CashFlowRE
Sign in Sign up
17259 Lakebrook Dr
C Composite 59.74
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 +19.7/30.0
  • ARV discount +13.6/15.0
  • 1% rule +7.5/10.0
  • DSCR +6.2/10.0
  • Livability +4.2/5.0
  • Schools +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$304,900

17259 Lakebrook Dr · Orland Park, IL 60467
2 bd · 2.5 ba · 1,604 sqft · Townhouse public records · 26 Days on market
Built 1992 Est $353k · 14% under $354/mo HOA · 9% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Absolutely pristine and totally updated Brook Hills townhome! Beautiful bamboo & hardwood floors throughout the first and second level. The family room is sure to impress with soaring 2 story ceilings & attractive brick fireplace with large hearth. Highly desirable first floor master suite which features en suite bath w/ whirlpool tub and large walk in closet. Massive 2nd floor loft offers many flexible uses, or convert into an additional bedroom. Additional bedroom and full bath on 2nd floor. Kitchen boasts vaulted ceilings and has an all stainless steel appliance package. Huge finished basement with 3rd bedroom, family room, bar, office and even an additional den! Nice concrete patio off in the backyard. Only steps away from discovery park!

Key facts

  • $354 HOA
  • 2 garage spots
  • Built 1992

Property features AI

Finance

  • Other: Part of a building with 5 units; Lot labeled as common
  • Financial info: Special service area: No
  • HOA & community: Monthly association fee of $354; Association covers insurance, exterior maintenance, lawn care, snow removal, and other services; Pets allowed (cats and dogs permitted; limits on number and size)

Exterior

  • Parking: Attached garage (2 spaces); 2 total parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Attached single property; Townhouse — 2 story; Condo ownership; Entry level 1; 31–40 years old
  • Construction: Brick and frame construction
  • Exterior features: Patio

Interior

  • Kitchen: Kitchen on main level (13 x 10)
  • Bedrooms: Master bedroom on main level (15 x 14); Second bedroom on second level (14 x 15); Additional bedroom in basement (17 x 11); Home can accommodate up to 3 bedrooms
  • Bathrooms: Two full baths; One half bath
  • Heating & cooling: Natural gas forced-air heating; Central air conditioning
  • Interior features: Finished full basement; One fireplace; 10 total rooms
  • Laundry & utility: Main level laundry (5 x 5)

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/2.5-bath townhouse listed at $305k.

Deal economics

  • At list price, monthly cash flow is $359 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $305k).
  • Recommended offer: $300k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.7% vs local median 4.3% in Orland Park — 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 85/100 on livability (#29 in IL, #529 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, commute A+.
  • Cons Hsd 230 (suburban): math 35% / reading 39% proficiency, ranked #146 of 620 in IL (top 24%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 119 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 26 days — a 2% lower offer ($300k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 13y 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.
  • Current owner paid $260k; 17% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $300,326 (1.5% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.25%
Cap rate
7.71%
Cash-on-cash
5.05%
DSCR
1.22
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$352,880
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
17396 Brook Crossing Ln 0.14mi 2/2.5 1,645 (+3%) 8mo $335,000 $204 83
17394 Brook Crossing Ln 0.14mi 2/3.0 1,645 (+3%) 8mo $335,000 $204 80
17330 Lakebrook Dr 0.06mi 3/2.5 (+1) 1,456 (-9%) 2mo $350,000 $240 75
17273 Lakebrook Dr 0.04mi 2/2.5 1,428 (-11%) 5mo $302,000 $211 75
17292 Lakebrook Dr 0.08mi 2/2.5 1,750 (+9%) 7mo $324,000 $185 75
11424 Lakebrook Ct 0.12mi 2/2.5 1,456 (-9%) 7mo $363,000 $249 73
11011 New Mexico Ct #11011 0.74mi 2/2.0 1,500 (-6%) 4mo $330,000 $220 49
11238 Cameron Pkwy 0.58mi 2/2.0 1,785 (+11%) 5mo $325,000 $182 48
17722 Rhode Island Ct 0.72mi 2/2.0 1,500 (-6%) 8mo $335,000 $223 46
11101 Louetta Ln 0.59mi 2/2.0 1,400 (-13%) 6mo $335,000 $239 44
17709 Pennsylvania Ct 0.70mi 2/2.0 1,400 (-13%) 0mo $310,000 $221 44
11220 Cameron Pkwy 0.54mi 3/2.0 (+1) 1,785 (+11%) 9mo $325,000 $182 41

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
-8.3%
Equity multiple
0.69×
Total profit
$-26,158
Equity at exit
$45,462
10-year hold
IRR
1.4%
Equity multiple
1.10×
Total profit
$8,232
Equity at exit
$26,362

Cash invested: $85,372 (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 60467

Home prices YoY
-30.4%
Active inventory
119
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$3,800 medium interval (Pro) →
Mortgage (P&I)
$1,599
Tax from tax record
$563 /mo · $6,757/yr
Insurance
$127
HOA
$354
Vacancy / Maint / Mgmt
$798
Net cashflow
$359

Break-even live

Break-even rent $3,346
Max offer price $304,900
Occupancy floor 86%

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
$76,225
Closing costs
$9,147
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16527 Orange Ave Orland Park, IL 3.0 3.5 1870 $3,800 $2.03 3d 1 0.98mi

HOA detail

Monthly dues
$354 · $4,248/yr
Likely covers
pool

Listing history 27 events

  1. 2026-06-18
    days on market $304,900 Active 26 DOM
  2. 2026-06-17
    days on market $304,900 Active 25 DOM
  3. 2026-06-16
    days on market $304,900 Active 24 DOM
  4. 2026-06-15
    days on market $304,900 Active 23 DOM
  5. 2026-06-13
    days on market $304,900 Active 21 DOM
  6. 2026-06-10
    price $304,900 Active 17 DOM
  7. 2026-06-09
    days on market $309,900 Active 17 DOM
  8. 2026-06-08
    status $309,900 Active 16 DOM
  9. 2026-05-01
    status Pending
  10. 2026-04-13
    listed $309,900 Active
  11. 2025-10-29
    status Pending
  12. 2025-10-29
    historical
  13. 2025-10-08
    listed Auction
  14. 2020-09-16
    soldstatus $260,000
  15. 2020-07-16
    soldstatus $260,000 Closed Sale 764-char remark
    Show marketing remark (764 chars)

    Absolutely pristine and totally updated Brook Hills townhome! Beautiful bamboo & hardwood floors throughout the first and second level. The family room is sure to impress with soaring 2 story ceilings & attractive brick fireplace with large hearth. Highly desirable first floor master suite which features en suite bath w/ whirlpool tub and large walk in closet. Massive 2nd floor loft offers many flexible uses, or convert into an additional bedroom. Additional bedroom and full bath on 2nd floor. Kitchen boasts vaulted ceilings and has an all stainless steel appliance package. Huge finished basement with 3rd bedroom, family room, bar, office and even an additional den! Nice concrete patio off in the backyard. Only steps away from discovery park!

  16. 2020-06-07
    status Contingent 764-char remark
    Show marketing remark (764 chars)

    Absolutely pristine and totally updated Brook Hills townhome! Beautiful bamboo & hardwood floors throughout the first and second level. The family room is sure to impress with soaring 2 story ceilings & attractive brick fireplace with large hearth. Highly desirable first floor master suite which features en suite bath w/ whirlpool tub and large walk in closet. Massive 2nd floor loft offers many flexible uses, or convert into an additional bedroom. Additional bedroom and full bath on 2nd floor. Kitchen boasts vaulted ceilings and has an all stainless steel appliance package. Huge finished basement with 3rd bedroom, family room, bar, office and even an additional den! Nice concrete patio off in the backyard. Only steps away from discovery park!

  17. 2020-06-03
    listed $256,900 New 764-char remark
    Show marketing remark (764 chars)

    Absolutely pristine and totally updated Brook Hills townhome! Beautiful bamboo & hardwood floors throughout the first and second level. The family room is sure to impress with soaring 2 story ceilings & attractive brick fireplace with large hearth. Highly desirable first floor master suite which features en suite bath w/ whirlpool tub and large walk in closet. Massive 2nd floor loft offers many flexible uses, or convert into an additional bedroom. Additional bedroom and full bath on 2nd floor. Kitchen boasts vaulted ceilings and has an all stainless steel appliance package. Huge finished basement with 3rd bedroom, family room, bar, office and even an additional den! Nice concrete patio off in the backyard. Only steps away from discovery park!

  18. 2019-02-19
    soldstatus $233,000
  19. 2019-02-06
    soldstatus $233,000 Closed Sale
  20. 2018-12-27
    historical Contingent
  21. 2018-12-26
    status Reactivated
  22. 2018-12-22
    historical Contingent
  23. 2018-12-18
    listed $234,900 New
  24. 2013-06-27
    soldstatus $182,000
  25. 2013-06-04
    soldstatus $182,000 Closed Sale
  26. 2013-05-05
    historical Contingent
  27. 2013-05-01
    listed $189,900 New

ⓘ 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
$6,757 · $563/mo
Projected year-2 tax
$6,839 · $570/mo
Expected delta
+$82/yr (+$7/mo · 1.2%)

ⓘ 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 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$45,600
− Mortgage interest
−$17,079
− Property taxes
−$6,757
− Insurance
−$1,524
− Repairs & maintenance
−$3,648
− Management
−$3,648
− HOA
−$4,248
− Depreciation
−$8,870
Taxable loss
−$174
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$42
After-tax cash flow
$4,349/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
Cons Hsd 230
NCES district ID
1708400
Math proficiency
35% ▼ -8.00%
Reading proficiency
39% ▼ -6.00%
Median HH income
$73,953
Composite
34.29/100
National rank
#5244
State rank
#146 of 620 in IL

Livability — Orland Park

Score
85/100
State rank
#29
US rank
#529

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Orland Park, IL
City population
41,456
Population (ZIP)
24,952

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 White (83%)
Race & ethnicity
White 83% Hispanic / Latino 6% Asian 5% Two or more races 4% Black 4%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Romanian 15% Armenian 2% Iranian 2%
Foreign-born
14% · Canada, South Korea, China
Languages at home
78% English-only · Arabic 9% Russian/Polish/Slavic 4% Other Indo-European 4%

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
▼ -82.13%
Current HPI
188.3676
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

+63.2% since first listed
19 events — show timeline
  • 2026-05-01 Pending MRED as Distributed by MLS Grid
  • 2026-04-13 Listed $309,900 MRED as Distributed by MLS Grid
  • 2025-10-29 Pending MRED as Distributed by MLS Grid
  • 2025-10-29 Listing Removed MRED as Distributed by MLS Grid
  • 2025-10-08 Listed MRED as Distributed by MLS Grid
  • 2020-09-16 Sold (Public Records) $260,000 Public Records
  • 2020-07-16 Sold (MLS) $260,000 MRED as Distributed by MLS Grid
  • 2020-06-07 Pending MRED as Distributed by MLS Grid
  • 2020-06-03 Listed $256,900 MRED as Distributed by MLS Grid
  • 2019-02-19 Sold (Public Records) $233,000 Public Records
  • 2019-02-06 Sold (MLS) $233,000 MRED as Distributed by MLS Grid
  • 2018-12-27 Contingent MRED as Distributed by MLS Grid
  • 2018-12-26 Relisted MRED as Distributed by MLS Grid
  • 2018-12-22 Contingent MRED as Distributed by MLS Grid
  • 2018-12-18 Listed $234,900 MRED as Distributed by MLS Grid
  • 2013-06-27 Sold (Public Records) $182,000 Public Records
  • 2013-06-04 Sold (MLS) $182,000 MRED as Distributed by MLS Grid
  • 2013-05-05 Contingent MRED as Distributed by MLS Grid
  • 2013-05-01 Listed $189,900 MRED as Distributed by MLS Grid

Property tax history

+3.6%/yr

Latest (2023): $6,757 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…