CashFlowRE
Sign in Sign up
17002 Lorenz Ave
C- Composite 54.49
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 +19.6/30.0
  • ARV discount +11.7/15.0
  • 1% rule +7.3/10.0
  • DSCR +6.2/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$125,000

17002 Lorenz Ave · Lansing, IL 60438
2 bd · 1.0 ba · 931 sqft · SingleFamily public records · 53 Days on market
Built 1953 5,166 sqft lot Est $138k · 9% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Discover the perfect blend of affordability, convenience, and income potential with this well-maintained 2-bedroom, 1-bath ranch in Lansing. Ideally situated near I-294 and I-94, this home offers easy access to major commuting routes, retail, dining, and everyday amenities. Inside, the property features recent updates completed within the last three years, including the kitchen, bathroom, flooring, and select appliances allowing for a move-in-ready experience with minimal upfront investment. The functional layout is complemented by central air conditioning and abundant natural light throughout. Exterior highlights include a spacious two-car garage and a large, fully fenced yard ideal for ou

Key facts

  • Easy access
  • Cash-flowing rental
  • Fully fenced yard

Tags

CENTRAL AIR CONDITIONINGFULLY FENCED YARDCASH-FLOWING RENTALEASY ACCESS

Property features AI

Finance

  • Other: Property in Lansing (Bloom township)
  • HOA & community: No master association fee required

Exterior

  • Parking: Attached garage with 2 garage spaces (2 total parking spaces)
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; One-story layout; Fee simple ownership; Rehab completed in 2022; Built before 1978
  • Construction: Brick construction
  • Exterior features: Lot dimensions approximately 42 x 123; Lot smaller than 0.25 acre; Commuter bus access

Interior

  • Kitchen: Main-level kitchen (17 x 12)
  • Bedrooms: Master bedroom on main level (18 x 13); Second bedroom on main level (14 x 12); Additional bedrooms
  • Bathrooms: One full bathroom
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Five total rooms; 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 2-bed/1.0-bath single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $145 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $125k).
  • Recommended offer: $121k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% vs local median 5.8% in Lansing — 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 73/100 on livability (#296 in IL) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, crime D+, health & safety D+.
  • Thornton Fractional Twp Hsd 215 (suburban): math 9% / reading 13% proficiency, ranked #563 of 620 in IL (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 132 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 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 $864 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 53 days — a 3% lower offer ($121k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 8y 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 $49k; list at $125k implies a 155% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.5% of price; built in 1953 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $121,250 (3.0% below list)

Questions for the listing agent

  1. It's been on market 53 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 1953 — 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 D-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
1.23%
Cap rate
7.68%
Cash-on-cash
4.96%
DSCR
1.22
GRM
6.8

CMA / ARV

ARV (on-the-fly)
$137,788
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1554 Burnham Ave 0.17mi 2/1.0 945 (+2%) 2mo $125,000 $132 88
17157 Chicago Ave 0.25mi 3/1.0 (+1) 931 (0%) 4mo $179,800 $193 80
17222 Roy St 0.38mi 2/1.0 945 (+2%) 1mo $149,900 $159 79
17115 Park Ave 0.15mi 3/1.0 (+1) 1,030 (+11%) 2mo $179,999 $175 69
1404 Burnham Ave 0.51mi 2/1.0 945 (+2%) 7mo $77,595 $82 68
17130 Park Ave 0.18mi 2/1.0 806 (-13%) 7mo $155,000 $192 63
17053 Lorenz Ave 0.10mi 3/1.0 (+1) 1,070 (+15%) 4mo $120,000 $112 63
1351 Gordon Ave 0.71mi 2/1.0 945 (+2%) 7mo $140,000 $148 58
1501 Freeland Ave 0.49mi 3/1.0 (+1) 1,000 (+7%) 9mo $110,000 $110 52
1481 Lincoln Pl 0.56mi 3/1.5 (+1) 1,047 (+12%) 6mo $85,000 $81 41
17557 Burnham Ave 0.74mi 3/1.0 (+1) 1,008 (+8%) 7mo $189,900 $188 41
3346 Bernice Rd 0.59mi 3/1.5 (+1) 1,056 (+13%) 7mo $155,000 $147 38

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
-8.5%
Equity multiple
0.69×
Total profit
$-10,888
Equity at exit
$18,638
10-year hold
IRR
1.2%
Equity multiple
1.09×
Total profit
$2,999
Equity at exit
$10,808

Cash invested: $35,000 (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 60438

Active inventory
132
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,538 high interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$363 /mo · $4,355/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$323
Net cashflow
$145

Break-even live

Break-even rent $1,355
Max offer price $125,000
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
$31,250
Closing costs
$3,750
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3069 Bernice Rd Apt 2S Lansing, IL 3.0 1.0 950 $1,535 $1.62 3d 1 0.48mi
3069 Bernice Rd Apt 2N Lansing, IL 3.0 1.0 950 $1,535 $1.62 20d 1 0.48mi
3023 Bernice Rd Apt 2S Lansing, IL 3.0 1.0 1000 $1,600 $1.60 1d 1 0.49mi
1539 Wentworth Ave Unit 3W Calumet City, IL 3.0 1.0 1100 $1,700 $1.55 12d 1 0.68mi
1338 Wentworth Ave Unit 1338 Calumet City, IL 2.0 1.0 800 $1,430 $1.79 24d 1 0.91mi
3649 173rd Ct Lansing, IL 2.0 2.0 972 $1,357 $1.40 24d 1 0.91mi
3020 178th St Unit C1 Lansing, IL 2.0 1.0 900 $1,550 $1.72 1d 1 0.95mi
3020 178th St Apt C7 Lansing, IL 2.0 1.0 900 $1,550 $1.72 24d 1 0.95mi
17723 Exchange Ave Unit 17723-1N Lansing, IL 3.0 2.0 1100 $1,800 $1.64 1d 1 1.01mi
230 Wildwood Rd Unit 103 Hammond, IN 1.0 1.0 750 $1,295 $1.73 24d 1 1.47mi

Listing history 25 events

  1. 2026-06-18
    days on market $125,000 Active 53 DOM
  2. 2026-06-17
    days on market $125,000 Active 52 DOM
  3. 2026-06-16
    days on market $125,000 Active 51 DOM
  4. 2026-06-15
    days on market $125,000 Active 50 DOM
  5. 2026-06-13
    days on market $125,000 Active 48 DOM
  6. 2026-06-09
    days on market $125,000 Active 44 DOM
  7. 2026-06-08
    days on market $125,000 Active 43 DOM
  8. 2026-06-07
    days on market $125,000 Active 42 DOM
  9. 2026-06-04
    days on market $125,000 Active 39 DOM
  10. 2026-06-03
    days on market $125,000 Active 38 DOM
  11. 2026-06-02
    days on market $125,000 Active 37 DOM
  12. 2026-06-01
    days on market $125,000 Active 36 DOM
  13. 2026-05-31
    days on market $125,000 Active 35 DOM
  14. 2026-04-26
    listed $125,000 Active
  15. 2026-02-17
    historical Contingent - No Showings
  16. 2026-02-12
    historical
  17. 2026-01-28
    listed Active
  18. 2026-01-28
    historical
  19. 2026-01-19
    listed Active
  20. 2018-06-26
    soldstatus $49,000
  21. 2018-06-14
    soldstatus $49,000 Closed Sale
  22. 2018-04-28
    historical Contingent
  23. 2018-04-28
    status Reactivated
  24. 2018-04-19
    historical Contingent
  25. 2018-04-09
    listed $44,800 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
$4,355 · $363/mo
Projected year-2 tax
$4,355 · $363/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 5/10 Major FEMA zone X (shaded) · 24% 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 4/10 Moderate 5 unhealthy d/yr today · 6 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
$18,459
− Mortgage interest
−$7,002
− Property taxes
−$4,355
− Insurance
−$625
− Repairs & maintenance
−$1,477
− Management
−$1,477
− Depreciation
−$3,636
Taxable loss
−$112
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$27
After-tax cash flow
$1,764/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 Fractional Twp Hsd 215
NCES district ID
1738940
Math proficiency
9% ▼ -3.00%
Reading proficiency
13% ▼ -3.00%
Median HH income
$48,207
Composite
10.27/100
National rank
#9793
State rank
#563 of 620 in IL

Livability — Lansing

Score
73/100
State rank
#296
US rank
#5698

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lansing, IL
County
Cook County · 4,486,803 people
City population
28,806
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
28,806
Household income
$75,681
Rent vs Own
27.7% rent · 72.3% own
Severe rent burden
830.0

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 0.65)
Race & ethnicity
Black 51% White 25% Hispanic / Latino 18% Two or more races 7% Asian 2%
Hispanic origin (detail)
Mexican 15%
Common ancestry
Romanian 5% Iranian 3% Lithuanian 1%
Foreign-born
10% · Canada
Languages at home
83% English-only · Spanish 12% Vietnamese 1% 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
▼ -151.65%
Current HPI
210.3398
Rent YoY
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

+179.0% since first listed
12 events — show timeline
  • 2026-04-26 Listed $125,000 MRED as Distributed by MLS Grid
  • 2026-02-17 Contingent MRED as Distributed by MLS Grid
  • 2026-02-12 Listing Removed MRED as Distributed by MLS Grid
  • 2026-01-28 Listing Removed MRED as Distributed by MLS Grid
  • 2026-01-28 Listed MRED as Distributed by MLS Grid
  • 2026-01-19 Listed MRED as Distributed by MLS Grid
  • 2018-06-26 Sold (Public Records) $49,000 Public Records
  • 2018-06-14 Sold (MLS) $49,000 MRED as Distributed by MLS Grid
  • 2018-04-28 Contingent MRED as Distributed by MLS Grid
  • 2018-04-28 Relisted MRED as Distributed by MLS Grid
  • 2018-04-19 Contingent MRED as Distributed by MLS Grid
  • 2018-04-09 Listed $44,800 MRED as Distributed by MLS Grid

Property tax history

+4.8%/yr

Latest (2023): $4,355 · +9.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…