CashFlowRE
Sign in Sign up
16919 Western Ave
B Composite 71.06
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 +29.4/30.0
  • ARV discount +12.2/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.7/10.0
  • Appreciation +0.0/10.0

$159,000

16919 Western Ave · Hazel Crest, IL 60429
3 bd · 1.5 ba · 1,295 sqft · SingleFamily public records · 8 Days on market
Built 1919 5,702 sqft lot Est $177k · 10% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Large home being sold as is. Seller looking for quick sale. Property in move in condition minimal repairs needed. 4 bedrooms, 1.5 baths recent updates, very large fenced yard for family fun. directly across from school and near parks. Own for less than rent!! Seller will not provide survey, termite or warranty of any kind

Key facts

  • Spacious shed
  • Open-concept kitchen
  • Ample parking

Tags

OPEN-CONCEPT KITCHENLARGE FENCED-IN BACKYARDSPACIOUS SHEDAMPLE PARKING

Property features AI

Finance

  • Other: Property not currently leased; Possession at closing
  • HOA & community: No master association fee required

Exterior

  • Parking: Off-street parking for 2 vehicles; Driveway with side apron; owned parking
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; 2-story layout; Fee simple ownership; Property over 100 years old; Built before 1978
  • Construction: Brick and frame construction
  • Exterior features: 25 x 125 lot dimensions; Lot less than 0.25 acre

Interior

  • Kitchen: Kitchen on main level with ceramic tile flooring (15 x 13)
  • Bedrooms: 4 bedrooms (Master and three additional bedrooms on the second floor)
  • Flooring: Hardwood flooring in living room, master bedroom and additional bedrooms; Ceramic tile in kitchen and laundry
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Natural gas forced-air heating; Central air conditioning
  • Interior features: 6 total rooms
  • Laundry & utility: Main-level laundry room with ceramic tile flooring (6 x 7)

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 $159k.

Deal economics

  • At list price, monthly cash flow is $566 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $159k).

Location & tenants

  • Location reads 75/100 on livability (#229 in IL, #4,242 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: health & safety C-, schools D-, crime F.
  • Thornton Twp Hsd 205 (suburban): math 7% / reading 8% proficiency, ranked #594 of 620 in IL (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 80 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals leasing fast (median 2d 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

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $45k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 18y ago; this cycle's ask has dropped $32k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $35k; list at $159k implies a 354% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.3% of price; built in 1919 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $159,000

Questions for the listing agent

  1. Built in 1919 — 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. Crime grade is F 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
1.52%
Cap rate
10.57%
Cash-on-cash
15.26%
DSCR
1.68
GRM
5.5

CMA / ARV

ARV (on-the-fly)
$177,415
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16918 S Orchard Ridge Ave 0.03mi 4/1.5 (+1) 1,295 (0%) 4mo $128,000 $99 90
17089 Crane Ave 0.27mi 4/1.5 (+1) 1,295 (0%) 4mo $50,000 $39 79
16726 Head Ave 0.33mi 3/2.0 1,227 (-5%) 5mo $205,000 $167 70
17026 Bulger Ave 0.36mi 3/1.0 1,392 (+8%) 1mo $171,390 $123 68
16557 Plymouth Dr 0.62mi 3/1.0 1,300 (+0%) 4mo $198,000 $152 65
16727 Head Ave 0.34mi 3/1.5 1,150 (-11%) 1mo $157,000 $137 65
16876 Head Ave 0.23mi 4/2.0 (+1) 1,147 (-11%) 1mo $185,000 $161 63
17218 Hillside Ave 0.55mi 3/2.0 1,421 (+10%) 0mo $220,000 $155 56
16614 Plymouth Dr 0.61mi 3/1.5 1,117 (-14%) 4mo $75,000 $67 45
17510 Western Ave 0.74mi 2/1.0 (-1) 1,215 (-6%) 5mo $130,000 $107 44
16628 Winchester Ave 0.63mi 2/1.0 (-1) 1,134 (-12%) 1mo $84,000 $74 42
17107 Longfellow Ave 0.68mi 3/2.5 1,456 (+12%) 6mo $205,000 $141 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
6.0%
Equity multiple
1.24×
Total profit
$10,476
Equity at exit
$23,707
10-year hold
IRR
15.5%
Equity multiple
2.26×
Total profit
$56,306
Equity at exit
$13,747

Cash invested: $44,520 (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 60429

Home prices YoY
-14.0%
Active inventory
80
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$2,416 high interval (Pro) →
Mortgage (P&I)
$834
Tax from tax record
$442 /mo · $5,310/yr
Insurance
$66
HOA
$0
Vacancy / Maint / Mgmt
$507
Net cashflow
$566

Break-even live

Break-even rent $1,699
Max offer price $159,000
Occupancy floor 72%

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
$39,750
Closing costs
$4,770
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
16901 Orchard Ridge Ave Hazel Crest, IL 4.0 2.0 1406 $2,700 $1.92 1d 1 0.08mi
2308 170th St Hazel Crest, IL 3.0 2.0 1020 $2,400 $2.35 1d 1 0.12mi
16751 Crane Ave Hazel Crest, IL 3.0 1.0 1200 $1,800 $1.50 1d 1 0.29mi
2173 171st St Hazel Crest, IL 3.0 1.5 1159 $2,350 $2.03 1d 1 0.35mi
2107 171st St Unit 2107 Hazel Crest, IL 3.0 1.5 1158 $2,300 $1.99 1d 1 0.43mi
17561 Hillside Ave Homewood, IL 3.0 1.0 1174 $2,300 $1.96 1d 1 0.85mi
17561 Hillside Ave Homewood, IL 3.0 1.0 1174 $2,500 $2.13 17d 1 0.85mi
17306 Holmes Ave Hazel Crest, IL 3.0 2.0 1535 $2,195 $1.43 5d 1 0.88mi
2722 Larkspur Ln Hazel Crest, IL 3.0 1.5 1441 $2,650 $1.84 12d 1 0.94mi
2223 Hawthorne Rd Homewood, IL 3.0 2.0 1552 $2,300 $1.48 24d 1 0.96mi
16125 Marshfield Ave Markham, IL 3.0 1.0 1043 $2,400 $2.30 1d 1 1.38mi

Listing history 39 events

  1. 2026-06-18
    price $159,000 Active 8 DOM
  2. 2026-06-18
    days on market $162,000 Active 8 DOM
  3. 2026-06-17
    days on market $162,000 Active 7 DOM
  4. 2026-06-16
    days on market $162,000 Active 6 DOM
  5. 2026-06-15
    days on market $162,000 Active 5 DOM
  6. 2026-06-13
    days on market $162,000 Active 3 DOM
  7. 2026-06-13
    days on marketlisting id $162,000 Active 2 DOM
  8. 2026-06-09
    days on market $162,000 Active 207 DOM
  9. 2026-06-08
    days on market $162,000 Active 206 DOM
  10. 2026-06-07
    days on market $162,000 Active 205 DOM
  11. 2026-06-04
    days on market $162,000 Active 202 DOM
  12. 2026-06-03
    days on market $162,000 Active 201 DOM
  13. 2026-06-02
    days on market $162,000 Active 200 DOM
  14. 2026-06-01
    days on market $162,000 Active 199 DOM
  15. 2026-05-31
    days on market $162,000 Active 198 DOM
  16. 2026-05-22
    price $162,000
  17. 2026-04-24
    price $165,000
  18. 2026-03-27
    price $168,000
  19. 2026-02-27
    price $171,000
  20. 2026-01-30
    price $176,000
  21. 2026-01-09
    price $183,000
  22. 2025-11-14
    listed $191,000 Active
  23. 2022-06-20
    price $1,195
  24. 2013-02-07
    soldstatus $35,000 Closed Sale 323-char remark
    Show marketing remark (323 chars)

    Large home being sold as is. Seller looking for quick sale. Property in move in condition minimal repairs needed. 4 bedrooms, 1.5 baths recent updates, very large fenced yard for family fun. directly across from school and near parks. Own for less than rent!! Seller will not provide survey, termite or warranty of any kind

  25. 2012-12-18
    status Pending 323-char remark
    Show marketing remark (323 chars)

    Large home being sold as is. Seller looking for quick sale. Property in move in condition minimal repairs needed. 4 bedrooms, 1.5 baths recent updates, very large fenced yard for family fun. directly across from school and near parks. Own for less than rent!! Seller will not provide survey, termite or warranty of any kind

  26. 2012-11-17
    price $35,000 Price Change 323-char remark
    Show marketing remark (323 chars)

    Large home being sold as is. Seller looking for quick sale. Property in move in condition minimal repairs needed. 4 bedrooms, 1.5 baths recent updates, very large fenced yard for family fun. directly across from school and near parks. Own for less than rent!! Seller will not provide survey, termite or warranty of any kind

  27. 2012-10-18
    price $25,000 Price Change 323-char remark
    Show marketing remark (323 chars)

    Large home being sold as is. Seller looking for quick sale. Property in move in condition minimal repairs needed. 4 bedrooms, 1.5 baths recent updates, very large fenced yard for family fun. directly across from school and near parks. Own for less than rent!! Seller will not provide survey, termite or warranty of any kind

  28. 2012-08-24
    listed $27,000 New 323-char remark
    Show marketing remark (323 chars)

    Large home being sold as is. Seller looking for quick sale. Property in move in condition minimal repairs needed. 4 bedrooms, 1.5 baths recent updates, very large fenced yard for family fun. directly across from school and near parks. Own for less than rent!! Seller will not provide survey, termite or warranty of any kind

  29. 2009-07-01
    soldstatus $30,000 Closed Sale 193-char remark
    Show marketing remark (193 chars)

    sUPER LARGE 4 BEDROOM 2 STORY AT AN ATTRACTIVE PRICE. PROOF OF FUNDS (IF CASH) OR LETTER FROM BANK/MTG COMPANY REFLECTING MTG COMMITMENT A MUST - NO EXCEPTIONS. EARNEST MONEY = CERTIFIED FUNDS.

  30. 2009-06-01
    historical 193-char remark
    Show marketing remark (193 chars)

    sUPER LARGE 4 BEDROOM 2 STORY AT AN ATTRACTIVE PRICE. PROOF OF FUNDS (IF CASH) OR LETTER FROM BANK/MTG COMPANY REFLECTING MTG COMMITMENT A MUST - NO EXCEPTIONS. EARNEST MONEY = CERTIFIED FUNDS.

  31. 2009-05-06
    price $31,500 193-char remark
    Show marketing remark (193 chars)

    sUPER LARGE 4 BEDROOM 2 STORY AT AN ATTRACTIVE PRICE. PROOF OF FUNDS (IF CASH) OR LETTER FROM BANK/MTG COMPANY REFLECTING MTG COMMITMENT A MUST - NO EXCEPTIONS. EARNEST MONEY = CERTIFIED FUNDS.

  32. 2009-04-03
    price $34,500 193-char remark
    Show marketing remark (193 chars)

    sUPER LARGE 4 BEDROOM 2 STORY AT AN ATTRACTIVE PRICE. PROOF OF FUNDS (IF CASH) OR LETTER FROM BANK/MTG COMPANY REFLECTING MTG COMMITMENT A MUST - NO EXCEPTIONS. EARNEST MONEY = CERTIFIED FUNDS.

  33. 2009-04-02
    status 193-char remark
    Show marketing remark (193 chars)

    sUPER LARGE 4 BEDROOM 2 STORY AT AN ATTRACTIVE PRICE. PROOF OF FUNDS (IF CASH) OR LETTER FROM BANK/MTG COMPANY REFLECTING MTG COMMITMENT A MUST - NO EXCEPTIONS. EARNEST MONEY = CERTIFIED FUNDS.

  34. 2009-03-17
    historical 193-char remark
    Show marketing remark (193 chars)

    sUPER LARGE 4 BEDROOM 2 STORY AT AN ATTRACTIVE PRICE. PROOF OF FUNDS (IF CASH) OR LETTER FROM BANK/MTG COMPANY REFLECTING MTG COMMITMENT A MUST - NO EXCEPTIONS. EARNEST MONEY = CERTIFIED FUNDS.

  35. 2009-03-04
    price $39,900 193-char remark
    Show marketing remark (193 chars)

    sUPER LARGE 4 BEDROOM 2 STORY AT AN ATTRACTIVE PRICE. PROOF OF FUNDS (IF CASH) OR LETTER FROM BANK/MTG COMPANY REFLECTING MTG COMMITMENT A MUST - NO EXCEPTIONS. EARNEST MONEY = CERTIFIED FUNDS.

  36. 2009-01-29
    price $44,500 193-char remark
    Show marketing remark (193 chars)

    sUPER LARGE 4 BEDROOM 2 STORY AT AN ATTRACTIVE PRICE. PROOF OF FUNDS (IF CASH) OR LETTER FROM BANK/MTG COMPANY REFLECTING MTG COMMITMENT A MUST - NO EXCEPTIONS. EARNEST MONEY = CERTIFIED FUNDS.

  37. 2008-12-31
    listed $49,900 193-char remark
    Show marketing remark (193 chars)

    sUPER LARGE 4 BEDROOM 2 STORY AT AN ATTRACTIVE PRICE. PROOF OF FUNDS (IF CASH) OR LETTER FROM BANK/MTG COMPANY REFLECTING MTG COMMITMENT A MUST - NO EXCEPTIONS. EARNEST MONEY = CERTIFIED FUNDS.

  38. 2005-06-07
    soldstatus $96,000
  39. 1990-05-25
    soldstatus $49,000

ⓘ 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
$5,310 · $442/mo
Projected year-2 tax
$5,310 · $442/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 ≥102°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
$28,992
− Mortgage interest
−$8,906
− Property taxes
−$5,310
− Insurance
−$795
− Repairs & maintenance
−$2,319
− Management
−$2,319
− Depreciation
−$4,625
Taxable income
$4,717
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,132
After-tax cash flow
$5,661/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
Thornton Twp Hsd 205
NCES district ID
1738970
Math proficiency
7% ▬ 0.00%
Reading proficiency
8% ▼ -2.00%
Median HH income
$43,392
Composite
6.92/100
National rank
#9976
State rank
#594 of 620 in IL

Livability — Hazel Crest

Score
75/100
State rank
#229
US rank
#4242

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hazel Crest, IL
City population
14,602
Population (ZIP)
14,602

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 (83%)
Race & ethnicity
Black 83% White 7% Hispanic / Latino 7% Two or more races 4%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Romanian 1% Iranian 1%
Foreign-born
5% · Canada
Languages at home
93% English-only · Spanish 6%

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
▼ -46.04%
Current HPI
282.3552
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

+230.6% since first listed
24 events — show timeline
  • 2026-05-22 Price Changed $162,000 MRED as Distributed by MLS Grid
  • 2026-04-24 Price Changed $165,000 MRED as Distributed by MLS Grid
  • 2026-03-27 Price Changed $168,000 MRED as Distributed by MLS Grid
  • 2026-02-27 Price Changed $171,000 MRED as Distributed by MLS Grid
  • 2026-01-30 Price Changed $176,000 MRED as Distributed by MLS Grid
  • 2026-01-09 Price Changed $183,000 MRED as Distributed by MLS Grid
  • 2025-11-14 Listed $191,000 MRED as Distributed by MLS Grid
  • 2022-06-20 Price Changed $1,195 RENT.
  • 2013-02-07 Sold (MLS) $35,000 MRED as Distributed by MLS Grid
  • 2012-12-18 Pending MRED as Distributed by MLS Grid
  • 2012-11-17 Price Changed $35,000 MRED as Distributed by MLS Grid
  • 2012-10-18 Price Changed $25,000 MRED as Distributed by MLS Grid
  • 2012-08-24 Listed $27,000 MRED as Distributed by MLS Grid
  • 2009-07-01 Sold (MLS) $30,000 MRED as Distributed by MLS Grid
  • 2009-06-01 Listing Removed MRED as Distributed by MLS Grid
  • 2009-05-06 Price Changed $31,500 MRED as Distributed by MLS Grid
  • 2009-04-03 Price Changed $34,500 MRED as Distributed by MLS Grid
  • 2009-04-02 Relisted MRED as Distributed by MLS Grid
  • 2009-03-17 Listing Removed MRED as Distributed by MLS Grid
  • 2009-03-04 Price Changed $39,900 MRED as Distributed by MLS Grid
  • 2009-01-29 Price Changed $44,500 MRED as Distributed by MLS Grid
  • 2008-12-31 Listed $49,900 MRED as Distributed by MLS Grid
  • 2005-06-07 Sold (Public Records) $96,000 Public Records
  • 1990-05-25 Sold (Public Records) $49,000 Public Records

Property tax history

+2.5%/yr

Latest (2023): $5,310 · -2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…