CashFlowRE
Sign in Sign up
914 Coach Rd
D+ Composite 47.71
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 +18.6/30.0
  • 1% rule +6.2/10.0
  • DSCR +5.9/10.0
  • ARV discount +5.5/15.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$250,000

914 Coach Rd · Homewood, IL 60430
3 bd · 1.5 ba · 1,197 sqft · SingleFamily public records · 19 Days on market
Built 1961 Est $239k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 914 Coach Rd in the heart of Homewood, a charming and well-maintained ranch-style home offering timeless curb appeal and comfortable everyday living. This 3-bedroom, 1.5-bath residence features a functional layout with spacious living areas, abundant natural light, and a detached garage for added convenience. Situated on a generously sized lot in a great neighborhood, the home is just minutes from parks, shopping, dining, Metra access, and award-winning Homewood-Flossmoor schools. A wonderful opportunity to enjoy suburban living with easy access to everything Homewood has to offer. Being sold AS-IS.

Key facts

  • 2 garage spots
  • Built 1961
  • Listed 19 days

Property features AI

Finance

  • HOA & community: No master association fee required

Exterior

  • Parking: Detached garage (2 garage spaces, 2 total parking spaces); Owned garage
  • Utilities: Water source: Lake Michigan; Public sewer
  • Home design: Detached single-family home; One-story; Fee simple ownership; Built before 1978 (61–70 years old); Vinyl siding and brick exterior
  • Construction: Vinyl siding and brick construction; Built approximately 61–70 years ago; Not rebuilt or rehabilitated
  • Exterior features: Less than 0.25 acre lot; Lot dimensions listed

Interior

  • Kitchen: Cooktop; Oven; Microwave; Refrigerator
  • Bedrooms: 3 bedrooms (all on main level); Primary bedroom on main level
  • Bathrooms: 1 full bathroom; 1 half bathroom; Basement has a bathroom
  • Heating & cooling: Natural gas forced air heating; Central air conditioning; Ceiling fan(s)
  • Interior features: Unfinished full basement; 7 total rooms; Recreation room (basement)
  • Laundry & utility: Laundry room; Washer; Dryer; Sump pump

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 $250k.

Deal economics

  • At list price, monthly cash flow is $245 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $250k).
  • Recommended offer: $246k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.5% vs local median 6.1% in Homewood — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 81/100 on livability (#81 in IL, #1,314 nationally) — a professional / high-income tenant draw. Strengths: commute A+, employment A+, cost of living A+; Watch: schools D+, amenities F.
  • Homewood Flossmoor Chsd 233 (suburban): math 21% / reading 27% proficiency, ranked #272 of 620 in IL (top 44%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 101 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($246k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price.
Recommended offer $246,250 (1.5% below list)

Questions for the listing agent

  1. Built in 1961 — 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 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?
  5. 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?
  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
1.12%
Cap rate
7.47%
Cash-on-cash
4.19%
DSCR
1.19
GRM
7.4

CMA / ARV

ARV (on-the-fly)
$239,400
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
914 Coach Rd 0.00mi 3/1.5 1,197 (0%) 0mo $275,000 $230 100
945 W 187th St 0.06mi 4/1.5 (+1) 1,197 (0%) 4mo $244,000 $204 89
18430 Aberdeen St 0.45mi 3/2.0 1,223 (+2%) 0mo $242,000 $198 73
900 W Strieff Ln 0.38mi 3/1.5 1,269 (+6%) 3mo $210,000 $165 70
18815 Morgan St 0.13mi 4/3.0 (+1) 1,262 (+5%) 7mo $262,000 $208 68
330 N Illinois Ave 0.27mi 3/1.5 1,309 (+9%) 5mo $235,000 $180 68
214 N Gay Ct 0.20mi 4/2.0 (+1) 1,088 (-9%) 3mo $294,000 $270 66
1129 183rd St 0.62mi 3/2.0 1,216 (+2%) 5mo $219,150 $180 62
807 W Manor Ct W 0.66mi 4/1.5 (+1) 1,232 (+3%) 1mo $245,000 $199 59
527 N Virginia Ave 0.49mi 4/2.0 (+1) 1,100 (-8%) 0mo $297,797 $271 56
18243 Center Ave 0.71mi 3/1.0 1,079 (-10%) 5mo $216,000 $200 44
313 N Park Dr 0.67mi 4/2.0 (+1) 1,064 (-11%) 2mo $210,000 $197 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
-9.7%
Equity multiple
0.65×
Total profit
$-24,739
Equity at exit
$37,276
10-year hold
IRR
-0.1%
Equity multiple
0.99×
Total profit
$-707
Equity at exit
$21,615

Cash invested: $70,000 (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 60430

Home prices YoY
-32.1%
Active inventory
101
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$2,800 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$552 /mo · $6,626/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$588
Net cashflow
$245

Break-even live

Break-even rent $2,490
Max offer price $250,000
Occupancy floor 86%

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
$62,500
Closing costs
$7,500
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
18117 Loomis Ave Homewood, IL 4.0 2.0 1500 $2,800 $1.87 3d 1 0.99mi

Listing history 11 events

  1. 2026-06-10
    status $250,000 Pending 19 DOM
  2. 2026-06-09
    days on market $250,000 Contingent - Continue to Show 19 DOM
  3. 2026-06-08
    days on market $250,000 Contingent - Continue to Show 18 DOM
  4. 2026-06-07
    days on market $250,000 Contingent - Continue to Show 17 DOM
  5. 2026-06-04
    days on market $250,000 Contingent - Continue to Show 14 DOM
  6. 2026-06-03
    days on market $250,000 Contingent - Continue to Show 13 DOM
  7. 2026-06-02
    days on market $250,000 Contingent - Continue to Show 12 DOM
  8. 2026-06-01
    days on market $250,000 Contingent - Continue to Show 11 DOM
  9. 2026-05-31
    days on market $250,000 Contingent - Continue to Show 10 DOM
  10. 2026-05-21
    listed $250,000 Active
  11. 2026-05-20
    historical $250,000

ⓘ 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
$6,626 · $552/mo
Projected year-2 tax
$6,626 · $552/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 2/10 Low 2 unhealthy d/yr today · 2 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
$33,600
− Mortgage interest
−$14,004
− Property taxes
−$6,626
− Insurance
−$1,250
− Repairs & maintenance
−$2,688
− Management
−$2,688
− Depreciation
−$7,273
Taxable loss
−$928
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$223
After-tax cash flow
$3,159/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
Homewood Flossmoor Chsd 233
NCES district ID
1719560
Math proficiency
21% ▼ -15.00%
Reading proficiency
27% ▼ -13.00%
Median HH income
$83,564
Composite
24.42/100
National rank
#7681
State rank
#272 of 620 in IL

Livability — Homewood

Score
81/100
State rank
#81
US rank
#1314

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Homewood, IL
City population
19,993
Population (ZIP)
19,993

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 0.62)
Race & ethnicity
Black 44% White 42% Hispanic / Latino 9% Two or more races 6% Asian 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Romanian 5% Iranian 2% Italian 2%
Foreign-born
6% · Canada, Dominican Republic
Languages at home
91% English-only · Spanish 5% Russian/Polish/Slavic 1% German/W. Germanic 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
▼ -105.00%
Current HPI
222.2923
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

+0.0% since first listed
2 events — show timeline
  • 2026-05-21 Listed $250,000 MRED as Distributed by MLS Grid
  • 2026-05-20 Coming Soon $250,000 MRED as Distributed by MLS Grid

Property tax history

+4.8%/yr

Latest (2023): $6,626 · +27.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…