CashFlowRE
Sign in Sign up
17833 Maine Ct
D Composite 40.22
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).

  • Cash flow +12.0/30.0
  • ARV discount +7.4/15.0
  • 1% rule +4.5/10.0
  • Livability +4.2/5.0
  • DSCR +3.6/10.0
  • Schools +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$300,000

17833 Maine Ct · Orland Park, IL 60467
2 bd · 2.0 ba · 1,400 sqft · Townhouse · 18 Days on market
Built 1994 Est $300k · at est. $242/mo HOA · 8% of rent

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

Listing remarks MLS

BEAUTIFUL WELL-MAINTAINED BRICH RANCH W/2 CAR ATTH GAR. CONVENIENCE AWAITS,WALK INTO THE KITCHEN W/GROCERIES FROM GAR. SPACIOUS LIV RM/FORMAL DIN RM, LARGE EAT-IN KITCHEN FULLY APPLIANCED, MASTER BR W/BATH, LARGE 2ND BR, MAIN LVL LAUNDRY. NO STAIRS!!! GREAT COMPLEX. CLOSE TO GOLF COURSES,METRA,RESTAURANTS,SHOPPING, I-80,355, & LAGRANGE RD. NO COS. IMMED OCCUPANCY. SELLER WILL CONSIDER ALL OFFERS!!!

Key facts

  • Hardwood flooring
  • Double closets
  • Courtyard views

Tags

DOUBLE CLOSETSGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESHARDWOOD FLOORINGCOURTYARD VIEWSAMPLE GUEST PARKING

Property features AI

Finance

  • Other: Part of a 4-unit building; Common parking and common grounds; Nearby commuter train and school bus service
  • HOA & community: Monthly association fee of $242; HOA covers insurance, exterior maintenance, lawn care and snow removal; Self-managed association; Pets allowed (cats and dogs), max pet weight ~15 lbs

Exterior

  • Parking: 2-car garage (attached) with garage door opener; Total of 4 parking spaces including off-site/unassigned spaces; Asphalt drive/parking areas; Owned garage
  • Utilities: Water: Lake Michigan; Public sewer
  • Home design: Attached single-family condo; Townhouse-ranch style; Single-level entry (entry level 1); Model: CROWN
  • Construction: Brick construction; Asphalt roof; Concrete perimeter foundation; Built roughly 31–40 years ago
  • Exterior features: Front porch; Landscaped common grounds

Interior

  • Kitchen: Granite counters; Eating area / breakfast bar; Pantry closet; Range; Microwave; Dishwasher; Refrigerator; Disposal
  • Bedrooms: Master bedroom on main level with full bath; Additional bedrooms (2 more) on main level
  • Flooring: Hardwood floors in main living areas and bedrooms; Laminate/wood flooring also present; Luxury vinyl in laundry
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Natural gas forced-air heating; Central air conditioning
  • Interior features: First-floor bedroom and full bath; Granite counters; L-shaped dining area; 5 total rooms
  • Laundry & utility: Main level laundry with washer hookup, gas dryer hookup and utility sink; Washer and dryer included

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 $300k.

Deal economics

  • At list price, monthly cash flow is $-70 ($-835/yr) — negative.
  • To cash-flow at today's rent, offer at most $288k (4.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $285k (4.9% below list).
  • Recommended offer: $285k (4.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 4.3% in Orland Park — 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 85/100 on livability (#29 in IL, #529 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, commute A+.
  • Cons Hsd 230 (suburban): math 35% / reading 39% proficiency, ranked #146 of 620 in IL (top 24%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 119 active listings in the ZIP; 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 $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($296k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 15y 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 $139k; list at $300k implies a 116% gain — meaningful room to come down on a strong offer.
Recommended offer $285,401 (4.9% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.95%
Cap rate
6.01%
Cash-on-cash
-0.99%
DSCR
0.96
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$299,600
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
17833 Maine Ct 0.00mi 2/2.0 1,400 (0%) 0mo $300,000 $214 100
17709 Pennsylvania Ct 0.18mi 2/2.0 1,400 (0%) 1mo $310,000 $221 91
10815 Minnesota Ct #10815 0.21mi 2/2.0 1,400 (0%) 3mo $290,000 $207 88
11101 Louetta Ln 0.25mi 2/2.0 1,400 (0%) 6mo $335,000 $239 83
11011 New Mexico Ct #11011 0.10mi 2/2.0 1,500 (+7%) 4mo $330,000 $220 80
17828 Bernard Dr Unit 1A 0.09mi 2/2.0 1,250 (-11%) 1mo $250,000 $200 77
17722 Rhode Island Ct 0.16mi 2/2.0 1,500 (+7%) 8mo $335,000 $223 74
17754 Bernard Dr Unit 2C 0.12mi 2/2.0 1,250 (-11%) 8mo $224,000 $179 70
17844 Columbus Ct 0.33mi 2/2.0 1,500 (+7%) 9mo $345,000 $230 66
11535 Settlers Pond Way Unit 3A 0.71mi 2/2.0 1,600 (+14%) 1mo $309,000 $193 42
17950 Settlers Pond Way Unit 3B 0.66mi 2/2.0 1,600 (+14%) 4mo $274,900 $172 42
11535 Settlers Pond Way Unit 1C 0.71mi 2/2.0 1,600 (+14%) 9mo $284,500 $178 36

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
-17.9%
Equity multiple
0.37×
Total profit
$-52,850
Equity at exit
$44,731
10-year hold
IRR
-9.9%
Equity multiple
0.39×
Total profit
$-50,928
Equity at exit
$25,939

Cash invested: $84,000 (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 60467

Home prices YoY
-30.4%
Active inventory
119
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$2,854 medium interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$384 /mo · $4,609/yr
Insurance
$125
HOA
$242
Vacancy / Maint / Mgmt
$599
Net cashflow
$-70

Break-even live

Break-even rent $2,942
Max offer price $287,702
Occupancy floor 97%

Sensitivity live

Price -10% $100 -5% $15 +0% $-70 +5% $-155 +10% $-239
Rent -10% $-295 -5% $-182 +0% $-70 +5% $43 +10% $156
Rate -1.0pp $81 -0.5pp $7 base $-70 +0.5pp $-147 +1.0pp $-226

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
$75,000
Closing costs
$9,000
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.

HOA detail

Monthly dues
$242 · $2,904/yr

Listing history 24 events

  1. 2026-06-10
    status $300,000 Pending 18 DOM
  2. 2026-06-09
    days on market $300,000 Contingent - Continue to Show 18 DOM
  3. 2026-06-08
    days on market $300,000 Contingent - Continue to Show 17 DOM
  4. 2026-06-07
    days on market $300,000 Contingent - Continue to Show 16 DOM
  5. 2026-06-04
    days on market $300,000 Contingent - Continue to Show 13 DOM
  6. 2026-06-03
    days on market $300,000 Contingent - Continue to Show 12 DOM
  7. 2026-06-02
    days on market $300,000 Contingent - Continue to Show 11 DOM
  8. 2026-06-01
    days on market $300,000 Contingent - Continue to Show 10 DOM
  9. 2026-05-31
    days on market $300,000 Contingent - Continue to Show 9 DOM
  10. 2026-05-22
    listed $300,000 Active
  11. 2026-05-11
    historical
  12. 2026-05-02
    historical Contingent - Continue to Show
  13. 2026-04-29
    price
  14. 2026-04-29
    price
  15. 2026-04-24
    listed Active
  16. 2012-10-12
    soldstatus $139,000
  17. 2012-09-19
    soldstatus $139,000 Closed Sale 408-char remark
    Show marketing remark (408 chars)

    BEAUTIFUL WELL-MAINTAINED BRICH RANCH W/2 CAR ATTH GAR. CONVENIENCE AWAITS,WALK INTO THE KITCHEN W/GROCERIES FROM GAR. SPACIOUS LIV RM/FORMAL DIN RM, LARGE EAT-IN KITCHEN FULLY APPLIANCED, MASTER BR W/BATH, LARGE 2ND BR, MAIN LVL LAUNDRY. NO STAIRS!!! GREAT COMPLEX. CLOSE TO GOLF COURSES,METRA,RESTAURANTS,SHOPPING, I-80,355, & LAGRANGE RD. NO COS. IMMED OCCUPANCY. SELLER WILL CONSIDER ALL OFFERS!!!

  18. 2012-08-18
    historical Contingent 408-char remark
    Show marketing remark (408 chars)

    BEAUTIFUL WELL-MAINTAINED BRICH RANCH W/2 CAR ATTH GAR. CONVENIENCE AWAITS,WALK INTO THE KITCHEN W/GROCERIES FROM GAR. SPACIOUS LIV RM/FORMAL DIN RM, LARGE EAT-IN KITCHEN FULLY APPLIANCED, MASTER BR W/BATH, LARGE 2ND BR, MAIN LVL LAUNDRY. NO STAIRS!!! GREAT COMPLEX. CLOSE TO GOLF COURSES,METRA,RESTAURANTS,SHOPPING, I-80,355, & LAGRANGE RD. NO COS. IMMED OCCUPANCY. SELLER WILL CONSIDER ALL OFFERS!!!

  19. 2012-06-14
    listed $149,900 New 408-char remark
    Show marketing remark (408 chars)

    BEAUTIFUL WELL-MAINTAINED BRICH RANCH W/2 CAR ATTH GAR. CONVENIENCE AWAITS,WALK INTO THE KITCHEN W/GROCERIES FROM GAR. SPACIOUS LIV RM/FORMAL DIN RM, LARGE EAT-IN KITCHEN FULLY APPLIANCED, MASTER BR W/BATH, LARGE 2ND BR, MAIN LVL LAUNDRY. NO STAIRS!!! GREAT COMPLEX. CLOSE TO GOLF COURSES,METRA,RESTAURANTS,SHOPPING, I-80,355, & LAGRANGE RD. NO COS. IMMED OCCUPANCY. SELLER WILL CONSIDER ALL OFFERS!!!

  20. 2012-06-14
    historical
    Show marketing remark (408 chars)

    BEAUTIFUL WELL-MAINTAINED BRICH RANCH W/2 CAR ATTH GAR. CONVENIENCE AWAITS,WALK INTO THE KITCHEN W/GROCERIES FROM GAR. SPACIOUS LIV RM/FORMAL DIN RM, LARGE EAT-IN KITCHEN FULLY APPLIANCED, MASTER BR W/BATH, LARGE 2ND BR, MAIN LVL LAUNDRY. NO STAIRS!!! GREAT COMPLEX. CLOSE TO GOLF COURSES,METRA,RESTAURANTS,SHOPPING, I-80,355, & LAGRANGE RD. NO COS. IMMED OCCUPANCY. SELLER WILL CONSIDER ALL OFFERS!!!

  21. 2012-03-01
    price Price Change
  22. 2011-10-20
    price Price Change
  23. 2011-10-09
    price Price Change
  24. 2011-09-14
    listed 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
$4,609 · $384/mo
Projected year-2 tax
$5,709 · $476/mo
Expected delta
+$1,101/yr (+$92/mo · 23.9%)

ⓘ 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 2/10 Low 1 unhealthy d/yr today · 1 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
$34,248
− Mortgage interest
−$16,805
− Property taxes
−$4,609
− Insurance
−$1,500
− Repairs & maintenance
−$2,740
− Management
−$2,740
− HOA
−$2,904
− Depreciation
−$8,727
Taxable loss
−$5,776
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,386
After-tax cash flow
$551/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
Cons Hsd 230
NCES district ID
1708400
Math proficiency
35% ▼ -8.00%
Reading proficiency
39% ▼ -6.00%
Median HH income
$73,953
Composite
34.29/100
National rank
#5244
State rank
#146 of 620 in IL

Livability — Orland Park

Score
85/100
State rank
#29
US rank
#529

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Orland Park, IL
City population
41,456
Population (ZIP)
24,952

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 (83%)
Race & ethnicity
White 83% Hispanic / Latino 6% Asian 5% Two or more races 4% Black 4%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Romanian 15% Armenian 2% Iranian 2%
Foreign-born
14% · Canada, South Korea, China
Languages at home
78% English-only · Arabic 9% Russian/Polish/Slavic 4% Other Indo-European 4%

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
▼ -82.13%
Current HPI
188.3676
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

+100.1% since first listed
15 events — show timeline
  • 2026-05-22 Listed $300,000 MRED as Distributed by MLS Grid
  • 2026-05-11 Listing Removed MRED as Distributed by MLS Grid
  • 2026-05-02 Contingent MRED as Distributed by MLS Grid
  • 2026-04-29 Price Changed MRED as Distributed by MLS Grid
  • 2026-04-29 Price Changed MRED as Distributed by MLS Grid
  • 2026-04-24 Listed MRED as Distributed by MLS Grid
  • 2012-10-12 Sold (Public Records) $139,000 Public Records
  • 2012-09-19 Sold (MLS) $139,000 MRED as Distributed by MLS Grid
  • 2012-08-18 Contingent MRED as Distributed by MLS Grid
  • 2012-06-14 Listed $149,900 MRED as Distributed by MLS Grid
  • 2012-06-14 Listing Removed MRED as Distributed by MLS Grid
  • 2012-03-01 Price Changed MRED as Distributed by MLS Grid
  • 2011-10-20 Price Changed MRED as Distributed by MLS Grid
  • 2011-10-09 Price Changed MRED as Distributed by MLS Grid
  • 2011-09-14 Listed MRED as Distributed by MLS Grid

Property tax history

+3.4%/yr

Latest (2023): $4,609 · +37.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…