CashFlowRE
Sign in Sign up
7001 Carpenter Rd
C- Composite 52.8
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.0/30.0
  • Schools +5.0/10.0
  • 1% rule +4.4/10.0
  • DSCR +4.2/10.0
  • Livability +4.1/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$350,000

7001 Carpenter Rd · Skokie, IL 60077
4 bd · 1.5 ba · 1,480 sqft · SingleFamily public records · 32 Days on market
Built 1912 6,250 sqft lot $236/sqft · 32% below area Est $515k · 32% under

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

Listing remarks

Spacious 4 bedroom, 2 bath home in Skokie with tons of potential! Ideal for investors or rehab buyers-bring your vision and make it your own. Property is being sold AS-IS, WHERE-IS.

Key facts

  • 6,250 sq ft lot
  • 2 garage spots
  • Built 1912

Property features AI

Finance

  • Other: Ownership: Fee simple; Possession at closing; Holds earnest money
  • HOA & community: No master association fee required

Exterior

  • Parking: Detached garage (2 spaces, 2 total parking)
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; 2-story
  • Construction: Frame construction; Built over 100 years ago; Built before 1978
  • Exterior features: Lot dimensions approximately 50 x 125; Lot under 0.25 acre; Directions: From Dempster St, head north on Carpenter Rd; property is on the east side of the street at 7001 Carpenter Rd.

Interior

  • Kitchen: Kitchen on main level (12 x 14)
  • Bedrooms: 4 bedrooms; Master bedroom on second level (12 x 10); Second bedroom on second level (12 x 12); Third bedroom on second level (12 x 12); Fourth bedroom on second level (25 x 40)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: 6 total rooms; Unfinished full basement
  • Laundry & utility: 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 4-bed/1.5-bath single-family listed at $350k.

Deal economics

  • At list price, monthly cash flow is $45 ($542/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $327k (6.5% below list).
  • Recommended offer: $327k (6.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 3.2% in Skokie — 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 82/100 on livability (#74 in IL, #1,213 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, employment A+; Watch: health & safety C-, cost of living D.
  • Market conditions: Rents rising fast (+4.4%/yr); 1 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 6,272 units permitted in Cook County in 2024 (4,658 in 5+ unit buildings).
  • At $3,273/mo this rent would consume 50% of the median local household income ($79k/yr) (locally 1316% 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 $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 32 days — a 3% lower offer ($340k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $250k; 40% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1912 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $327,283 (6.5% below list)

Questions for the listing agent

  1. It's been on market 32 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1912 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
0.94%
Cap rate
6.45%
Cash-on-cash
0.55%
DSCR
1.02
GRM
8.9

CMA / ARV

ARV (median comp)
$515,015
List price
$350,000
Delta
-32.04%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5131 Touhy Ave 0.34mi 3/2.0 (-1) 1,459 (-1%) 8mo $465,000 $319 68
5049 Lunt Ave 0.34mi 3/2.0 (-1) 1,500 (+1%) 13mo $449,000 $299 64
5148 Coyle Ave 0.22mi 3/2.0 (-1) 1,600 (+8%) 6mo $555,000 $347 64
4940 Coyle Ave 0.48mi 3/2.5 (-1) 1,544 (+4%) 0mo $675,000 $437 61
5037 Fargo Ave 0.65mi 3/2.0 (-1) 1,500 (+1%) 4mo $425,000 $283 57
4939 Fargo Ave 0.73mi 4/2.0 1,521 (+3%) 8mo $410,000 $270 53
6955 N Dowagiac Ave 0.28mi 3/2.0 (-1) 1,699 (+15%) 7mo $485,000 $285 49
6623 N Sioux Ave 0.50mi 3/2.0 (-1) 1,596 (+8%) 11mo $575,000 $360 48
4943 Fairview Ln 0.48mi 3/1.5 (-1) 1,675 (+13%) 10mo $570,000 $340 43
7081 N Mason Ave 0.65mi 3/1.5 (-1) 1,300 (-12%) 2mo $485,000 $373 42
6700 N Sioux Ave 0.49mi 3/2.0 (-1) 1,676 (+13%) 9mo $615,000 $367 40
4915 Farwell Ave 0.57mi 4/3.0 1,683 (+14%) 12mo $630,000 $374 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 · 4.41% rent growth · sell at horizon

5-year hold
IRR
-13.7%
Equity multiple
0.50×
Total profit
$-49,004
Equity at exit
$52,186
10-year hold
IRR
-2.6%
Equity multiple
0.81×
Total profit
$-18,577
Equity at exit
$30,262

Cash invested: $98,000 (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 60077

Rents YoY
4.4%
Active inventory
1
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$3,273 medium interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$559 /mo · $6,709/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$687
Net cashflow
$45

Break-even live

Break-even rent $3,216
Max offer price $350,000
Occupancy floor 94%

Sensitivity live

Price -10% $243 -5% $144 +0% $45 +5% $-54 +10% $-153
Rent -10% $-213 -5% $-84 +0% $45 +5% $174 +10% $304
Rate -1.0pp $221 -0.5pp $134 base $45 +0.5pp $-45 +1.0pp $-138

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
$87,500
Closing costs
$10,500
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8000 Lincoln Ave Skokie, IL 3.0 1.0–2.0 992 $4,897 $4.94 0d 15 1.32mi

Listing history 4 events

  1. 2026-04-23
    listed $350,000 Active 181-char remark
  2. 2022-07-27
    soldstatus $220,000
  3. 1991-07-10
    soldstatus $152,000
  4. 1989-02-21
    soldstatus $85,000

ⓘ 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
$6,709 · $559/mo
Projected year-2 tax
$7,327 · $611/mo
Expected delta
+$618/yr (+$52/mo · 9.2%)

ⓘ 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 ≥99°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 6 unhealthy d/yr today · 7 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
$39,274
− Mortgage interest
−$19,605
− Property taxes
−$6,709
− Insurance
−$1,750
− Repairs & maintenance
−$3,142
− Management
−$3,142
− Depreciation
−$10,182
Taxable loss
−$5,256
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,261
After-tax cash flow
$1,804/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)

No district data.

Livability — Skokie

Score
82/100
State rank
#74
US rank
#1213

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Skokie, IL
County
Cook County · 4,486,803 people
City population
61,454
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
28,501
Household income
$78,523
Rent vs Own
35.5% rent · 64.5% own
Severe rent burden
1316.0

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 0.69)
Race & ethnicity
White 45% Asian 29% Hispanic / Latino 12% Black 10% Two or more races 8%
Hispanic origin (detail)
Mexican 8% Puerto Rican 3%
Common ancestry
Romanian 2% Scotch-Irish 2% American 2%
Foreign-born
43% · Canada, China, Vietnam
Languages at home
48% English-only · Other Indo-European 16% Spanish 8% Tagalog/Filipino 5%

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
▼ -185.81%
Current HPI
182.9687
Rent YoY
▲ 4.41%
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

+194.1% since first listed
6 events — show timeline
  • 2026-05-27 Sold (Public Records) $250,000 Public Records
  • 2026-05-27 Listing Removed MRED as Distributed by MLS Grid
  • 2026-04-23 Listed MRED as Distributed by MLS Grid
  • 2022-07-27 Sold (Public Records) $220,000 Public Records
  • 1991-07-10 Sold (Public Records) $152,000 Public Records
  • 1989-02-21 Sold (Public Records) $85,000 Public Records

Property tax history

+2.1%/yr

Latest (2023): $6,709 · -16.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…