CashFlowRE
Sign in Sign up
310 Jackson Ave
F Composite 31.41
Why this score? — see what drove the F 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).

  • Schools +7.7/10.0
  • ARV discount +7.5/15.0
  • Cash flow +5.4/30.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.8/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$385,000

310 Jackson Ave · Glencoe, IL 60022
2 bd · 2.0 ba · — sqft · Townhouse · 8 Days on market
Built 1948 $422/mo HOA · 16% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

ATTRACTIVE BRICK TOWNHOME JUST NORTH OF HUBBARD WOODS, NEAR METRA, OVERLOOKING PARK; IMMEDIATE OCCUPANCEY; FINISHED LOWER LEVEL AND BONUS FINISHED LOFT ON 3RD FLOOR W/ SKY LIGHT. CHARMING TRADITIONAL DETAILS INCLUDE WOOD-BURNING FIREPLACE, HARDWOOD FLOORS, MOLDINGS; APPROX 1700 SQ FT OF LIVING SPACE; CENTRAL AIR; SHOWS BEAUTIFULLY. LOW ASSESSMENT AND TAXES.

Key facts

  • Brick townhome
  • Attic loft
  • Gas range

Tags

BRICK TOWNHOMEFINISHED LOWER LEVELATTIC LOFTGAS RANGESUBWAY TILE BACKSPLASHHARDWOOD FLOORS

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/2.0-bath townhouse listed at $385k.

Deal economics

  • At list price, monthly cash flow is $-834 ($-10k/yr) — negative.
  • To cash-flow at today's rent, offer at most $238k (38.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $264k (31.5% below list).
  • Recommended offer: $238k (38.3% below list) — sets the bar for cash-flow.
  • Cap rate 3.7% vs local median 1.6% in Glencoe — 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 79/100 on livability (#119 in IL, #2,064 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, commute A+; Watch: amenities D+, cost of living F.
  • New Trier Twp Hsd 203 (suburban): math 76% / reading 80% proficiency, ranked #2 of 620 in IL (top 0%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: 41 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $270k; 43% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $237,640 (38.3% 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 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.68%
Cap rate
3.69%
Cash-on-cash
-9.29%
DSCR
0.59
GRM
12.2

CMA / ARV

No comps found within radius.

Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
146 Green Bay Rd #1 0.10mi 2/2.0 1,150 4mo $340,000 $296 80
312 Jackson Ave 0.00mi 2/1.0 1,464 9mo $330,000 $225 76
148 Green Bay Rd #1 0.11mi 2/2.0 1,200 16mo $260,000 $217 69
1101 Merrill St Unit M1 0.36mi 2/1.0 8mo $261,000 60
78 Linden St 0.24mi 3/2.5 (+1) 1,642 16mo $714,000 $435 56
400 Green Bay Rd #107 0.38mi 2/1.0 800 13mo $215,000 $269 55
1099 Merril St #2 0.35mi 1/1.0 (-1) 627 16mo $260,000 $415 49
316 Adams Ave 0.42mi 2/1.5 1,100 22mo $328,000 $298 48
590 Green Bay Rd 0.75mi 2/1.5 1,200 5mo $299,000 $249 47
580 Green Bay Rd 0.74mi 2/1.5 8mo $300,000 45
1095 Merril St Unit D2 0.36mi 1/1.0 (-1) 24mo $210,000 42
312 South Ave 0.58mi 3/3.5 (+1) 3,800 13mo $1,150,000 $303 39

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
-32.8%
Equity multiple
-0.07×
Total profit
$-115,318
Equity at exit
$57,405
10-year hold
IRR
-38.5%
Equity multiple
-0.56×
Total profit
$-168,029
Equity at exit
$33,288

Cash invested: $107,800 (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 60022

Active inventory
41
Price-to-rent
12.2×

Monthly cashflow live

Estimated rent
$2,636 high interval (Pro) →
Mortgage (P&I)
$2,019
Tax from tax record
$315 /mo · $3,780/yr
Insurance
$160
HOA
$422
Vacancy / Maint / Mgmt
$554
Net cashflow
$-834

Break-even live

Break-even rent $3,692
Max offer price $237,640
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
$96,250
Closing costs
$11,550
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
158 Green Bay Rd Glencoe, IL 3.0 2.0 1550 $4,245 $2.74 15d 1 0.08mi
158 Green Bay Rd Glencoe, IL 3.0 2.0 1550 $4,245 $2.74 14d 1 0.08mi
158 Green Bay Rd Glencoe, IL 3.0 2.5 1550 $4,245 $2.74 14d 1 0.08mi
918 Green Bay Rd Unit G5 Winnetka, IL 1.0 1.0 700 $1,930 $2.76 7d 1 0.50mi
918 Green Bay Rd Unit 2L Winnetka, IL 1.0 1.0 1000 $1,895 $1.90 15d 1 0.50mi
918 Green Bay Rd Unit 3G Winnetka, IL 1.0 1.0 700 $1,930 $2.76 21d 1 0.50mi
918 Green Bay Rd Unit 3A Winnetka, IL 1.0 1.0 700 $1,795 $2.56 15d 1 0.50mi
918 Green Bay Rd Unit DL2 Winnetka, IL 1.0 1.0 700 $1,845 $2.64 7d 1 0.50mi
918 Green Bay Rd Unit 2 Winnetka, IL 1.0 1.0 750 $1,770 $2.36 24d 1 0.50mi
918 Green Bay Rd Winnetka, IL 1.0 1.0 750 $1,945 $2.59 24d 1 0.50mi
918 Green Bay Rd Unit 2L Winnetka, IL 1.0 1.0 750 $1,895 $2.53 24d 1 0.50mi
918 Green Bay Rd Unit 2E Winnetka, IL 1.0 1.0 700 $1,845 $2.64 24d 1 0.50mi
918 Green Bay Rd Unit 3A Winnetka, IL 1.0 1.0 700 $1,795 $2.56 24d 1 0.50mi
918 Green Bay Rd Unit 2F Winnetka, IL 1.0 1.0 700 $1,595 $2.28 24d 1 0.50mi
918 Green Bay Rd Unit 3G Winnetka, IL 1.0 1.0 $1,930 14d 1 0.50mi
918 Green Bay Rd Unit 3G Winnetka, IL 1.0 1.0 750 $1,930 $2.57 24d 1 0.50mi
918 Green Bay Rd Unit 2F Winnetka, IL 1.0 1.0 700 $1,595 $2.28 15d 1 0.50mi
918 Green Bay Rd Unit 2E Winnetka, IL 1.0 1.0 750 $1,945 $2.59 17d 1 0.50mi
918 Green Bay Rd Unit 3E Winnetka, IL 1.0 1.0 700 $1,770 $2.53 15d 1 0.50mi
918 Green Bay Rd Unit 3G Winnetka, IL 1.0 1.0 700 $1,930 $2.76 15d 1 0.50mi
916 Green Bay Rd Winnetka, IL 1.0 1.0 $1,930 24d 1 0.50mi
916 Green Bay Rd Unit 918-2L Winnetka, IL 1.0 1.0 $1,770 24d 1 0.50mi
913 Green Bay Rd Unit E3 Winnetka, IL 1.0 1.0 $1,945 24d 1 0.51mi
913 Green Bay Rd Unit A4 Winnetka, IL 1.0 1.0 $1,795 24d 1 0.52mi
913 Green Bay Rd Unit F3 Winnetka, IL 1.0 1.0 $1,595 24d 1 0.52mi
913 Green Bay Rd Unit E4 Winnetka, IL 1.0 1.0 $1,770 15d 1 0.52mi
913 Green Bay Rd Unit L2 Winnetka, IL 1.0 1.0 $1,845 14d 1 0.52mi
913 Green Bay Rd Unit G4 Winnetka, IL 1.0 1.0 $1,930 24d 1 0.52mi
909 Green Bay Rd Unit 2S Winnetka, IL 2.0 1.0 771 $2,000 $2.59 24d 1 0.52mi
368 Hazel Ave Unit A2 Glencoe, IL 1.0 1.0 $1,950 24d 1 0.86mi
373 Hazel Ave Glencoe, IL 1.0 1.0 $1,950 24d 1 0.90mi
338 Park Ave Unit 30 Glencoe, IL 1.0 1.0 $1,750 17d 1 0.96mi
338 Park Ave Unit 70 Glencoe, IL 1.0 1.0 $1,695 17d 1 0.96mi
342 Park Ave Unit 3 Glencoe, IL 3.0 1.0 $2,395 17d 1 0.96mi
343 Park Ave Glencoe, IL 1.0 1.0 $1,722 15d 2 0.99mi
343 Park Ave Glencoe, IL 1.0 1.0 $1,722 7d 2 0.99mi
343 Park Ave Glencoe, IL 1.0 1.0 $1,750 14d 3 0.99mi
343 Park Ave Glencoe, IL 1.0 1.0 700 $1,850 $2.64 17d 4 0.99mi
343 Park Ave Glencoe, IL 1.0 1.0 $1,750 6d 3 0.99mi
353 Park Ave Glencoe, IL 3.0 1.0 $3,395 6d 1 0.99mi

HOA detail

Monthly dues
$422 · $5,064/yr

Listing history 15 events

  1. 2026-06-18
    days on market $385,000 Active 8 DOM
  2. 2026-06-17
    days on market $385,000 Active 7 DOM
  3. 2026-06-16
    days on market $385,000 Active 6 DOM
  4. 2026-06-15
    days on market $385,000 Active 5 DOM
  5. 2026-06-13
    days on market $385,000 Active 3 DOM
  6. 2026-06-13
    pricestatusdays on marketlisting id $385,000 Active 2 DOM
  7. 2026-05-12
    status Active Under Contract
  8. 2008-02-25
    soldstatus $270,000 359-char remark
    Show marketing remark (359 chars)

    ATTRACTIVE BRICK TOWNHOME JUST NORTH OF HUBBARD WOODS, NEAR METRA, OVERLOOKING PARK; IMMEDIATE OCCUPANCEY; FINISHED LOWER LEVEL AND BONUS FINISHED LOFT ON 3RD FLOOR W/ SKY LIGHT. CHARMING TRADITIONAL DETAILS INCLUDE WOOD-BURNING FIREPLACE, HARDWOOD FLOORS, MOLDINGS; APPROX 1700 SQ FT OF LIVING SPACE; CENTRAL AIR; SHOWS BEAUTIFULLY. LOW ASSESSMENT AND TAXES.

  9. 2008-02-12
    historical 359-char remark
    Show marketing remark (359 chars)

    ATTRACTIVE BRICK TOWNHOME JUST NORTH OF HUBBARD WOODS, NEAR METRA, OVERLOOKING PARK; IMMEDIATE OCCUPANCEY; FINISHED LOWER LEVEL AND BONUS FINISHED LOFT ON 3RD FLOOR W/ SKY LIGHT. CHARMING TRADITIONAL DETAILS INCLUDE WOOD-BURNING FIREPLACE, HARDWOOD FLOORS, MOLDINGS; APPROX 1700 SQ FT OF LIVING SPACE; CENTRAL AIR; SHOWS BEAUTIFULLY. LOW ASSESSMENT AND TAXES.

  10. 2007-11-19
    listed $299,000 359-char remark
    Show marketing remark (359 chars)

    ATTRACTIVE BRICK TOWNHOME JUST NORTH OF HUBBARD WOODS, NEAR METRA, OVERLOOKING PARK; IMMEDIATE OCCUPANCEY; FINISHED LOWER LEVEL AND BONUS FINISHED LOFT ON 3RD FLOOR W/ SKY LIGHT. CHARMING TRADITIONAL DETAILS INCLUDE WOOD-BURNING FIREPLACE, HARDWOOD FLOORS, MOLDINGS; APPROX 1700 SQ FT OF LIVING SPACE; CENTRAL AIR; SHOWS BEAUTIFULLY. LOW ASSESSMENT AND TAXES.

  11. 2002-10-01
    soldstatus $265,000
  12. 1998-04-20
    soldstatus $140,000
  13. 1991-10-31
    soldstatus $129,500
  14. 1986-07-03
    soldstatus $90,000
  15. 1983-09-19
    soldstatus $70,000

ⓘ 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
$3,780 · $315/mo
Projected year-2 tax
$6,260 · $522/mo
Expected delta
+$2,480/yr (+$207/mo · 65.6%)

ⓘ 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 2/10 Low 7 d/yr ≥98°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% 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
$31,629
− Mortgage interest
−$21,566
− Property taxes
−$3,780
− Insurance
−$1,925
− Repairs & maintenance
−$2,530
− Management
−$2,530
− HOA
−$5,064
− Depreciation
−$11,200
Taxable loss
−$16,967
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$4,072
After-tax cash flow
$-5,938/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
New Trier Twp Hsd 203
NCES district ID
1728200
Math proficiency
76% ▼ -4.00%
Reading proficiency
80% ▼ -1.00%
Median HH income
$164,521
Composite
76.94/100
National rank
#103
State rank
#2 of 620 in IL

Livability — Glencoe

Score
79/100
State rank
#119
US rank
#2064

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Glencoe, IL
City population
8,415
Population (ZIP)
8,415

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 (93%)
Race & ethnicity
White 93% Two or more races 2% Hispanic / Latino 2% Black 2% Asian 2%
Common ancestry
Scotch-Irish 14% Romanian 7% Subsaharan African 3%
Foreign-born
6% · Canada, Jamaica, South Korea
Languages at home
93% English-only · Russian/Polish/Slavic 2% Spanish 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
▼ -177.44%
Current HPI
188.4335
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

+285.7% since first listed
9 events — show timeline
  • 2026-05-12 Pending MRED as Distributed by MLS Grid
  • 2008-02-25 Sold (MLS) $270,000 MRED as Distributed by MLS Grid
  • 2008-02-12 Listing Removed MRED as Distributed by MLS Grid
  • 2007-11-19 Listed $299,000 MRED as Distributed by MLS Grid
  • 2002-10-01 Sold (Public Records) $265,000 Public Records
  • 1998-04-20 Sold (Public Records) $140,000 Public Records
  • 1991-10-31 Sold (Public Records) $129,500 Public Records
  • 1986-07-03 Sold (Public Records) $90,000 Public Records
  • 1983-09-19 Sold (Public Records) $70,000 Public Records

Property tax history

+1.4%/yr

Latest (2023): $3,780 · +13.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…