CashFlowRE
Sign in Sign up
230 Millford Ln
D+ Composite 47.21
Why this score? — see what drove the D+ 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 +13.8/15.0
  • Cash flow +12.9/30.0
  • 1% rule +4.1/10.0
  • DSCR +3.9/10.0
  • Livability +3.9/5.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$479,000

230 Millford Ln · Bloomingdale, IL 60108
4 bd · 3.0 ba · 2,338 sqft · SingleFamily public records · 62 Days on market
Built 1976 9,252 sqft lot Est $556k · 14% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Location dialed in-right in the center of Bloomingdale-this 2,400+ sq ft split-level delivers both space and style. With 4 bedrooms, 3 full baths, and a sleek open kitchen featuring a butcher block island and stainless appliances, it's built for modern living. Downstairs brings the vibe: spacious family room, brick fireplace, wet bar, and walkout to a fenced yard with deck/patio-perfect for entertaining. Across from the library, Village Hall, and police station, and just steps to parks, shopping, and top-rated District 13 schools.

Key facts

  • Split-level
  • Wet bar
  • Brick fireplace

Tags

SPLIT-LEVELBUTCHER BLOCK ISLANDSPACIOUS FAMILY ROOMBRICK FIREPLACEWET BARFENCED YARD

Property features AI

Finance

  • Other: Property assessed/area information sourced from assessor
  • HOA & community: No master association fee required

Exterior

  • Parking: Attached garage with 2 garage spaces; Concrete driveway; Garage door opener; Owned garage
  • Utilities: Lake Michigan water source; Public sewer; Electric with circuit breakers
  • Home design: Detached single-family home; Split-level / bi-level design; Fee simple ownership
  • Construction: Built approximately 41–50 years ago; Brick and cedar exterior; Asphalt roof; Concrete perimeter foundation
  • Exterior features: Deck; Patio; Fenced yard; Sidewalks

Interior

  • Kitchen: Island and eating area/table space; Range; Microwave; Dishwasher; Refrigerator; Disposal; Bar fridge
  • Bedrooms: Master bedroom on main level (includes full bath); Three additional bedrooms — two on main level and one on lower level
  • Flooring: Hardwood; Laminate; Porcelain tile
  • Bathrooms: Three full bathrooms (one located in the basement)
  • Heating & cooling: Natural gas forced-air heating; Central air conditioning
  • Interior features: Finished basement with partial exposure and walk-up/walk-out access; 8 total rooms; Gas starter fireplace in the basement; Carbon monoxide detectors; Ceiling fans; Sump pump
  • Laundry & utility: In-unit laundry; Washer; Dryer

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 4-bed/3.0-bath single-family listed at $479k.

Deal economics

  • At list price, monthly cash flow is $-34 ($-410/yr) — negative.
  • To cash-flow at today's rent, offer at most $473k (1.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $437k (8.7% below list).
  • Recommended offer: $437k (8.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 3.1% in Bloomingdale — 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 78/100 on livability (#141 in IL, #2,595 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: cost of living D+, amenities F.
  • Lake Park Chsd 108 (suburban): math 37% / reading 43% proficiency, ranked #128 of 620 in IL (top 21%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Lake Park High School (math 37% / reading 43%, grade F, #85 of 693 statewide, top 12%, 2,560 students, 0% FRL).
  • Market conditions: 48 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 1,378 units permitted in DuPage County in 2024 (594 in 5+ unit buildings).
  • At $4,374/mo this rent would consume 51% of the median local household income ($103k/yr) (locally 480% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $14k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 62 days — a 6% lower offer ($450k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y ago; this cycle's ask has dropped $40k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $405k; 18% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $437,401 (8.7% 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. It's been on market 62 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  3. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.91%
Cap rate
6.21%
Cash-on-cash
-0.31%
DSCR
0.99
GRM
9.1

CMA / ARV

ARV (on-the-fly)
$556,444
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
254 Bunting Ln 0.29mi 4/4.0 2,368 (+1%) 0mo $585,000 $247 80
205 Cambridge Ln 0.28mi 3/2.5 (-1) 2,368 (+1%) 1mo $555,000 $234 77
168 Hingham Ln 0.44mi 4/3.5 2,489 (+6%) 3mo $780,000 $313 64
315 Norton Ln 0.52mi 4/2.5 2,482 (+6%) 2mo $565,000 $228 62
308 Plymouth Ln 0.52mi 4/2.5 2,482 (+6%) 2mo $535,000 $216 62
198 S Circle Ave 0.47mi 5/2.5 (+1) 2,374 (+2%) 11mo $405,000 $171 59
258 Thrasher St 0.70mi 4/3.0 2,474 (+6%) 6mo $537,500 $217 53
178 Bobwhite Ct 0.58mi 4/2.5 2,588 (+11%) 2mo $615,000 $238 51
182 Lockwood Ln 0.67mi 5/2.5 (+1) 2,155 (-8%) 0mo $485,000 $225 49
177 Cardinal Dr 0.64mi 4/3.0 2,078 (-11%) 7mo $549,000 $264 46
352 Eagle Ln 0.50mi 3/2.5 (-1) 2,044 (-13%) 10mo $695,000 $340 41
158 S Prairie Ave 0.64mi 3/2.0 (-1) 2,000 (-14%) 7mo $559,000 $280 31

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
-16.8%
Equity multiple
0.41×
Total profit
$-79,617
Equity at exit
$71,420
10-year hold
IRR
-8.5%
Equity multiple
0.47×
Total profit
$-71,413
Equity at exit
$41,415

Cash invested: $134,120 (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 60108

Active inventory
48
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$4,374 medium interval (Pro) →
Mortgage (P&I)
$2,512
Tax from tax record
$778 /mo · $9,337/yr
Insurance
$200
HOA
$0
Vacancy / Maint / Mgmt
$919
Net cashflow
$-34

Break-even live

Break-even rent $4,417
Max offer price $472,969
Occupancy floor 96%

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
$119,750
Closing costs
$14,370
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
196 Rosedale Ct Bloomingdale, IL 5.0 3.0 3287 $6,000 $1.83 1d 1 0.55mi
314 Morningside Dr Apt B Bloomingdale, IL 3.0 2.5 2000 $3,200 $1.60 1d 1 1.33mi

Listing history 26 events

  1. 2026-06-18
    days on market $479,000 Active 62 DOM
  2. 2026-06-17
    days on market $479,000 Active 61 DOM
  3. 2026-06-16
    days on market $479,000 Active 60 DOM
  4. 2026-06-15
    days on market $479,000 Active 59 DOM
  5. 2026-06-13
    days on market $479,000 Active 57 DOM
  6. 2026-06-13
    pricedays on market $479,000 Active 56 DOM
  7. 2026-06-09
    days on market $499,000 Active 53 DOM
  8. 2026-06-08
    days on market $499,000 Active 52 DOM
  9. 2026-06-07
    days on market $499,000 Active 51 DOM
  10. 2026-06-04
    days on market $499,000 Active 48 DOM
  11. 2026-06-03
    days on market $499,000 Active 47 DOM
  12. 2026-06-02
    days on market $499,000 Active 46 DOM
  13. 2026-06-01
    days on market $499,000 Active 45 DOM
  14. 2026-05-31
    days on market $499,000 Active 44 DOM
  15. 2026-05-05
    price $499,000
  16. 2026-04-17
    listed $519,000 Active
  17. 2026-04-17
    historical
  18. 2026-04-01
    listed Active
  19. 2022-07-05
    historical
  20. 2022-06-10
    price
  21. 2022-06-04
    price
  22. 2022-05-25
    listed Active
  23. 2021-08-04
    soldstatus $405,000
  24. 2002-07-11
    soldstatus $209,500
  25. 1986-05-01
    soldstatus $86,000
  26. 1986-05-01
    soldstatus $106,000

ⓘ 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
$9,337 · $778/mo
Projected year-2 tax
$10,105 · $842/mo
Expected delta
+$768/yr (+$64/mo · 8.2%)

ⓘ 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 ≥103°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 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
$52,488
− Mortgage interest
−$26,831
− Property taxes
−$9,337
− Insurance
−$2,395
− Repairs & maintenance
−$4,199
− Management
−$4,199
− Depreciation
−$13,935
Taxable loss
−$8,408
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,018
After-tax cash flow
$1,608/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
Lake Park Chsd 108
NCES district ID
1721840
Math proficiency
37% ▼ -16.00%
Reading proficiency
43% ▼ -6.00%
Median HH income
$69,790
Composite
36.37/100
National rank
#4684
State rank
#128 of 620 in IL

Livability — Bloomingdale

Score
78/100
State rank
#141
US rank
#2595

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bloomingdale, IL
County
DuPage County · 904,569 people
City population
23,604
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
23,604
Household income
$103,392
Rent vs Own
24.7% rent · 75.3% own
Severe rent burden
480.0

Population outlook (DuPage County) Hauer SSP2

Today (2025)
960,187 people
By 2030
965,850 · +0.6%
By 2040
965,812 · +0.6%
By 2050
954,890 · -0.6%
By 2075
910,185 · -5.2%
By 2100
816,255 · -15.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Asian 14% Hispanic / Latino 11% Two or more races 7% Black 4%
Hispanic origin (detail)
Mexican 6% Puerto Rican 1%
Common ancestry
Romanian 13% Iranian 1% Lithuanian 1%
Foreign-born
19% · Canada, Vietnam, South Korea
Languages at home
75% English-only · Other Indo-European 9% Russian/Polish/Slavic 5% Spanish 5%

Political lean MEDSL · DuPage

2024 margin
D (+13.3) · D 55.9% · R 42.5% · Other 1.6%
2008→2024 swing
+2.5pp toward D · 2008: 10.8pp · 2024: 13.3pp
All cycles
2024: D+13.3 2020: D+18.1 2016: D+14.1 2012: D+1.0 2008: D+10.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -196.94%
Current HPI
203.6334
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

+480.2% since first listed
12 events — show timeline
  • 2026-05-05 Price Changed $499,000 MRED as Distributed by MLS Grid
  • 2026-04-17 Listing Removed MRED as Distributed by MLS Grid
  • 2026-04-17 Listed $519,000 MRED as Distributed by MLS Grid
  • 2026-04-01 Listed MRED as Distributed by MLS Grid
  • 2022-07-05 Listing Removed MRED as Distributed by MLS Grid
  • 2022-06-10 Price Changed MRED as Distributed by MLS Grid
  • 2022-06-04 Price Changed MRED as Distributed by MLS Grid
  • 2022-05-25 Listed MRED as Distributed by MLS Grid
  • 2021-08-04 Sold (Public Records) $405,000 Public Records
  • 2002-07-11 Sold (Public Records) $209,500 Public Records
  • 1986-05-01 Sold (Public Records) $106,000 Public Records
  • 1986-05-01 Sold (Public Records) $86,000 Public Records

Property tax history

+3.4%/yr

Latest (2024): $9,337 · +8.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…