CashFlowRE
Sign in Sign up
717 S 9th Ave
C- Composite 52.6
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 +15.6/30.0
  • ARV discount +15.0/15.0
  • 1% rule +6.4/10.0
  • DSCR +4.8/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$195,000

717 S 9th Ave · Maywood, IL 60153
3 bd · 2.0 ba · 1,344 sqft · SingleFamily public records · 9 Days on market
Built 1913 7,840 sqft lot Est $274k · 29% under

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

Key facts

  • Large corner lot
  • 7,840 sq ft lot
  • 2 garage spots

Tags

LARGE CORNER LOT

Property features AI

Finance

  • Other: Fee simple ownership; Not currently leased; Possession at closing
  • HOA & community: No master association fees required

Exterior

  • Parking: Detached garage (owned) with 2 garage spaces, 2 parking spaces total
  • Utilities: Water source: Lake Michigan; Public sewer
  • Home design: Detached single-family home; Two-story
  • Construction: Vinyl siding; Property over 100 years old; Built before 1978
  • Exterior features: Lot less than 0.25 acre; Lot dimensions: 7744

Interior

  • Kitchen: Second-level kitchenette plus main-level kitchen
  • Bedrooms: 4 bedrooms (Master, plus three additional bedrooms on main and second levels)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Natural gas heating
  • Interior features: Unfinished partial basement; 8 total rooms
  • Laundry & utility: Dedicated 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 3-bed/2.0-bath single-family listed at $195k.

Deal economics

  • At list price, monthly cash flow is $82 ($981/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $195k).
  • Cap rate 6.8% vs local median 4.5% in Maywood — 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 78/100 on livability (#146 in IL, #2,694 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: health & safety C-, crime D+, amenities D-.
  • Maywood-Melrose Park-Broadview 89 (suburban): math 14% / reading 21% proficiency, ranked #738 of 919 in IL (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Washington Dual Language Academy (363 students, 0% FRL); Proviso West High School (math 6% / reading 11%, grade F, #584 of 693 statewide, top 85%, 1,868 students, 0% FRL) — zoned schools average 0% FRL vs 74% district-wide (74 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 72 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); 6,272 units permitted in Cook County in 2024 (4,658 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($69k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 3.5% of price; built in 1913 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $195,000

Questions for the listing agent

  1. Built in 1913 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.14%
Cap rate
6.80%
Cash-on-cash
1.80%
DSCR
1.08
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$274,176
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1115 S 3rd Ave 0.45mi 3/2.0 1,292 (-4%) 4mo $320,000 $248 69
501 S 9th Ave 0.16mi 3/2.0 1,170 (-13%) 5mo $310,000 $265 67
622 S 11th Ave 0.17mi 3/1.0 1,200 (-11%) 9mo $77,914 $65 63
820 S 17th Ave 0.54mi 3/2.0 1,420 (+6%) 4mo $290,000 $204 62
1415 Washington Blvd 0.40mi 3/2.0 1,240 (-8%) 9mo $347,900 $281 61
126 S 12th Ave 0.48mi 3/1.5 1,440 (+7%) 5mo $290,000 $201 59
1318 S 6th Ave 0.42mi 3/2.0 1,476 (+10%) 10mo $330,000 $224 56
1710 S 2nd Ave 0.74mi 3/2.0 1,400 (+4%) 4mo $250,000 $179 56
1203 S 4th Ave 0.43mi 3/1.5 1,500 (+12%) 4mo $337,500 $225 55
813 S 3rd Ave 0.39mi 3/1.0 1,213 (-10%) 10mo $227,000 $187 53
316 S 2nd Ave 0.48mi 4/1.5 (+1) 1,500 (+12%) 1mo $269,900 $180 50
35 S 16th Ave 0.71mi 2/1.0 (-1) 1,465 (+9%) 3mo $296,000 $202 40

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
-13.3%
Equity multiple
0.52×
Total profit
$-26,153
Equity at exit
$29,075
10-year hold
IRR
-4.2%
Equity multiple
0.72×
Total profit
$-15,102
Equity at exit
$16,860

Cash invested: $54,600 (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 60153

Home prices YoY
-20.5%
Active inventory
72
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$2,229 high interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$576 /mo · $6,907/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$468
Net cashflow
$82

Break-even live

Break-even rent $2,126
Max offer price $195,000
Occupancy floor 91%

Sensitivity live

Price -10% $192 -5% $137 +0% $82 +5% $27 +10% $-29
Rent -10% $-94 -5% $-6 +0% $82 +5% $170 +10% $258
Rate -1.0pp $180 -0.5pp $131 base $82 +0.5pp $31 +1.0pp $-20

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
$48,750
Closing costs
$5,850
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
903 S 5th Ave Unit 2D Maywood, IL 3.0 2.0 1008 $2,100 $2.08 0d 1 0.29mi
410 School St Unit 1B Maywood, IL 3.0 2.0 1218 $2,200 $1.81 0d 1 0.30mi
218 S 13th Ave Unit 2 Maywood, IL 2.0 1.0 1050 $1,650 $1.57 7d 1 0.40mi
1814 Warren St Maywood, IL 3.0 1.0 1200 $2,500 $2.08 12d 1 0.62mi
1814 Warren St Unit 2W Maywood, IL 3.0 1.0 1200 $2,500 $2.08 0d 1 0.62mi
1610 S 4th Ave Maywood, IL 3.0 2.5 1754 $4,500 $2.57 0d 1 0.64mi
604 N 8th Ave Maywood, IL 2.0 1.0 1200 $2,350 $1.96 24d 1 0.82mi
2040 16th Ave Unit 2C Broadview, IL 2.0 1.0 900 $1,595 $1.77 15d 1 1.09mi
2036 S 1st Ave Maywood, IL 4.0 2.0 1363 $2,750 $2.02 0d 1 1.13mi
2036 S 1st Ave Maywood, IL 4.0 2.0 1363 $2,750 $2.02 3d 1 1.13mi
7753 Van Buren St #212 Forest Park, IL 2.0 2.0 1289 $2,800 $2.17 12d 1 1.34mi
1419 N 16th Ave Melrose Park, IL 2.0 1.0 1000 $1,650 $1.65 0d 1 1.42mi

Listing history 6 events

  1. 2026-06-21
    days on market $195,000 Active 9 DOM
  2. 2026-06-18
    days on market $195,000 Active 6 DOM
  3. 2026-06-17
    days on market $195,000 Active 5 DOM
  4. 2026-06-16
    days on market $195,000 Active 4 DOM
  5. 2026-06-15
    days on market $195,000 Active 3 DOM
  6. 2026-06-13
    listed $195,000 Active 1 DOM

ⓘ 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
$6,907 · $576/mo
Projected year-2 tax
$6,907 · $576/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 6/10 Major FEMA zone X (unshaded) · 74% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥100°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 8 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
$26,753
− Mortgage interest
−$10,923
− Property taxes
−$6,907
− Insurance
−$975
− Repairs & maintenance
−$2,140
− Management
−$2,140
− Depreciation
−$5,673
Taxable loss
−$2,006
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$481
After-tax cash flow
$1,463/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
Maywood-Melrose Park-Broadview 89
NCES district ID
1725110
Math proficiency
14% ▲ 1.00%
Reading proficiency
21% ▲ 4.00%
Median HH income
$45,567
Composite
18.75/100
National rank
#14003
State rank
#738 of 919 in IL

Livability — Maywood

Score
78/100
State rank
#146
US rank
#2694

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Maywood, IL
County
Cook County · 4,486,803 people
City population
23,201
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
23,201
Household income
$68,815
Rent vs Own
40.0% rent · 60.0% own
Severe rent burden
869.0

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 0.56)
Race & ethnicity
Black 57% Hispanic / Latino 33% Two or more races 11% White 6%
Hispanic origin (detail)
Mexican 28% Puerto Rican 3%
Common ancestry
Romanian 1% British 1%
Foreign-born
14% · Canada, Jamaica
Languages at home
68% English-only · Spanish 30% French/Haitian/Cajun 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
▼ -86.90%
Current HPI
336.2159
Rent YoY
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

+0.0% since first listed
2 events — show timeline
  • 2026-06-12 Listed $195,000 MRED as Distributed by MLS Grid
  • 2026-06-11 Coming Soon $195,000 MRED as Distributed by MLS Grid

Property tax history

+4.4%/yr

Latest (2023): $6,907 · +121.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…