CashFlowRE
Sign in Sign up
1215 Parkside Ln
C- Composite 52.17
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.3/30.0
  • Schools +5.9/10.0
  • 1% rule +4.7/10.0
  • Livability +4.2/5.0
  • DSCR +4.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$450,000

1215 Parkside Ln · Deerfield, IL 60015
3 bd · 1.0 ba · 1,776 sqft · SingleFamily public records · 15 Days on market
Built 1958 9,147 sqft lot Est $671k · 33% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great opportunity to build your own dream home in a prime Deerfield neighborhood! Wonderful location within walking distance to downtown, Metra, parks, restaurants and shopping. Award winning Deerfield schools. Sale of property is Land Only. Existing home on property is occupied - Please do not walk the property without requesting an appointment.

Key facts

  • 9,147 sq ft lot
  • 2 garage spots
  • Built 1958

Tags

PRIME DEERFIELD NEIGHBORHOODWALKING DISTANCE TO DOWNTOWNWALKING DISTANCE TO PARKSWALKING DISTANCE TO SHOPPING

Property features AI

Finance

  • Other: Lot dimensions approximately 89 x 104 (less than 0.25 acre); Living area source: Assessor; School bus service and commuter bus/train access available
  • HOA & community: No master association fee required

Exterior

  • Parking: Detached garage (garage owned) with 2 garage spaces; Asphalt driveway with side driveway and garage door opener; 2 total parking spaces
  • Utilities: Water from Lake Michigan; Public sewer; Electric service with circuit breakers
  • Home design: Detached single-family home; One-story design; Fee simple ownership; Property is currently leased; Built approximately 61–70 years ago; Built before 1978
  • Construction: Aluminum siding; Asphalt roof; Concrete perimeter foundation
  • Exterior features: Patio; Curbs, sidewalks, street lights, paved streets

Interior

  • Kitchen: Kitchen with vinyl flooring
  • Bedrooms: 3 bedrooms on main level; 1 additional bedroom in the basement (possible 4th bedroom)
  • Flooring: Carpet in main living areas and bedrooms; Vinyl flooring in kitchen, dining, basement rooms, and family room
  • Bathrooms: 2 full bathrooms (one located in the basement)
  • Heating & cooling: Natural gas forced air heating; Central air conditioning
  • Interior features: Finished full basement; 10 total rooms; CO detectors; Ceiling fan(s); Humidifier
  • 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/1.0-bath single-family listed at $450k.

Deal economics

  • At list price, monthly cash flow is $1 ($13/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $438k (2.8% below list).
  • Recommended offer: $438k (2.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 3.8% in Deerfield — 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 84/100 on livability (#35 in IL, #705 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, employment A+; Watch: amenities C-, health & safety C-, cost of living F.
  • Twp Hsd 113 (suburban): math 60% / reading 63% proficiency, ranked #19 of 620 in IL (top 3%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Deerfield High School (math 67% / reading 69%, grade B, #9 of 693 statewide, top 1%, 1,483 students, 0% FRL).
  • Market conditions: 117 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 948 units permitted in Lake County in 2024 (424 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $14k of value loss. Plan a longer hold.
  • Lake County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($443k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $270k; list at $450k implies a 67% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $437,601 (2.8% below list)

Questions for the listing agent

  1. Built in 1958 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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.
  5. 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.
  6. 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
0.97%
Cap rate
6.30%
Cash-on-cash
0.01%
DSCR
1.00
GRM
8.6

CMA / ARV

ARV (on-the-fly)
$671,328
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
900 Fairoaks Ave 0.22mi 3/2.0 1,802 (+2%) 1mo $510,000 $283 83
1041 Sheridan Ave 0.20mi 4/2.0 (+1) 1,794 (+1%) 5mo $380,000 $212 76
1015 Hazel Ave 0.30mi 4/2.0 (+1) 1,718 (-3%) 1mo $685,000 $399 71
1329 Waukegan Rd 0.24mi 3/1.5 1,920 (+8%) 9mo $725,000 $378 66
1032 Sheridan Ave 0.22mi 4/2.0 (+1) 1,611 (-9%) 1mo $425,000 $264 65
1444 Crowe Ave 0.34mi 3/2.5 1,886 (+6%) 6mo $755,000 $400 63
742 Pine St 0.65mi 3/2.0 1,876 (+6%) 1mo $430,000 $229 56
1800 Telegraph Rd 0.75mi 3/3.0 1,800 (+1%) 1mo $900,000 $500 54
1335 Wilmot Rd 0.66mi 3/2.0 1,920 (+8%) 2mo $790,000 $411 50
934 Wayne Ave 0.37mi 4/2.5 (+1) 1,946 (+10%) 8mo $730,000 $375 49
953 Clay Ct 0.32mi 4/3.0 (+1) 2,000 (+13%) 5mo $750,000 $375 47
1533 Crabtree Ln 0.59mi 4/2.0 (+1) 1,518 (-14%) 0mo $610,000 $402 39

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
-16.2%
Equity multiple
0.42×
Total profit
$-72,569
Equity at exit
$67,096
10-year hold
IRR
-7.8%
Equity multiple
0.51×
Total profit
$-61,967
Equity at exit
$38,908

Cash invested: $126,000 (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 60015

Active inventory
117
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$4,376 high interval (Pro) →
Mortgage (P&I)
$2,360
Tax from tax record
$909 /mo · $10,903/yr
Insurance
$188
HOA
$0
Vacancy / Maint / Mgmt
$919
Net cashflow
$1

Break-even live

Break-even rent $4,375
Max offer price $450,000
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
$112,500
Closing costs
$13,500
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1344 Barclay Ln Unit 1344 Deerfield, IL 2.0 1.5 1232 $2,450 $1.99 21d 1 0.21mi
1430 Waukegan Rd Deerfield, IL 3.0 3.0 1562 $3,800 $2.43 25d 1 0.27mi
1150 Blackthorn Ln Deerfield, IL 3.0 2.5 1566 $4,500 $2.87 25d 1 0.54mi
728 Waukegan Rd Unit 209 Deerfield, IL 3.0 2.5 1767 $5,950 $3.37 17d 1 0.76mi
728 Waukegan Rd Deerfield, IL 3.0 2.0 1767 $7,000 $3.96 25d 1 0.76mi
728 Waukegan Rd Unit 209 Deerfield, IL 3.0 2.5 1767 $5,950 $3.37 22d 1 0.76mi
625 Deerfield Rd Deerfield, IL 1.0–2.0 1.0–2.0 1057 $3,580 $3.39 5d 11 0.77mi
1006 Brookside Ln Deerfield, IL 3.0 2.0 2074 $3,900 $1.88 25d 1 0.83mi
630 Thayer St Deerfield, IL 1.0–3.0 1.5–2.5 1791 $7,500 $4.19 1d 15 1.10mi
631 Thayer St Deerfield, IL 1.0–3.0 1.5–2.5 1791 $7,900 $4.41 1d 1 1.10mi
15 Parkway North Blvd Deerfield, IL 1.0–2.0 1.0–2.0 994 $3,348 $3.37 1d 33 1.32mi

Listing history 13 events

  1. 2026-06-18
    days on market $450,000 Active 15 DOM
  2. 2026-06-17
    days on market $450,000 Active 14 DOM
  3. 2026-06-16
    days on market $450,000 Active 13 DOM
  4. 2026-06-15
    days on market $450,000 Active 12 DOM
  5. 2026-06-13
    days on market $450,000 Active 10 DOM
  6. 2026-06-13
    days on market $450,000 Active 9 DOM
  7. 2026-06-09
    days on market $450,000 Active 6 DOM
  8. 2026-06-08
    days on market $450,000 Active 5 DOM
  9. 2026-06-07
    days on market $450,000 Active 4 DOM
  10. 2026-06-04
    days on marketlisting id $450,000 Active 1 DOM
  11. 2026-06-03
    days on market $450,000 Active 2 DOM
  12. 2026-06-02
    remarks 348-char remark
  13. 2026-06-02
    listed $450,000 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
$10,903 · $909/mo
Projected year-2 tax
$10,903 · $909/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 2/10 Low 7 d/yr ≥99°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$52,512
− Mortgage interest
−$25,207
− Property taxes
−$10,903
− Insurance
−$2,250
− Repairs & maintenance
−$4,201
− Management
−$4,201
− Depreciation
−$13,091
Taxable loss
−$7,341
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,762
After-tax cash flow
$1,775/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
Twp Hsd 113
NCES district ID
1719080
Math proficiency
60% ▼ -6.00%
Reading proficiency
63% ▼ -5.00%
Median HH income
$122,404
Composite
59.23/100
National rank
#937
State rank
#19 of 620 in IL

Livability — Deerfield

Score
84/100
State rank
#35
US rank
#705

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Deerfield, IL
County
Lake County · 591,991 people
City population
28,096
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
28,096
Household income
$183,125
Rent vs Own
15.3% rent · 84.7% own
Severe rent burden
450.0

Population outlook (Lake County) Hauer SSP2

Today (2025)
700,217 people
By 2030
693,290 · -1.0%
By 2040
673,588 · -3.8%
By 2050
643,556 · -8.1%
By 2075
562,792 · -19.6%
By 2100
457,715 · -34.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Asian 8% Hispanic / Latino 5% Two or more races 3% Black 1%
Common ancestry
Romanian 11% Scotch-Irish 10% Italian 4%
Foreign-born
14% · China, South Korea, Canada
Languages at home
82% English-only · Russian/Polish/Slavic 6% Other Indo-European 3% Spanish 3%

Political lean MEDSL · Lake

2024 margin
Strong D (+20.8) · D 59.7% · R 38.9% · Other 1.4%
2008→2024 swing
+1.1pp toward D · 2008: 19.6pp · 2024: 20.8pp
All cycles
2024: D+20.8 2020: D+24.1 2016: D+20.3 2012: D+8.1 2008: D+19.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -318.91%
Current HPI
184.8993
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

+202.0% since first listed
4 events — show timeline
  • 2026-06-03 Listed $450,000 MRED as Distributed by MLS Grid
  • 2026-06-01 Listed $450,000 MRED as Distributed by MLS Grid
  • 2001-08-15 Sold (Public Records) $270,000 Public Records
  • 1988-05-01 Sold (Public Records) $149,000 Public Records

Property tax history

+1.9%/yr

Latest (2024): $10,903 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…