CashFlowRE
Sign in Sign up
210 Southgate Ave
C+ Composite 62.03
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 +21.9/30.0
  • ARV discount +15.0/15.0
  • 1% rule +7.3/10.0
  • DSCR +7.0/10.0
  • Rent growth +4.1/5.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +0.7/10.0
  • Appreciation +0.0/10.0

$150,000

210 Southgate Ave · Chicago Heights, IL 60411
3 bd · 1.0 ba · 1,456 sqft · SingleFamily public records · 27 Days on market
Built 1929 7,050 sqft lot Est $223k · 33% under

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

Listing remarks

Spacious one-story detached property featuring five bedrooms and two full bathrooms, offering a flexible main-level layout suitable for a variety of living arrangements. Recent updates include new kitchen countertops, a newly installed garage door, and a roof replaced in 2025. The home provides ample interior space with multiple rooms that can accommodate different needs. Exterior features include a 1.5-car detached garage and a large driveway with parking capacity for approximately four vehicles. Located on a quiet residential street in Chicago Heights with convenient access to commuter routes and neighborhood services. Property is situated near Bloom Township Center, Prairie State College

Key facts

  • Large driveway
  • Detached garage
  • 7,050 sq ft lot

Tags

NEW KITCHEN COUNTERTOPSDETACHED GARAGELARGE DRIVEWAYQUIET RESIDENTIAL STREETCLOSE PROXIMITY TO SHOPPINGCLOSE PROXIMITY TO EDUCATION

Property features AI

Finance

  • Other: Parcel number available
  • HOA & community: No master association fee required

Exterior

  • Parking: Attached garage (listed as 1.5 garage/total parking spaces)
  • Utilities: Water from Lake Michigan; Public sewer
  • Home design: Detached single-family home; One-story layout; Fee simple ownership; Rehab completed in 2025; Built before 1978 (originally 91–100 years old)
  • Construction: Stucco exterior; Structure not rebuilt; Built over 90 years ago
  • Exterior features: Lot dimensions approximately 47 x 150; Lot smaller than 0.25 acre; School bus service available

Interior

  • Kitchen: Kitchen on the main level
  • Bedrooms: Five bedrooms (all on the main level); Master bedroom on the main level
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Floor furnace heating
  • Interior features: Seven rooms total; Dining room; Family room; Living room; Laundry room
  • Laundry & utility: Dedicated 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 3-bed/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $235 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $148k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.2% vs local median 6.4% in Chicago Heights — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 71/100 on livability (#339 in IL) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: employment C-, crime F, amenities F.
  • Bloom Twp Hsd 206 (suburban): math 8% / reading 9% proficiency, ranked #591 of 620 in IL (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Chicago Heights Middle School (math 9% / reading 24%, grade F, #482 of 665 statewide, top 73%, 940 students, 0% FRL); Bloom High School (math 7% / reading 8%, grade F, #589 of 693 statewide, top 86%, 1,737 students, 0% FRL).
  • Market conditions: Rents rising fast (+6.5%/yr); 224 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); 6,272 units permitted in Cook County in 2024 (4,658 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($62k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 6.5% rent growth), your $42k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 9y 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 $126k; 19% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 3.0% of price; built in 1929 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $147,750 (1.5% below list)

Questions for the listing agent

  1. Built in 1929 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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 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
1.23%
Cap rate
8.17%
Cash-on-cash
6.71%
DSCR
1.30
GRM
6.8

CMA / ARV

ARV (on-the-fly)
$222,768
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
202 Hillcrest Ave 0.12mi 3/1.5 1,319 (-9%) 11mo $198,900 $151 68
530 Parnell Ave 0.26mi 4/2.0 (+1) 1,401 (-4%) 11mo $232,437 $166 63
1221 Emerald Ave 0.66mi 3/1.5 1,410 (-3%) 2mo $150,000 $106 60
196 Southgate Ave 0.03mi 4/2.0 (+1) 1,665 (+14%) 7mo $280,000 $168 59
625 S Halsted St 0.12mi 4/2.0 (+1) 1,600 (+10%) 22mo $213,000 $133 50
30 Broadway Ave 0.50mi 4/1.0 (+1) 1,600 (+10%) 8mo $238,000 $149 49
333 Homewood Ct 0.66mi 3/1.5 1,270 (-13%) 0mo $255,000 $201 45
313 Homewood Ct 0.70mi 3/2.0 1,600 (+10%) 7mo $245,000 $153 41
1139 Union Ave 0.59mi 3/2.0 1,247 (-14%) 7mo $200,000 $160 39
1026 Emerald Ave 0.43mi 3/2.0 1,670 (+15%) 16mo $179,900 $108 38
319 Homewood Ct 0.69mi 3/1.5 1,300 (-11%) 13mo $255,000 $196 38
1212 Lincoln Ave 0.72mi 3/2.0 1,271 (-13%) 18mo $173,000 $136 26

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 · 6.48% rent growth · sell at horizon

5-year hold
IRR
-1.5%
Equity multiple
0.94×
Total profit
$-2,536
Equity at exit
$22,365
10-year hold
IRR
12.0%
Equity multiple
2.12×
Total profit
$47,044
Equity at exit
$12,969

Cash invested: $42,000 (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 60411

Home prices YoY
-33.9%
Rents YoY
6.5%
Active inventory
224
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,842 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$371 /mo · $4,454/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$387
Net cashflow
$235

Break-even live

Break-even rent $1,545
Max offer price $150,000
Occupancy floor 82%

Sensitivity live

Price -10% $320 -5% $277 +0% $235 +5% $192 +10% $150
Rent -10% $89 -5% $162 +0% $235 +5% $308 +10% $380
Rate -1.0pp $310 -0.5pp $273 base $235 +0.5pp $196 +1.0pp $156

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
$37,500
Closing costs
$4,500
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
531 Wallace St Chicago Heights, IL 3.0 1.0 1100 $2,000 $1.82 7d 1 0.26mi
1203 Emerald Ave Unit 1 Chicago Heights, IL 3.0 1.0 1200 $1,550 $1.29 0d 1 0.59mi
41 W 14th Pl Unit 1 Chicago Heights, IL 3.0 1.0 1250 $1,750 $1.40 13d 1 1.01mi
83 W 15th St #1 Chicago Heights, IL 3.0 1.0 1050 $1,500 $1.43 5d 1 1.11mi
1631 Buena Vista Ave Unit 2 Chicago Heights, IL 4.0 1.0 1200 $1,900 $1.58 26d 1 1.34mi
63 Hickory St Unit 2 Chicago Heights, IL 3.0 1.0 900 $1,700 $1.89 26d 1 1.36mi
1665 Buena Vista Ave Unit 3 Chicago Heights, IL 4.0 1.0 1700 $1,800 $1.06 21d 1 1.40mi
1667 Buena Vista Ave Unit 1st floor Chicago Heights, IL 2.0 1.0 1300 $1,525 $1.17 26d 1 1.40mi
41 E Main St Unit 2 Chicago Heights, IL 2.0 1.0 1000 $1,550 $1.55 9d 1 1.48mi

Listing history 38 events

  1. 2026-06-09
    days on market $150,000 Active 27 DOM
  2. 2026-06-08
    days on market $150,000 Active 26 DOM
  3. 2026-06-07
    days on market $150,000 Active 25 DOM
  4. 2026-06-04
    days on market $150,000 Active 22 DOM
  5. 2026-06-03
    days on market $150,000 Active 21 DOM
  6. 2026-06-02
    days on market $150,000 Active 20 DOM
  7. 2026-06-01
    days on market $150,000 Active 19 DOM
  8. 2026-05-31
    days on market $150,000 Active 18 DOM
  9. 2026-05-13
    listed $150,000 Active
  10. 2026-05-13
    historical
  11. 2026-04-28
    listed Active
  12. 2026-04-28
    historical
  13. 2026-04-16
    listed Active
  14. 2026-04-16
    historical
  15. 2026-03-26
    listed Active
  16. 2026-03-26
    historical
  17. 2026-03-18
    listed Active
  18. 2026-03-18
    historical
  19. 2026-02-23
    listed Active
  20. 2026-02-23
    historical
  21. 2026-02-09
    listed Active
  22. 2026-02-09
    historical
  23. 2026-01-22
    listed Active
  24. 2025-12-31
    historical
  25. 2025-12-29
    price
  26. 2025-12-18
    price
  27. 2025-11-28
    price
  28. 2024-08-31
    historical
  29. 2024-08-15
    status Active
  30. 2024-08-09
    historical Contingent - Continue to Show
  31. 2024-07-18
    listed Active
  32. 2017-09-08
    historical
  33. 2017-05-23
    price
  34. 2017-03-08
    listed New
  35. 2006-05-15
    soldstatus $126,000
  36. 2002-06-13
    soldstatus $94,000
  37. 1997-02-20
    soldstatus $55,000
  38. 1997-02-20
    soldstatus $84,000

ⓘ 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
$4,454 · $371/mo
Projected year-2 tax
$4,454 · $371/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 · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$22,103
− Mortgage interest
−$8,402
− Property taxes
−$4,454
− Insurance
−$750
− Repairs & maintenance
−$1,768
− Management
−$1,768
− Depreciation
−$4,364
Taxable income
$596
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$143
After-tax cash flow
$2,675/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
Bloom Twp Hsd 206
NCES district ID
1706420
Math proficiency
8% ▼ -3.00%
Reading proficiency
9% ▼ -8.00%
Median HH income
$39,795
Composite
7.4/100
National rank
#9952
State rank
#591 of 620 in IL

Livability — Chicago Heights

Score
71/100
State rank
#339
US rank
#6836

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
Chicago Heights, IL
County
Cook County · 4,486,803 people
City population
52,175
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
52,175
Household income
$62,073
Rent vs Own
34.8% rent · 65.2% own
Severe rent burden
1714.0

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 0.66)
Race & ethnicity
Black 49% Hispanic / Latino 26% White 19% Two or more races 11%
Hispanic origin (detail)
Mexican 22% Puerto Rican 2%
Common ancestry
Romanian 4% Portuguese 1% Lithuanian 1%
Foreign-born
12% · Canada
Languages at home
76% English-only · Spanish 21% Russian/Polish/Slavic 1% Other Indo-European 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
▼ -108.75%
Current HPI
212.4058
Rent YoY
▲ 6.48%
Metro
Chicago-Naperville-Elgin, IL-IN-WI
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

+172.7% since first listed
30 events — show timeline
  • 2026-05-13 Listing Removed MRED as Distributed by MLS Grid
  • 2026-05-13 Listed $150,000 MRED as Distributed by MLS Grid
  • 2026-04-28 Listing Removed MRED as Distributed by MLS Grid
  • 2026-04-28 Listed MRED as Distributed by MLS Grid
  • 2026-04-16 Listing Removed MRED as Distributed by MLS Grid
  • 2026-04-16 Listed MRED as Distributed by MLS Grid
  • 2026-03-26 Listing Removed MRED as Distributed by MLS Grid
  • 2026-03-26 Listed MRED as Distributed by MLS Grid
  • 2026-03-18 Listing Removed MRED as Distributed by MLS Grid
  • 2026-03-18 Listed MRED as Distributed by MLS Grid
  • 2026-02-23 Listing Removed MRED as Distributed by MLS Grid
  • 2026-02-23 Listed MRED as Distributed by MLS Grid
  • 2026-02-09 Listing Removed MRED as Distributed by MLS Grid
  • 2026-02-09 Listed MRED as Distributed by MLS Grid
  • 2026-01-22 Listed MRED as Distributed by MLS Grid
  • 2025-12-31 Listing Removed MRED as Distributed by MLS Grid
  • 2025-12-29 Price Changed MRED as Distributed by MLS Grid
  • 2025-12-18 Price Changed MRED as Distributed by MLS Grid
  • 2025-11-28 Price Changed MRED as Distributed by MLS Grid
  • 2024-08-31 Listing Removed MRED as Distributed by MLS Grid
  • 2024-08-15 Relisted MRED as Distributed by MLS Grid
  • 2024-08-09 Contingent MRED as Distributed by MLS Grid
  • 2024-07-18 Listed MRED as Distributed by MLS Grid
  • 2017-09-08 Listing Removed MRED as Distributed by MLS Grid
  • 2017-05-23 Price Changed MRED as Distributed by MLS Grid
  • 2017-03-08 Listed MRED as Distributed by MLS Grid
  • 2006-05-15 Sold (Public Records) $126,000 Public Records
  • 2002-06-13 Sold (Public Records) $94,000 Public Records
  • 1997-02-20 Sold (Public Records) $84,000 Public Records
  • 1997-02-20 Sold (Public Records) $55,000 Public Records

Property tax history

+1.1%/yr

Latest (2023): $4,454 · +19.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…