CashFlowRE
Sign in Sign up
16236 Spaulding Ave
D Composite 43.34
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 +13.4/30.0
  • Appreciation +10.0/10.0
  • 1% rule +5.5/10.0
  • DSCR +4.0/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • ARV discount +0.0/15.0

$220,000

16236 Spaulding Ave · Markham, IL 60428
3 bd · 1.5 ba · 1,240 sqft · SingleFamily public records · 106 Days on market
Built 1954 7,980 sqft lot Est $169k · 30% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to your dream home nestled in a quiet neighborhood! This charming 5-bedroom, 1.5-bathroom ranch house offers comfort and convenience in every corner. As you step inside, you'll be greeted by a spacious and inviting living space, perfect for both relaxation and entertaining guests. The kitchen boasts ample cabinet space, ideal for culinary enthusiasts, and it flows seamlessly into the dining area, creating a warm and welcoming atmosphere for family meals. With five bedrooms, there's plenty of room for everyone to enjoy their own space and privacy. The master bedroom features a half bathroom for added convenience, while the remaining bedrooms offer versatility to accommodate guests, a home office, or hobbies. You'll appreciate the recent upgrades this home has to offer, including a new roof installed just three years ago, ensuring peace of mind and protection from the elements for years to come. Additionally, the furnace and AC unit are only four years old, providing efficient climate control for comfort throughout every season. Outside, the property boasts a spacious yard, perfect for outdoor activities, gardening, or simply soaking up the sunshine in your own private oasis. Whether you're hosting summer barbecues or enjoying a quiet evening under the stars, this backyard is sure to become your favorite retreat. Don't miss your opportunity to make this delightful ranch house your new home. Schedule a showing today and experience the perfect blend of comfort, convenience, and tranquility! Property Sold As Is

Key facts

  • 7,980 sq ft lot
  • Built 1954
  • Listed 106 days

Property features AI

Finance

  • Other: Parcel number: 28232290300000
  • HOA & community: No master association fee required

Exterior

  • Parking: Asphalt parking
  • Utilities: Water from Lake Michigan and public supply; Sewer: public sewer and mechanical septic options; Power: standard public utilities
  • Home design: Detached single-family home; One-story layout; Fee simple ownership; Estimated living area; Built before 1978 (frame construction)
  • Construction: Frame construction; Estimated age: 71–80 years; Not rebuilt or rehabilitated
  • Exterior features: Lot dimensions approx. 60 x 133; Lot smaller than 0.25 acre

Interior

  • Kitchen: Kitchen on main level (approx. 11 x 8)
  • Bedrooms: Five bedrooms (all on the main level) — sizes include: Master 17 x 15; two bedrooms 11 x 10; one bedroom 9 x 17; one bedroom 9 x 9
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Seven total rooms; Property currently leased
  • Laundry & utility: Main-level laundry room (approx. 5 x 9)

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 $220k.

Deal economics

  • At list price, monthly cash flow is $6 ($68/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $220k).
  • Recommended offer: $200k (9.0% below list) — sets the bar for market timing.
  • Cap rate 6.3% vs local median 10.2% in Markham — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 76/100 on livability (#186 in IL, #3,539 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime D, amenities D, employment D.
  • 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: Bremen High School (math 8% / reading 11%, grade F, #577 of 693 statewide, top 84%, 1,497 students, 0% FRL).
  • Market conditions: 65 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 1d 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

  • In year one you build about $24k of equity ($2k loan paydown + $22k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $62k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 106 days — a 9% lower offer ($200k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago; this cycle's ask is 6380% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $179k; 23% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 3.2% of price; built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $200,200 (9.0% below list)

Questions for the listing agent

  1. It's been on market 106 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1954 — 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.05%
Cap rate
6.32%
Cash-on-cash
0.11%
DSCR
1.00
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$168,640
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16302 Trumbull Ave 0.20mi 3/1.0 1,260 (+2%) 2mo $139,900 $111 84
16030 Saint Louis Ave 0.36mi 3/1.5 1,228 (-1%) 3mo $200,000 $163 79
16516 Turner Ave 0.34mi 3/1.0 1,200 (-3%) 2mo $70,000 $58 75
16641 Sawyer Ave 0.51mi 4/1.5 (+1) 1,260 (+2%) 3mo $188,000 $149 66
15823 S Saint Louis Ave 0.58mi 3/2.0 1,203 (-3%) 4mo $220,000 $183 63
16213 Saint Louis Ave 0.23mi 3/1.0 1,060 (-14%) 2mo $55,000 $52 62
16202 Saint Louis Ave 0.26mi 3/1.0 1,060 (-14%) 2mo $129,900 $123 60
3737 Rose Manor Ter 0.65mi 2/1.0 (-1) 1,210 (-2%) 0mo $165,000 $136 59
3417 W 161st St 0.24mi 3/1.0 1,413 (+14%) 8mo $77,500 $55 57
16426 Homan Ave 0.26mi 3/3.0 1,419 (+14%) 6mo $190,000 $134 52
16364 California Ave 0.65mi 3/1.5 1,133 (-9%) 5mo $160,000 $141 51
16101 Richmond Ave 0.58mi 3/1.0 1,100 (-11%) 8mo $172,000 $156 46

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
24.4%
Equity multiple
2.95×
Total profit
$120,402
Equity at exit
$198,193
10-year hold
IRR
21.6%
Equity multiple
6.76×
Total profit
$354,718
Equity at exit
$427,412

Cash invested: $61,600 (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 60428

Home prices YoY
8.5%
Active inventory
65
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$2,315 medium interval (Pro) →
Mortgage (P&I)
$1,154
Tax from tax record
$578 /mo · $6,933/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$486
Net cashflow
$6

Break-even live

Break-even rent $2,308
Max offer price $220,000
Occupancy floor 95%

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
$55,000
Closing costs
$6,600
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
16752 Artesian Ave Hazel Crest, IL 3.0 1.0 867 $2,500 $2.88 1d 1 1.23mi
16901 Orchard Ridge Ave Hazel Crest, IL 4.0 2.0 1406 $2,700 $1.92 1d 1 1.45mi
16751 Crane Ave Hazel Crest, IL 3.0 1.0 1200 $1,800 $1.50 1d 1 1.47mi

Listing history 22 events

  1. 2026-06-18
    days on market $220,000 Active 106 DOM
  2. 2026-06-17
    days on market $220,000 Active 105 DOM
  3. 2026-06-16
    days on market $220,000 Active 104 DOM
  4. 2026-06-15
    days on market $220,000 Active 103 DOM
  5. 2026-06-13
    days on market $220,000 Active 101 DOM
  6. 2026-06-09
    days on market $220,000 Active 97 DOM
  7. 2026-06-08
    days on market $220,000 Active 96 DOM
  8. 2026-06-07
    days on market $220,000 Active 95 DOM
  9. 2026-06-04
    days on market $220,000 Active 92 DOM
  10. 2026-06-03
    days on market $220,000 Active 91 DOM
  11. 2026-06-02
    days on market $220,000 Active 90 DOM
  12. 2026-06-01
    days on market $220,000 Active 89 DOM
  13. 2026-05-31
    days on market $220,000 Active 88 DOM
  14. 2024-09-07
    historical $3,395
  15. 2024-07-04
    listed $3,395
  16. 2024-06-17
    soldstatus $179,000
  17. 2024-06-06
    soldstatus $179,000 Closed 1555-char remark
    Show marketing remark (1555 chars)

    Welcome to your dream home nestled in a quiet neighborhood! This charming 5-bedroom, 1.5-bathroom ranch house offers comfort and convenience in every corner. As you step inside, you'll be greeted by a spacious and inviting living space, perfect for both relaxation and entertaining guests. The kitchen boasts ample cabinet space, ideal for culinary enthusiasts, and it flows seamlessly into the dining area, creating a warm and welcoming atmosphere for family meals. With five bedrooms, there's plenty of room for everyone to enjoy their own space and privacy. The master bedroom features a half bathroom for added convenience, while the remaining bedrooms offer versatility to accommodate guests, a home office, or hobbies. You'll appreciate the recent upgrades this home has to offer, including a new roof installed just three years ago, ensuring peace of mind and protection from the elements for years to come. Additionally, the furnace and AC unit are only four years old, providing efficient climate control for comfort throughout every season. Outside, the property boasts a spacious yard, perfect for outdoor activities, gardening, or simply soaking up the sunshine in your own private oasis. Whether you're hosting summer barbecues or enjoying a quiet evening under the stars, this backyard is sure to become your favorite retreat. Don't miss your opportunity to make this delightful ranch house your new home. Schedule a showing today and experience the perfect blend of comfort, convenience, and tranquility! Property Sold As Is

  18. 2024-04-26
    historical Contingent - No Showings 1555-char remark
    Show marketing remark (1555 chars)

    Welcome to your dream home nestled in a quiet neighborhood! This charming 5-bedroom, 1.5-bathroom ranch house offers comfort and convenience in every corner. As you step inside, you'll be greeted by a spacious and inviting living space, perfect for both relaxation and entertaining guests. The kitchen boasts ample cabinet space, ideal for culinary enthusiasts, and it flows seamlessly into the dining area, creating a warm and welcoming atmosphere for family meals. With five bedrooms, there's plenty of room for everyone to enjoy their own space and privacy. The master bedroom features a half bathroom for added convenience, while the remaining bedrooms offer versatility to accommodate guests, a home office, or hobbies. You'll appreciate the recent upgrades this home has to offer, including a new roof installed just three years ago, ensuring peace of mind and protection from the elements for years to come. Additionally, the furnace and AC unit are only four years old, providing efficient climate control for comfort throughout every season. Outside, the property boasts a spacious yard, perfect for outdoor activities, gardening, or simply soaking up the sunshine in your own private oasis. Whether you're hosting summer barbecues or enjoying a quiet evening under the stars, this backyard is sure to become your favorite retreat. Don't miss your opportunity to make this delightful ranch house your new home. Schedule a showing today and experience the perfect blend of comfort, convenience, and tranquility! Property Sold As Is

  19. 2024-04-17
    listed $189,900 Active 1555-char remark
    Show marketing remark (1555 chars)

    Welcome to your dream home nestled in a quiet neighborhood! This charming 5-bedroom, 1.5-bathroom ranch house offers comfort and convenience in every corner. As you step inside, you'll be greeted by a spacious and inviting living space, perfect for both relaxation and entertaining guests. The kitchen boasts ample cabinet space, ideal for culinary enthusiasts, and it flows seamlessly into the dining area, creating a warm and welcoming atmosphere for family meals. With five bedrooms, there's plenty of room for everyone to enjoy their own space and privacy. The master bedroom features a half bathroom for added convenience, while the remaining bedrooms offer versatility to accommodate guests, a home office, or hobbies. You'll appreciate the recent upgrades this home has to offer, including a new roof installed just three years ago, ensuring peace of mind and protection from the elements for years to come. Additionally, the furnace and AC unit are only four years old, providing efficient climate control for comfort throughout every season. Outside, the property boasts a spacious yard, perfect for outdoor activities, gardening, or simply soaking up the sunshine in your own private oasis. Whether you're hosting summer barbecues or enjoying a quiet evening under the stars, this backyard is sure to become your favorite retreat. Don't miss your opportunity to make this delightful ranch house your new home. Schedule a showing today and experience the perfect blend of comfort, convenience, and tranquility! Property Sold As Is

  20. 2012-10-10
    soldstatus $95,000
  21. 2007-01-10
    soldstatus $100,000
  22. 1991-01-02
    soldstatus $46,500

ⓘ 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
$6,933 · $578/mo
Projected year-2 tax
$6,933 · $578/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
$27,780
− Mortgage interest
−$12,323
− Property taxes
−$6,933
− Insurance
−$1,100
− Repairs & maintenance
−$2,222
− Management
−$2,222
− Depreciation
−$6,400
Taxable loss
−$3,422
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$821
After-tax cash flow
$890/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 — Markham

Score
76/100
State rank
#186
US rank
#3539

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Markham, IL
City population
10,980
Population (ZIP)
10,980

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 (69%)
Race & ethnicity
Black 69% Hispanic / Latino 17% White 11% Two or more races 4%
Hispanic origin (detail)
Mexican 16%
Common ancestry
Romanian 1% Lithuanian 1% Iranian 1%
Foreign-born
8% · Canada
Languages at home
86% English-only · Spanish 14%

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
▲ 23.63%
Current HPI
302.333
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

-92.7% since first listed
9 events — show timeline
  • 2024-09-07 Rental Removed $3,395 APPFOLIO
  • 2024-07-04 Listed for Rent $3,395 APPFOLIO
  • 2024-06-17 Sold (Public Records) $179,000 Public Records
  • 2024-06-06 Sold (MLS) $179,000 MRED as Distributed by MLS Grid
  • 2024-04-26 Contingent MRED as Distributed by MLS Grid
  • 2024-04-17 Listed $189,900 MRED as Distributed by MLS Grid
  • 2012-10-10 Sold (Public Records) $95,000 Public Records
  • 2007-01-10 Sold (Public Records) $100,000 Public Records
  • 1991-01-02 Sold (Public Records) $46,500 Public Records

Property tax history

+5.7%/yr

Latest (2023): $6,933 · +39.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…