CashFlowRE
Sign in Sign up
3961 168th St
C- Composite 51.59
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 +19.5/30.0
  • 1% rule +8.3/10.0
  • ARV discount +7.4/15.0
  • DSCR +6.1/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$199,500

3961 168th St · Country Club Hills, IL 60478
3 bd · 1.5 ba · 1,026 sqft · SingleFamily public records · 35 Days on market
Built 1960 6,098 sqft lot Est $199k · at est.

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

Listing remarks MLS

Stunning split level 3 bed, 1.5 bath single family home with 2.5 car garage. This home has been lovingly maintained and the pride of ownership shows throughout. Bedrooms on second level; spacious living room and separate dining room, kitchen with breakfast bar, full finished basement and large gated yard for entertaining. Visit and make it your own! * Text HOME7889 to 88000 for this listing on your mobile device *

Key facts

  • Quiet street
  • Fenced yard
  • Finished basement

Tags

QUIET STREETFENCED YARDENERGY EFFICIENT IMPROVEMENTSUPDATED KITCHENUPDATED BATHROOMFINISHED BASEMENT

Property features AI

Finance

  • Other: Fee simple ownership; Possession at closing or immediate
  • HOA & community: No master association fee required

Exterior

  • Parking: Detached garage with garage door opener; Asphalt driveway; 2 garage spaces (2 total parking spaces)
  • Utilities: Public water; Public sewer; Electric service with circuit breakers
  • Home design: Detached single-family split-level (tri-level); Rehab completed in 2025; Built 61–70 years ago
  • Construction: Brick and frame construction; Asphalt roof; Concrete perimeter foundation; Property not rebuilt; was built before 1978
  • Exterior features: Quarter-acre-ish lot (.25–.49 acre); Lot dimensions approx. 5980 x 5981

Interior

  • Kitchen: Kitchen with eating area / breakfast bar (approx. 11 x 9); Range; Microwave; Refrigerator
  • Bedrooms: 3 bedrooms total; Master bedroom on the second level (approx. 12 x 21); Second bedroom on the second level (approx. 9 x 11); Third bedroom on the second level (approx. 11 x 13)
  • Flooring: Hardwood flooring throughout main living areas and bedrooms; Other flooring in kitchen
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Natural gas forced air heating; Central air conditioning
  • Interior features: Finished full basement; 7 total rooms; L-shaped dining room
  • Laundry & utility: Laundry room in basement (approx. 11 x 10); Washer; Dryer; Sump pump

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 3-bed/1.5-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $225 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $200k).
  • Recommended offer: $194k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 75/100 on livability (#212 in IL, #3,963 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime D+, health & safety D+, schools F.
  • Bremen Chsd 228 (suburban): math 15% / reading 17% proficiency, ranked #468 of 620 in IL (top 76%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 94 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 2d 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

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($194k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 11y ago; this cycle's ask has dropped $18k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $165k; 21% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 4.5% of price.
Recommended offer $193,515 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 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 1960 — 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. 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
1.33%
Cap rate
7.64%
Cash-on-cash
4.82%
DSCR
1.21
GRM
6.3

CMA / ARV

ARV (on-the-fly)
$199,044
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16843 Briargate Dr 0.18mi 3/1.5 1,072 (+4%) 2mo $135,000 $126 83
16956 Sunset Ridge Dr 0.25mi 3/2.0 1,031 (+0%) 8mo $185,000 $179 79
3800 171st St 0.49mi 3/1.5 1,066 (+4%) 5mo $280,000 $263 67
4050 Russet Way 0.56mi 3/2.0 1,058 (+3%) 1mo $259,000 $245 66
17137 Coventry Ln 0.46mi 3/2.0 1,095 (+7%) 2mo $150,000 $137 63
3518 Chestnut Dr 0.56mi 3/1.5 1,056 (+3%) 10mo $220,000 $208 61
3704 Tamarind Ln 0.70mi 3/1.5 1,066 (+4%) 1mo $189,000 $177 60
16613 Wedgewood Ave 0.56mi 3/1.0 960 (-6%) 5mo $165,000 $172 57
3618 Peach Grove Ln 0.67mi 3/1.0 1,092 (+6%) 5mo $175,000 $160 52
3702 Peach Grove Ln 0.63mi 4/1.5 (+1) 1,066 (+4%) 9mo $215,000 $202 52
4102 Barry Ln 0.73mi 3/1.0 975 (-5%) 10mo $290,000 $297 47
17109 Magnolia Dr 0.59mi 4/2.0 (+1) 1,177 (+15%) 7mo $228,000 $194 35

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
-8.6%
Equity multiple
0.68×
Total profit
$-17,680
Equity at exit
$29,746
10-year hold
IRR
1.1%
Equity multiple
1.08×
Total profit
$4,420
Equity at exit
$17,249

Cash invested: $55,860 (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 60478

Home prices YoY
-27.3%
Active inventory
94
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$2,656 medium interval (Pro) →
Mortgage (P&I)
$1,046
Tax from tax record
$744 /mo · $8,930/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$558
Net cashflow
$225

Break-even live

Break-even rent $2,371
Max offer price $199,500
Occupancy floor 87%

Sensitivity live

Price -10% $338 -5% $281 +0% $225 +5% $168 +10% $112
Rent -10% $15 -5% $120 +0% $225 +5% $329 +10% $434
Rate -1.0pp $325 -0.5pp $275 base $225 +0.5pp $173 +1.0pp $120

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
$49,875
Closing costs
$5,985
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
17306 Peach Grove Ln Hazel Crest, IL 4.0 1.0 1034 $2,700 $2.61 2d 1 0.78mi
16450 Roy St Oak Forest, IL 3.0 1.5 1500 $2,400 $1.60 18d 1 0.99mi
3501 177th St Country Club Hills, IL 2.0 2.0 839 $2,850 $3.40 0d 1 1.31mi

Listing history 19 events

  1. 2026-06-18
    days on market $199,500 Active 35 DOM
  2. 2026-06-17
    days on market $199,500 Active 34 DOM
  3. 2026-06-16
    days on market $199,500 Active 33 DOM
  4. 2026-06-15
    days on market $199,500 Active 32 DOM
  5. 2026-06-13
    days on market $199,500 Active 30 DOM
  6. 2026-06-09
    days on market $199,500 Active 26 DOM
  7. 2026-06-08
    days on market $199,500 Active 25 DOM
  8. 2026-06-07
    days on market $199,500 Active 24 DOM
  9. 2026-06-04
    days on market $199,500 Active 21 DOM
  10. 2026-06-03
    days on market $199,500 Active 20 DOM
  11. 2026-06-02
    days on market $199,500 Active 19 DOM
  12. 2026-06-01
    days on market $199,500 Active 18 DOM
  13. 2026-05-31
    days on market $199,500 Active 17 DOM
  14. 2026-05-14
    listed $218,000 Active
  15. 2022-06-14
    soldstatus $165,000
  16. 2015-08-05
    soldstatus $100,000
  17. 2015-07-22
    soldstatus $100,000 Closed Sale 417-char remark
    Show marketing remark (417 chars)

    Stunning split level 3 bed, 1.5 bath single family home with 2.5 car garage. This home has been lovingly maintained and the pride of ownership shows throughout. Bedrooms on second level; spacious living room and separate dining room, kitchen with breakfast bar, full finished basement and large gated yard for entertaining. Visit and make it your own! * Text HOME7889 to 88000 for this listing on your mobile device *

  18. 2015-05-09
    status Contingent (Do Not Show) 417-char remark
    Show marketing remark (417 chars)

    Stunning split level 3 bed, 1.5 bath single family home with 2.5 car garage. This home has been lovingly maintained and the pride of ownership shows throughout. Bedrooms on second level; spacious living room and separate dining room, kitchen with breakfast bar, full finished basement and large gated yard for entertaining. Visit and make it your own! * Text HOME7889 to 88000 for this listing on your mobile device *

  19. 2015-04-10
    listed $105,000 New 417-char remark
    Show marketing remark (417 chars)

    Stunning split level 3 bed, 1.5 bath single family home with 2.5 car garage. This home has been lovingly maintained and the pride of ownership shows throughout. Bedrooms on second level; spacious living room and separate dining room, kitchen with breakfast bar, full finished basement and large gated yard for entertaining. Visit and make it your own! * Text HOME7889 to 88000 for this listing on your mobile device *

ⓘ 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
$8,930 · $744/mo
Projected year-2 tax
$8,930 · $744/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 ≥101°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
$31,869
− Mortgage interest
−$11,175
− Property taxes
−$8,930
− Insurance
−$998
− Repairs & maintenance
−$2,550
− Management
−$2,550
− Depreciation
−$5,804
Taxable loss
−$136
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$33
After-tax cash flow
$2,727/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
Bremen Chsd 228
NCES district ID
1707050
Math proficiency
15% ▼ -4.00%
Reading proficiency
17% ▼ -5.00%
Median HH income
$57,625
Composite
15.32/100
National rank
#9327
State rank
#468 of 620 in IL

Livability — Country Club Hills

Score
75/100
State rank
#212
US rank
#3963

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Country Club Hills, IL
City population
16,549
Population (ZIP)
16,549

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 Black (87%)
Race & ethnicity
Black 87% White 8% Hispanic / Latino 4% Two or more races 3%
Common ancestry
Romanian 1%
Foreign-born
4% · Canada
Languages at home
96% English-only · Spanish 2%

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
▼ -79.73%
Current HPI
212.3917
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

+107.6% since first listed
6 events — show timeline
  • 2026-05-14 Listed $218,000 MRED as Distributed by MLS Grid
  • 2022-06-14 Sold (Public Records) $165,000 Public Records
  • 2015-08-05 Sold (Public Records) $100,000 Public Records
  • 2015-07-22 Sold (MLS) $100,000 MRED as Distributed by MLS Grid
  • 2015-05-09 Pending MRED as Distributed by MLS Grid
  • 2015-04-10 Listed $105,000 MRED as Distributed by MLS Grid

Property tax history

+4.9%/yr

Latest (2023): $8,930 · +62.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…