CashFlowRE
Sign in Sign up
16530 California Ave
B+ Composite 79.48
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 +27.0/30.0
  • ARV discount +12.9/15.0
  • Appreciation +10.0/10.0
  • 1% rule +9.9/10.0
  • DSCR +9.3/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0

$159,000

16530 California Ave · Markham, IL 60428
3 bd · 1.0 ba · 1,238 sqft · SingleFamily public records · 37 Days on market
Built 1964 3,125 sqft lot Est $181k · 12% under ↓ 16% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Charming 3-bedroom, 1-bath home featuring a spacious 2.5-car garage and neutral colors throughout. This well-maintained property offers a functional layout with comfortable living space and plenty of natural light. The kitchen comes fully equipped with all appliances, including a washer and dryer for added convenience. Ideal for homeowners or investors alike, this move-in ready home is a great opportunity in a convenient location.

Key facts

  • 3,125 sq ft lot
  • 2 garage spots
  • Built 1964

Property features AI

Finance

  • Other: Ownership is fee simple; Property has not been rebuilt or rehabbed
  • Financial info: Special service area: No
  • HOA & community: No master association fees required

Exterior

  • Parking: Detached garage (approximately 2.5 garage spaces / 2.5 total parking)
  • Utilities: Water from Lake Michigan; Public sewer
  • Home design: Detached single-family home; One-story
  • Construction: Built 61–70 years ago; Vinyl siding and brick exterior
  • Exterior features: Lot dimensions approximately 25 x 125; Lot is less than 0.25 acre

Interior

  • Kitchen: Kitchen on the main level (17 x 10)
  • Bedrooms: 3 bedrooms (all on the main level); Bedroom dimensions include 11 x 13 (master), 10 x 11, and 10 x 9
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: 6 total rooms; Crawl space basement
  • Laundry & utility: Main-level laundry room (9 x 11); In-unit laundry

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 $159k.

Deal economics

  • At list price, monthly cash flow is $444 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $159k).
  • Recommended offer: $154k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 76/100 on livability (#186 in IL, #3,539 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime D, amenities D, employment D.
  • Bremen Chsd 228 (suburban): math 15% / reading 17% proficiency, ranked #468 of 620 in IL (top 76%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 65 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals leasing fast (median 0d 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

  • In year one you build about $17k of equity ($1k loan paydown + $16k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $45k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$43k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($154k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts; this cycle's ask has dropped $30k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 4.0% of price.
Recommended offer $154,230 (3.0% below list)

Questions for the listing agent

  1. It's been on market 37 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 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
1.49%
Cap rate
9.65%
Cash-on-cash
11.98%
DSCR
1.53
GRM
5.6

CMA / ARV

ARV (on-the-fly)
$180,748
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16557 Plymouth Dr 0.11mi 3/1.0 1,300 (+5%) 4mo $198,000 $152 83
16364 California Ave 0.16mi 3/1.5 1,133 (-8%) 5mo $160,000 $141 72
16614 Plymouth Dr 0.13mi 3/1.5 1,117 (-10%) 4mo $75,000 $67 72
16537 California Ave 0.04mi 3/1.0 1,053 (-15%) 7mo $160,000 $152 67
16641 Sawyer Ave 0.56mi 4/1.5 (+1) 1,260 (+2%) 3mo $188,000 $149 61
16516 Turner Ave 0.69mi 3/1.0 1,200 (-3%) 2mo $70,000 $58 61
2732 Circle Dr 0.67mi 3/1.5 1,269 (+2%) 3mo $125,000 $99 60
16165 Oxford Dr 0.45mi 3/1.0 1,061 (-14%) 3mo $154,900 $146 52
16101 Richmond Ave 0.54mi 3/1.0 1,100 (-11%) 8mo $172,000 $156 50
16047 Cambridge Ct 0.59mi 3/1.0 1,066 (-14%) 5mo $196,800 $185 45
16846 Orchard Ridge Ave 0.70mi 3/1.0 1,076 (-13%) 6mo $106,000 $99 40
16738 Crane Ave 0.74mi 3/1.0 1,059 (-14%) 2mo $147,000 $139 40

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
33.1%
Equity multiple
3.59×
Total profit
$115,138
Equity at exit
$143,240
10-year hold
IRR
28.6%
Equity multiple
8.13×
Total profit
$317,281
Equity at exit
$308,902

Cash invested: $44,520 (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 60428

Home prices YoY
8.5%
Active inventory
65
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$2,372 high interval (Pro) →
Mortgage (P&I)
$834
Tax from tax record
$530 /mo · $6,355/yr
Insurance
$66
HOA
$0
Vacancy / Maint / Mgmt
$498
Net cashflow
$444

Break-even live

Break-even rent $1,810
Max offer price $159,000
Occupancy floor 76%

Sensitivity live

Price -10% $534 -5% $489 +0% $444 +5% $399 +10% $354
Rent -10% $257 -5% $351 +0% $444 +5% $538 +10% $632
Rate -1.0pp $524 -0.5pp $485 base $444 +0.5pp $403 +1.0pp $361

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
$39,750
Closing costs
$4,770
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16752 Artesian Ave Hazel Crest, IL 3.0 1.0 867 $2,500 $2.88 0d 1 0.52mi
16901 Orchard Ridge Ave Hazel Crest, IL 4.0 2.0 1406 $2,700 $1.92 0d 1 0.74mi
16751 Crane Ave Hazel Crest, IL 3.0 1.0 1200 $1,800 $1.50 0d 1 0.76mi
2308 170th St Hazel Crest, IL 3.0 2.0 1020 $2,400 $2.35 0d 1 0.82mi
2173 171st St Hazel Crest, IL 3.0 1.5 1159 $2,350 $2.03 0d 1 1.05mi
2107 171st St Unit 2107 Hazel Crest, IL 3.0 1.5 1158 $2,300 $1.99 0d 1 1.13mi
2722 Larkspur Ln Hazel Crest, IL 3.0 1.5 1441 $2,650 $1.84 13d 1 1.30mi
17561 Hillside Ave Homewood, IL 3.0 1.0 1174 $2,500 $2.13 18d 1 1.49mi
17561 Hillside Ave Homewood, IL 3.0 1.0 1174 $2,300 $1.96 0d 1 1.49mi

Listing history 12 events

  1. 2026-05-13
    status Active
  2. 2026-05-02
    status Pending
  3. 2026-04-25
    status Active
  4. 2026-04-15
    status Pending
  5. 2026-04-13
    status Active
  6. 2026-04-10
    status Pending
  7. 2026-04-03
    status Active
  8. 2026-03-29
    status Pending
  9. 2026-03-26
    status Active
  10. 2026-03-23
    status Pending
  11. 2026-03-19
    price $159,000
  12. 2026-03-19
    listed $189,000 Active

ⓘ 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
$6,355 · $530/mo
Projected year-2 tax
$6,355 · $530/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 ≥101°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
$28,467
− Mortgage interest
−$8,906
− Property taxes
−$6,355
− Insurance
−$795
− Repairs & maintenance
−$2,277
− Management
−$2,277
− Depreciation
−$4,625
Taxable income
$3,230
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$775
After-tax cash flow
$4,558/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
Bremen Chsd 228
NCES district ID
1707050
Math proficiency
15% ▼ -4.00%
Reading proficiency
17% ▼ -5.00%
Median HH income
$57,625
Composite
15.32/100
National rank
#9327
State rank
#468 of 620 in IL

Livability — Markham

Score
76/100
State rank
#186
US rank
#3539

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Markham, IL
City population
10,980
Population (ZIP)
10,980

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% Hispanic / Latino 17% White 11% Two or more races 4%
Hispanic origin (detail)
Mexican 16%
Common ancestry
Romanian 1% Lithuanian 1% Iranian 1%
Foreign-born
8% · Canada
Languages at home
86% 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
▲ 23.63%
Current HPI
302.333
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

-15.9% since first listed
12 events — show timeline
  • 2026-05-13 Relisted MRED as Distributed by MLS Grid
  • 2026-05-02 Pending MRED as Distributed by MLS Grid
  • 2026-04-25 Relisted MRED as Distributed by MLS Grid
  • 2026-04-15 Pending MRED as Distributed by MLS Grid
  • 2026-04-13 Relisted MRED as Distributed by MLS Grid
  • 2026-04-10 Pending MRED as Distributed by MLS Grid
  • 2026-04-03 Relisted MRED as Distributed by MLS Grid
  • 2026-03-29 Pending MRED as Distributed by MLS Grid
  • 2026-03-26 Relisted MRED as Distributed by MLS Grid
  • 2026-03-23 Pending MRED as Distributed by MLS Grid
  • 2026-03-19 Price Changed $159,000 MRED as Distributed by MLS Grid
  • 2026-03-19 Listed $189,000 MRED as Distributed by MLS Grid

Property tax history

+9.1%/yr

Latest (2023): $6,355 · +70.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…