CashFlowRE
Sign in Sign up
62 Marquette St
B Composite 74.79
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$108,500

62 Marquette St · Park Forest, IL 60466
4 bd · 1.5 ba · 1,867 sqft · SingleFamily public records · 89 Days on market
Built 1951 Est $183k · 41% under ↓ 17% since listing

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

Listing remarks

See the potential ranch style single family home in Park Forest. This home offers 4 bedrooms and 2 bathrooms. It has a nicely sized kitchen and a large family room with a fireplace. Plenty of off street parking. There is a deck that looks out on to a nicely sized back yard. HUD Case #138-159694. FHA Insurability Code:IE, subject to appraisal. This home is owned by the US Dept. of HUD. This home is being sold "AS IS". Seller makes no representations or warranties as to property condition nor room sizes. Equal Housing Opportunity.

Key facts

  • Nicely sized kitchen
  • Large family room
  • Off street parking

Tags

RANCH STYLENICELY SIZED KITCHENLARGE FAMILY ROOMFIREPLACEOFF STREET PARKINGDECK

Property features AI

Finance

  • HOA & community: No master association fee required

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; Single-story
  • Construction: Brick construction; Built 71-80 years ago; Built before 1978
  • Exterior features: Lot smaller than 0.25 acre; Lot dimensions: 7,488 sq ft

Interior

  • Kitchen: Kitchen on the main level
  • Bedrooms: 4 bedrooms (all on the main level); Master bedroom on the main level
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Natural gas heating
  • Interior features: 8 total rooms; School bus service available
  • Laundry & utility: Main-level 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 $108k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $108k).
  • Recommended offer: $102k (6.0% below list) — sets the bar for market timing.
  • Cap rate 20.4% vs local median 9.5% in Park Forest — 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 (#148 in IL, #2,726 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities F.
  • Rich Twp Hsd 227 (suburban): math 5% / reading 12% proficiency, ranked #577 of 620 in IL (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Michelle Obama Sch of Technology (484 students, 0% FRL).
  • Market conditions: 106 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); 6,272 units permitted in Cook County in 2024 (4,658 in 5+ unit buildings).
  • At $2,563/mo this rent would consume 50% of the median local household income ($62k/yr) (locally 900% 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 $750 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $30k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 89 days — a 6% lower offer ($102k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 5y ago; this cycle's ask has dropped $34k (24%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $101,990 (6.0% below list)

Questions for the listing agent

  1. It's been on market 89 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 1951 — 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. 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
2.36%
Cap rate
20.39%
Cash-on-cash
50.36%
DSCR
3.24
GRM
3.5

CMA / ARV

ARV (on-the-fly)
$182,966
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
356 Osage St 0.26mi 4/2.0 1,875 (+0%) 6mo $70,000 $37 80
320 Oakwood St 0.13mi 5/2.5 (+1) 1,932 (+4%) 4mo $190,000 $98 76
339 Onarga St 0.14mi 5/2.0 (+1) 1,898 (+2%) 12mo $55,000 $29 74
9 Apple Ln 0.24mi 4/2.5 1,937 (+4%) 8mo $189,900 $98 72
64 Marquette St 0.01mi 4/2.0 1,689 (-10%) 15mo $232,000 $137 69
356 S Orchard Dr 0.32mi 3/2.5 (-1) 1,811 (-3%) 3mo $185,000 $102 68
7 Nassau Ct 0.42mi 4/2.0 1,968 (+5%) 2mo $235,000 $119 68
105 Marquette St 0.18mi 3/2.0 (-1) 1,769 (-5%) 10mo $208,000 $118 67
123 Peach St 0.38mi 4/2.5 1,778 (-5%) 8mo $150,000 $84 64
28 W Rocket Cir 0.66mi 4/2.0 1,905 (+2%) 2mo $140,000 $73 62
336 Indianwood Blvd 0.46mi 3/1.5 (-1) 1,784 (-4%) 6mo $190,000 $107 61
336 Oakwood St 0.18mi 4/2.0 2,083 (+12%) 14mo $90,000 $43 59

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
48.1%
Equity multiple
3.10×
Total profit
$63,666
Equity at exit
$16,178
10-year hold
IRR
53.7%
Equity multiple
6.27×
Total profit
$160,166
Equity at exit
$9,381

Cash invested: $30,380 (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 60466

Home prices YoY
-21.1%
Active inventory
106
Price-to-rent
3.5×

Monthly cashflow live

Estimated rent
$2,563 high interval (Pro) →
Mortgage (P&I)
$569
Tax est. 1.5%
$136 /mo · $1,628/yr
Insurance
$45
HOA
$0
Vacancy / Maint / Mgmt
$538
Net cashflow
$1,275

Break-even live

Break-even rent $949
Max offer price $108,500
Occupancy floor 45%

Sensitivity live

Price -10% $1,350 -5% $1,313 +0% $1,275 +5% $1,238 +10% $1,200
Rent -10% $1,073 -5% $1,174 +0% $1,275 +5% $1,376 +10% $1,478
Rate -1.0pp $1,330 -0.5pp $1,303 base $1,275 +0.5pp $1,247 +1.0pp $1,218

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
$27,125
Closing costs
$3,255
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
336 Oakwood St Park Forest, IL 3.0 2.0 2083 $2,800 $1.34 12d 1 0.15mi
19 Apple Ln Park Forest, IL 3.0 1.0 1541 $2,300 $1.49 14d 1 0.19mi
111 Nashua St Park Forest, IL 4.0 1.5 1500 $2,500 $1.67 26d 1 0.45mi
3324 Western Ave Park Forest, IL 1.0–3.0 1.0 1026 $1,995 $1.94 0d 11 0.64mi
11 Fir St Park Forest, IL 1.0–3.0 1.0 1026 $2,069 $2.02 0d 1 0.82mi
441 Talala St Park Forest, IL 4.0 2.0 1740 $2,500 $1.44 26d 1 0.90mi
490 Shabbona Dr Park Forest, IL 3.0 1.0 1300 $1,895 $1.46 5d 1 1.06mi

Listing history 44 events

  1. 2026-06-21
    days on market $108,500 Active 89 DOM
  2. 2026-06-18
    days on market $108,500 Active 86 DOM
  3. 2026-06-17
    days on market $108,500 Active 85 DOM
  4. 2026-06-16
    days on market $108,500 Active 84 DOM
  5. 2026-06-15
    days on market $108,500 Active 83 DOM
  6. 2026-06-13
    days on market $108,500 Active 81 DOM
  7. 2026-06-10
    price $108,500 Active 77 DOM
  8. 2026-06-09
    days on market $120,500 Active 77 DOM
  9. 2026-06-08
    days on market $120,500 Active 76 DOM
  10. 2026-06-07
    days on market $120,500 Active 75 DOM
  11. 2026-06-04
    days on market $120,500 Active 72 DOM
  12. 2026-06-03
    days on market $120,500 Active 71 DOM
  13. 2026-06-02
    days on market $120,500 Active 70 DOM
  14. 2026-06-01
    days on market $120,500 Active 69 DOM
  15. 2026-05-31
    days on market $120,500 Active 68 DOM
  16. 2026-05-05
    price $120,500
  17. 2026-03-23
    listed $142,000 Active
  18. 2026-02-26
    historical
  19. 2025-10-21
    price
  20. 2025-10-10
    listed Active
  21. 2024-07-23
    historical
  22. 2024-05-04
    status Active
  23. 2024-04-30
    historical
  24. 2024-03-04
    price
  25. 2024-01-22
    status Active
  26. 2024-01-18
    historical
  27. 2024-01-08
    price
  28. 2023-09-20
    price
  29. 2023-09-20
    status Temporarily No Showings
  30. 2023-09-20
    historical
  31. 2023-09-19
    status Temporarily No Showings
  32. 2023-09-10
    historical
  33. 2023-09-10
    status Temporarily No Showings
  34. 2023-09-07
    historical
  35. 2023-08-22
    price
  36. 2023-06-21
    listed Active
  37. 2022-04-15
    soldstatus $160,000
  38. 2022-04-12
    soldstatus $160,000 Closed
  39. 2022-02-15
    historical Contingent - No Showings
  40. 2022-02-11
    status Active Under Contract (Do Not Show)
  41. 2022-02-10
    status Active Under Contract
  42. 2022-02-05
    status Active
  43. 2021-12-12
    status Active Under Contract
  44. 2021-12-09
    listed $144,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$30,758
− Mortgage interest
−$6,078
− Property taxes
−$1,628
− Insurance
−$542
− Repairs & maintenance
−$2,461
− Management
−$2,461
− Depreciation
−$3,156
Taxable income
$14,432
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,464
After-tax cash flow
$11,837/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
Rich Twp Hsd 227
NCES district ID
1733420
Math proficiency
5% ▼ -3.00%
Reading proficiency
12% ▬ 0.00%
Median HH income
$56,056
Composite
8.93/100
National rank
#9885
State rank
#577 of 620 in IL

Livability — Park Forest

Score
78/100
State rank
#148
US rank
#2726

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Park Forest, IL
County
Cook County · 4,486,803 people
City population
21,461
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
21,461
Household income
$61,654
Rent vs Own
33.7% rent · 66.3% own
Severe rent burden
900.0

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
Predominantly Black (69%)
Race & ethnicity
Black 69% White 19% Hispanic / Latino 9% Two or more races 3% Native American 1%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Romanian 2% Iranian 1% Italian 1%
Foreign-born
6% · Canada
Languages at home
90% English-only · Spanish 7% French/Haitian/Cajun 1% Russian/Polish/Slavic 1%

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
▼ -58.87%
Current HPI
219.9692
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

-16.8% since first listed
29 events — show timeline
  • 2026-05-05 Price Changed $120,500 MRED as Distributed by MLS Grid
  • 2026-03-23 Listed $142,000 MRED as Distributed by MLS Grid
  • 2026-02-26 Listing Removed MRED as Distributed by MLS Grid
  • 2025-10-21 Price Changed MRED as Distributed by MLS Grid
  • 2025-10-10 Listed MRED as Distributed by MLS Grid
  • 2024-07-23 Listing Removed MRED as Distributed by MLS Grid
  • 2024-05-04 Relisted MRED as Distributed by MLS Grid
  • 2024-04-30 Listing Removed MRED as Distributed by MLS Grid
  • 2024-03-04 Price Changed MRED as Distributed by MLS Grid
  • 2024-01-22 Relisted MRED as Distributed by MLS Grid
  • 2024-01-18 Listing Removed MRED as Distributed by MLS Grid
  • 2024-01-08 Price Changed MRED as Distributed by MLS Grid
  • 2023-09-20 Price Changed MRED as Distributed by MLS Grid
  • 2023-09-20 Relisted MRED as Distributed by MLS Grid
  • 2023-09-20 Listing Removed MRED as Distributed by MLS Grid
  • 2023-09-19 Relisted MRED as Distributed by MLS Grid
  • 2023-09-10 Listing Removed MRED as Distributed by MLS Grid
  • 2023-09-10 Relisted MRED as Distributed by MLS Grid
  • 2023-09-07 Listing Removed MRED as Distributed by MLS Grid
  • 2023-08-22 Price Changed MRED as Distributed by MLS Grid
  • 2023-06-21 Listed MRED as Distributed by MLS Grid
  • 2022-04-15 Sold (Public Records) $160,000 Public Records
  • 2022-04-12 Sold (MLS) $160,000 MRED as Distributed by MLS Grid
  • 2022-02-15 Contingent MRED as Distributed by MLS Grid
  • 2022-02-11 Pending MRED as Distributed by MLS Grid
  • 2022-02-10 Pending MRED as Distributed by MLS Grid
  • 2022-02-05 Relisted MRED as Distributed by MLS Grid
  • 2021-12-12 Pending MRED as Distributed by MLS Grid
  • 2021-12-09 Listed $144,900 MRED as Distributed by MLS Grid

Property tax history

+11.0%/yr

Latest (2023): $11,712 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…