CashFlowRE
Sign in Sign up
63 W 141st St
C- Composite 51.66
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).

  • ARV discount +15.0/15.0
  • Cash flow +10.0/30.0
  • Appreciation +10.0/10.0
  • 1% rule +4.3/10.0
  • Livability +3.8/5.0
  • DSCR +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.7/10.0

$135,000

63 W 141st St · Dixmoor, IL 60426
2 bd · 1.0 ba · 976 sqft · SingleFamily public records · 1 Days on market
Built 1954 7,154 sqft lot Est $178k · 24% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this 2-bedroom, 1-bath ranch in Dixmoor offering a great opportunity for investors, rehabbers, or buyers looking to add their personal touch. This property is being sold AS-IS, WHERE-IS and features a functional layout with plenty of potential. Conveniently located near parks, schools, shopping, and major transportation routes. Bring your ideas and vision to make this home your own. Schedule your showing today!

Key facts

  • 7,154 sq ft lot
  • 2 garage spots
  • Built 1954

Property features AI

Finance

  • Other: Fee simple ownership
  • HOA & community: No master association fee required

Exterior

  • Parking: Detached owned garage (2 garage spaces, 2 total parking spaces)
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; Single-story
  • Construction: Vinyl siding and brick exterior; Built approximately 71–80 years ago; Built before 1978
  • Exterior features: Lot dimensions roughly 49 x 146; Less than 0.25-acre lot

Interior

  • Kitchen: Kitchen on the main level
  • Bedrooms: 2 bedrooms (both on the main level); Master bedroom on the main level
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating
  • Interior features: Unfinished full basement; 4 total rooms
  • 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 2-bed/1.0-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $-82 ($-983/yr) — negative.
  • To cash-flow at today's rent, offer at most $121k (10.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $126k (6.6% below list).
  • Recommended offer: $121k (10.7% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 76/100 on livability (#202 in IL, #3,730 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D, schools F, amenities 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: 134 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals leasing fast (median 8d 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 $14k of equity ($933 loan paydown + $14k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $38k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $72k; list at $135k implies a 88% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.8% of price; built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $120,536 (10.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1954 — 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. 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
0.93%
Cap rate
5.57%
Cash-on-cash
-2.60%
DSCR
0.88
GRM
8.9

CMA / ARV

ARV (on-the-fly)
$177,632
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14103 Marshfield Ave 0.18mi 3/1.0 (+1) 960 (-2%) 8mo $177,000 $184 77
34 W 142nd St 0.20mi 3/1.0 (+1) 960 (-2%) 9mo $175,000 $182 75
29 Circle Dr 0.10mi 3/1.0 (+1) 960 (-2%) 19mo $103,500 $108 71
14609 Justine St 0.69mi 3/2.0 (+1) 1,000 (+2%) 6mo $237,500 $238 50
28 Wells Ave 0.52mi 3/1.0 (+1) 1,003 (+3%) 23mo $95,000 $95 47
14607 Myrtle Ave 0.75mi 3/1.0 (+1) 1,008 (+3%) 15mo $99,900 $99 42
14300 Honore Ave 0.28mi 3/2.0 (+1) 840 (-14%) 21mo $45,000 $54 37
14510 Cooper Ave 0.72mi 3/1.5 (+1) 936 (-4%) 20mo $210,000 $224 36

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
22.5%
Equity multiple
2.81×
Total profit
$68,418
Equity at exit
$121,619
10-year hold
IRR
20.1%
Equity multiple
6.44×
Total profit
$205,795
Equity at exit
$262,275

Cash invested: $37,800 (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 60426

Home prices YoY
6.9%
Active inventory
134
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,261 high interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$314 /mo · $3,764/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$265
Net cashflow
$-82

Break-even live

Break-even rent $1,364
Max offer price $120,536
Occupancy floor

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
$33,750
Closing costs
$4,050
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
14629 Hoyne Ave Dixmoor, IL 3.0 1.0 920 $1,495 $1.62 24d 1 0.78mi
2053 135th Pl Blue Island, IL 2.0 1.0 800 $1,250 $1.56 7d 1 1.21mi
2053 135th Pl Blue Island, IL 2.0 1.0 800 $1,250 $1.56 20d 1 1.21mi
2122 135th Pl Unit 2 Blue Island, IL 1.0 1.0 700 $1,100 $1.57 7d 1 1.25mi
2122 135th Pl Blue Island, IL 1.0 1.0 700 $1,100 $1.57 3d 1 1.25mi
2119 135th Pl Blue Island, IL 2.0 1.0 900 $1,250 $1.39 3d 1 1.26mi
2119 135th Pl Unit 4 Blue Island, IL 2.0 1.0 900 $1,250 $1.39 7d 1 1.26mi
724 W 138th St Unit 3 Riverdale, IL 2.0 1.0 800 $1,250 $1.56 18d 1 1.30mi
455 W 144th St Unit 2W Riverdale, IL 1.0 1.0 750 $1,150 $1.53 4d 1 1.38mi

Listing history 2 events

  1. 2026-06-17
    remarks 425-char remark
  2. 2026-06-17
    listed $135,000 Active 1 DOM

ⓘ 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
$3,764 · $314/mo
Projected year-2 tax
$3,764 · $314/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
$15,128
− Mortgage interest
−$7,562
− Property taxes
−$3,764
− Insurance
−$675
− Repairs & maintenance
−$1,210
− Management
−$1,210
− Depreciation
−$3,927
Taxable loss
−$3,220
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$773
After-tax cash flow
$-210/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 — Dixmoor

Score
76/100
State rank
#202
US rank
#3730

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Dixmoor, IL
Population (ZIP)
23,066

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
Majority Black (59%)
Race & ethnicity
Black 59% Hispanic / Latino 33% Two or more races 12% White 3% Asian 2%
Hispanic origin (detail)
Mexican 31%
Foreign-born
17% · Canada
Languages at home
67% English-only · Spanish 30% Other Indo-European 2% French/Haitian/Cajun 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
▲ 20.36%
Current HPI
313.7895
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

+1700.0% since first listed
3 events — show timeline
  • 2026-06-17 Listed $135,000 MRED as Distributed by MLS Grid
  • 2002-09-13 Sold (Public Records) $72,000 Public Records
  • 1993-04-21 Sold (Public Records) $7,500 Public Records

Property tax history

+8.9%/yr

Latest (2023): $3,764 · +14.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…