CashFlowRE
Sign in Sign up
17216 Peach Grove Ln
B- Composite 65.35
Why this score? — see what drove the B- 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.7/10.0
  • ARV discount +5.4/15.0
  • 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

$179,900

17216 Peach Grove Ln · Hazel Crest, IL 60429
3 bd · 1.0 ba · 960 sqft · SingleFamily public records · 83 Days on market
Built 1971 Est $172k · at est.

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

Listing remarks

Very nice recently updated ranch styled home in Hazel Crest. This home has three nicely sized bedrooms for it size. Nicely sized living room area and a large recently updated kitchen. New stainless steel kitchen appliances and updated bathroom. Large deck ideal for entertaining. Detached two car garage and plenty of off-street parking on the long driveway. This home is being sold as is and room sizes are estimated. See this one today and make it yours!

Key facts

  • Large deck
  • Off-street parking
  • Updated bathroom

Tags

LARGE DECKUPDATED BATHROOMOFF-STREET PARKING

Property features AI

Finance

  • Financial info: Homeowner tax exemption
  • HOA & community: No master association fee required

Exterior

  • Parking: Two parking spaces; Owned parking
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; One-story layout; Fee simple ownership; Built before 1978
  • Construction: Vinyl siding; Asphalt roof; Approximately 51–60 years old
  • Exterior features: Lot less than 0.25 acre; Lot dimensions listed as 7006; Asphalt driveway; Off-street parking

Interior

  • Kitchen: Kitchen on main level (15 x 13); Range; Microwave; Dishwasher; Refrigerator
  • Bedrooms: Master bedroom on main level (13 x 13) with blinds; Bedroom 2 on main level (9 x 13) with blinds; Bedroom 3 on main level (9 x 9) with blinds
  • Flooring: Vinyl flooring throughout main living areas and bedrooms
  • Bathrooms: One full bathroom
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Five total rooms
  • Laundry & utility: Main-level laundry room (5 x 7)

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/1.0-bath single-family listed at $180k.

Deal economics

  • At list price, monthly cash flow is $698 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $180k).
  • Recommended offer: $169k (6.0% below list) — sets the bar for market timing.
  • Cap rate 10.9% vs local median 9.0% in Hazel Crest — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 75/100 on livability (#229 in IL, #4,242 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: health & safety C-, crime F, amenities 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.
  • Zoned schools: Hillcrest High School (math 4% / reading 4%, grade F, #657 of 693 statewide, top 95%, 1,314 students, 0% FRL).
  • Zoned-school proficiency averages 4% at this address vs 16% district-wide (-12 pts) — the specific schools serving this property underperform the Bremen Chsd 228 average; the district grade overstates school quality for this exact location.
  • Market conditions: 79 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 0d 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 $5k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $50k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 83 days — a 6% lower offer ($169k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $169,106 (6.0% below list)

Questions for the listing agent

  1. It's been on market 83 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 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-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 F 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
1.47%
Cap rate
10.95%
Cash-on-cash
16.62%
DSCR
1.74
GRM
5.7

CMA / ARV

ARV (on-the-fly)
$171,840
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
17304 Peach Grov Ave 0.06mi 3/1.0 960 (0%) 7mo $143,500 $149 91
3704 Tamarind Ln 0.06mi 3/1.5 1,066 (+11%) 1mo $189,000 $177 76
3617 Coventry Ct 0.24mi 3/2.0 1,064 (+11%) 1mo $240,000 $226 66
3800 171st St 0.24mi 3/1.5 1,066 (+11%) 5mo $280,000 $263 64
3618 Peach Grove Ln 0.19mi 3/1.0 1,092 (+14%) 5mo $175,000 $160 64
4050 Russet Way 0.32mi 3/2.0 1,058 (+10%) 1mo $259,000 $245 63
17137 Coventry Ln 0.32mi 3/2.0 1,095 (+14%) 2mo $150,000 $137 56
17620 Winston Dr 0.42mi 3/1.0 1,091 (+14%) 3mo $195,000 $179 55
16843 Briargate Dr 0.61mi 3/1.5 1,072 (+12%) 2mo $135,000 $126 49
17801 Yale Ln 0.73mi 3/1.5 1,040 (+8%) 3mo $206,000 $198 48
3324 Laurel Ln 0.66mi 4/1.5 (+1) 1,056 (+10%) 4mo $188,700 $179 42
3318 Tulip Dr 0.71mi 3/1.5 1,093 (+14%) 1mo $225,000 $206 41

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
7.8%
Equity multiple
1.31×
Total profit
$15,418
Equity at exit
$26,824
10-year hold
IRR
17.1%
Equity multiple
2.41×
Total profit
$71,176
Equity at exit
$15,554

Cash invested: $50,372 (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 60429

Home prices YoY
-14.0%
Active inventory
79
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$2,642 medium interval (Pro) →
Mortgage (P&I)
$943
Tax from tax record
$371 /mo · $4,449/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$555
Net cashflow
$698

Break-even live

Break-even rent $1,758
Max offer price $179,900
Occupancy floor 69%

Sensitivity live

Price -10% $800 -5% $749 +0% $698 +5% $647 +10% $596
Rent -10% $489 -5% $593 +0% $698 +5% $802 +10% $906
Rate -1.0pp $788 -0.5pp $744 base $698 +0.5pp $651 +1.0pp $604

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
$44,975
Closing costs
$5,397
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 0d 1 0.08mi
3501 177th St Country Club Hills, IL 2.0 2.0 839 $2,850 $3.40 0d 1 0.65mi
17984 Amherst Ct Country Club Hills, IL 2.0 1.0 1000 $1,900 $1.90 0d 1 0.86mi

Listing history 19 events

  1. 2026-06-21
    days on market $179,900 Active 83 DOM
  2. 2026-06-18
    days on market $179,900 Active 80 DOM
  3. 2026-06-17
    days on market $179,900 Active 79 DOM
  4. 2026-06-16
    days on market $179,900 Active 78 DOM
  5. 2026-06-15
    days on market $179,900 Active 77 DOM
  6. 2026-06-13
    days on market $179,900 Active 75 DOM
  7. 2026-06-09
    days on market $179,900 Active 71 DOM
  8. 2026-06-08
    days on market $179,900 Active 70 DOM
  9. 2026-06-07
    days on market $179,900 Active 69 DOM
  10. 2026-06-04
    days on market $179,900 Active 66 DOM
  11. 2026-06-03
    pricedays on market $179,900 Active 65 DOM
  12. 2026-06-02
    days on market $189,900 Active 64 DOM
  13. 2026-06-01
    days on market $189,900 Active 63 DOM
  14. 2026-05-31
    days on market $189,900 Active 62 DOM
  15. 2026-05-05
    status Active
  16. 2026-04-28
    historical Contingent - Continue to Show
  17. 2026-03-28
    listed $189,900 Active
  18. 2024-04-16
    historical
  19. 2024-04-16
    listed Temporarily No Showings

ⓘ 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
$4,449 · $371/mo
Projected year-2 tax
$4,449 · $371/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
$31,699
− Mortgage interest
−$10,077
− Property taxes
−$4,449
− Insurance
−$900
− Repairs & maintenance
−$2,536
− Management
−$2,536
− Depreciation
−$5,233
Taxable income
$5,968
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,432
After-tax cash flow
$6,941/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 — Hazel Crest

Score
75/100
State rank
#229
US rank
#4242

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hazel Crest, IL
City population
14,602
Population (ZIP)
14,602

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 (83%)
Race & ethnicity
Black 83% White 7% Hispanic / Latino 7% Two or more races 4%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Romanian 1% Iranian 1%
Foreign-born
5% · Canada
Languages at home
93% English-only · Spanish 6%

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
▼ -46.04%
Current HPI
282.3552
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

5 events — show timeline
  • 2026-05-05 Relisted MRED as Distributed by MLS Grid
  • 2026-04-28 Contingent MRED as Distributed by MLS Grid
  • 2026-03-28 Listed $189,900 MRED as Distributed by MLS Grid
  • 2024-04-16 Listing Removed MRED as Distributed by MLS Grid
  • 2024-04-16 Listed MRED as Distributed by MLS Grid

Property tax history

+4.4%/yr

Latest (2023): $4,449 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…