt
$1,592
Net cashflow
$967

Break-even live

Break-even rent $6,356
Max offer price $700,000
Occupancy floor 82%

5-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (5 units) $7,580

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
$175,000
Closing costs
$21,000
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.

Listing history 44 events

  1. 2026-06-18
    days on market $700,000 Active 9 DOM
  2. 2026-06-17
    days on market $700,000 Active 8 DOM
  3. 2026-06-16
    days on market $700,000 Active 7 DOM
  4. 2026-06-15
    days on market $700,000 Active 6 DOM
  5. 2026-06-13
    days on market $700,000 Active 4 DOM
  6. 2026-06-10
    statusdays on marketlisting id $700,000 Active 1 DOM
  7. 2026-06-09
    days on market $700,000 Contingent - Continue to Show 70 DOM
  8. 2026-06-08
    days on market $700,000 Contingent - Continue to Show 69 DOM
  9. 2026-06-07
    days on market $700,000 Contingent - Continue to Show 68 DOM
  10. 2026-06-04
    days on market $700,000 Contingent - Continue to Show 65 DOM
  11. 2026-06-03
    days on market $700,000 Contingent - Continue to Show 64 DOM
  12. 2026-06-02
    days on market $700,000 Contingent - Continue to Show 63 DOM
  13. 2026-06-01
    days on market $700,000 Contingent - Continue to Show 62 DOM
  14. 2026-05-31
    days on market $700,000 Contingent - Continue to Show 61 DOM
  15. 2026-04-21
    historical Contingent - Continue to Show 855-char remark
    Show marketing remark (855 chars)

    *SHOWINGS 4/17 - 3pm-6pm* Well-maintained brick 5-unit building in a quiet Lyons neighborhood, offering a strong investment opportunity. The property features a mix of 2BR/1BA layouts-three with separate dining rooms, two with efficient open layouts-all with hardwood floors and vinyl windows. One unit has a gutted kitchen and bathroom, offering a blank canvas for the next owner to customize and add value. Major updates include a new washer/dryer (coin-op), 75-gallon water heater (2023), 100 ft of new water line, 20 ft of new sewer line, and new concrete around the building (2024). Rear deck and staircase replaced in 2022. Boiler approx. 10 years old. Includes 6 electric and gas meters, gas steam heat, 4-car brick garage, 5 storage lockers, and basement workshop. Tenants pay electric and cooking gas. Close to schools, shopping, and expressways.

  16. 2026-03-31
    listed $700,000 Active 855-char remark
    Show marketing remark (855 chars)

    *SHOWINGS 4/17 - 3pm-6pm* Well-maintained brick 5-unit building in a quiet Lyons neighborhood, offering a strong investment opportunity. The property features a mix of 2BR/1BA layouts-three with separate dining rooms, two with efficient open layouts-all with hardwood floors and vinyl windows. One unit has a gutted kitchen and bathroom, offering a blank canvas for the next owner to customize and add value. Major updates include a new washer/dryer (coin-op), 75-gallon water heater (2023), 100 ft of new water line, 20 ft of new sewer line, and new concrete around the building (2024). Rear deck and staircase replaced in 2022. Boiler approx. 10 years old. Includes 6 electric and gas meters, gas steam heat, 4-car brick garage, 5 storage lockers, and basement workshop. Tenants pay electric and cooking gas. Close to schools, shopping, and expressways.

  17. 2026-03-23
    historical Contingent - Continue to Show
  18. 2026-03-20
    historical
  19. 2026-02-20
    listed Active
  20. 2025-11-20
    historical Contingent - Continue to Show
  21. 2025-11-11
    historical
  22. 2025-10-27
    listed Active
  23. 2025-10-14
    historical Contingent - No Showings
  24. 2025-10-13
    historical
  25. 2025-10-02
    listed Active
  26. 2023-10-30
    soldstatus $610,000 Closed
  27. 2023-09-01
    historical Contingent - Continue to Show
  28. 2023-08-27
    listed $599,900 Active
  29. 2014-03-11
    soldstatus $280,000
  30. 2014-01-23
    soldstatus $280,000 Closed Sale
  31. 2013-12-17
    historical Contingent
  32. 2013-11-13
    price $299,000 Price Change
  33. 2013-10-10
    listed $335,000 New
  34. 2012-07-19
    historical
  35. 2011-09-07
    listed New
  36. 2011-09-03
    historical
  37. 2011-05-11
    price Price Change
  38. 2011-01-12
    price Price Change
  39. 2010-11-04
    price Price Change
  40. 2010-10-29
    price Price Change
  41. 2010-10-04
    price Price Change
  42. 2010-08-28
    listed New
  43. 1994-09-30
    soldstatus $195,500
  44. 1994-09-30
    soldstatus $293,250

ⓘ 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
$12,702 · $1,059/mo
Projected year-2 tax
$14,296 · $1,191/mo
Expected delta
+$1,594/yr (+$133/mo · 12.5%)

ⓘ 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 ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 5 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
$90,960
− Mortgage interest
−$39,211
− Property taxes
−$12,702
− Insurance
−$3,500
− Repairs & maintenance
−$7,277
− Management
−$7,277
− Depreciation
−$20,364
Taxable income
$629
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$151
After-tax cash flow
$11,454/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
J S Morton Hsd 201
NCES district ID
1726880
Math proficiency
9% ▲ 1.00%
Reading proficiency
14% ▼ -1.00%
Median HH income
$48,698
Composite
10.73/100
National rank
#9768
State rank
#557 of 620 in IL

Livability — Lyons

Score
79/100
State rank
#126
US rank
#2222

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lyons, IL
City population
10,362
Population (ZIP)
10,362

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 0.55)
Race & ethnicity
Hispanic / Latino 49% White 46% Two or more races 8% Black 3% Asian 2%
Hispanic origin (detail)
Mexican 38% Puerto Rican 6%
Common ancestry
Romanian 17% Italian 1% Lithuanian 1%
Foreign-born
24% · Canada, Vietnam, Jamaica
Languages at home
54% English-only · Spanish 36% Russian/Polish/Slavic 6% Other Indo-European 3%

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
▼ -88.39%
Current HPI
243.8425
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

+258.1% since first listed
30 events — show timeline
  • 2026-04-21 Contingent MRED as Distributed by MLS Grid
  • 2026-03-31 Listed $700,000 MRED as Distributed by MLS Grid
  • 2026-03-23 Contingent MRED as Distributed by MLS Grid
  • 2026-03-20 Listing Removed MRED as Distributed by MLS Grid
  • 2026-02-20 Listed MRED as Distributed by MLS Grid
  • 2025-11-20 Contingent MRED as Distributed by MLS Grid
  • 2025-11-11 Listing Removed MRED as Distributed by MLS Grid
  • 2025-10-27 Listed MRED as Distributed by MLS Grid
  • 2025-10-14 Contingent MRED as Distributed by MLS Grid
  • 2025-10-13 Listing Removed MRED as Distributed by MLS Grid
  • 2025-10-02 Listed MRED as Distributed by MLS Grid
  • 2023-10-30 Sold (MLS) $610,000 MRED as Distributed by MLS Grid
  • 2023-09-01 Contingent MRED as Distributed by MLS Grid
  • 2023-08-27 Listed $599,900 MRED as Distributed by MLS Grid
  • 2014-03-11 Sold (Public Records) $280,000 Public Records
  • 2014-01-23 Sold (MLS) $280,000 MRED as Distributed by MLS Grid
  • 2013-12-17 Contingent MRED as Distributed by MLS Grid
  • 2013-11-13 Price Changed $299,000 MRED as Distributed by MLS Grid
  • 2013-10-10 Listed $335,000 MRED as Distributed by MLS Grid
  • 2012-07-19 Listing Removed MRED as Distributed by MLS Grid
  • 2011-09-07 Listed MRED as Distributed by MLS Grid
  • 2011-09-03 Listing Removed MRED as Distributed by MLS Grid
  • 2011-05-11 Price Changed MRED as Distributed by MLS Grid
  • 2011-01-12 Price Changed MRED as Distributed by MLS Grid
  • 2010-11-04 Price Changed MRED as Distributed by MLS Grid
  • 2010-10-29 Price Changed MRED as Distributed by MLS Grid
  • 2010-10-04 Price Changed MRED as Distributed by MLS Grid
  • 2010-08-28 Listed MRED as Distributed by MLS Grid
  • 1994-09-30 Sold (Public Records) $293,250 Public Records
  • 1994-09-30 Sold (Public Records) $195,500 Public Records

Property tax history

+1.3%/yr

Latest (2023): $12,702 · -13.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…