CashFlowRE
Sign in Sign up
16404 Betty Ln
B Composite 72.24
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 +12.7/15.0
  • 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 +0.7/10.0
  • Appreciation +0.0/10.0

$199,999

16404 Betty Ln · South Holland, IL 60473
3 bd · 1.5 ba · 1,354 sqft · SingleFamily public records · 27 Days on market
Built 1960 Est $226k · 12% under

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

Listing remarks MLS

Well maintained 3 bedroom 1.1 bathroom 1500+ square foot ranch with new recessed lighting, laminate floors and countertops in the kitchen, newly finished basement ('13) with a 4th bedroom/office, laundry room, lower level family room and storage room, updated electric and newer furnace ('12), new roof ('14), 2-car detached garage with side drive, hardwood floors underneath carpeting in the living room and much more!

Key facts

  • 2 garage spots
  • Built 1960
  • Listed 27 days

Property features AI

Finance

  • Other: School bus service; Interstate access
  • HOA & community: No master association fee required

Exterior

  • Parking: Detached garage owned by the property; Concrete driveway; Two parking spaces (2-car garage total)
  • Security: Security system
  • Utilities: Water source: Lake Michigan; Sewer: Other
  • Home design: Detached single-family home; Split-level design; Fee simple ownership; Built prior to 1978
  • Construction: Brick construction; Brick/mortar foundation; Asphalt roof; Estimated age: 61–70 years
  • Exterior features: Landscaped yard; Fenced yard

Interior

  • Kitchen: Eating-area kitchen (table space)
  • Bedrooms: Three bedrooms on the main level; One additional bedroom in the basement (possible 4th bedroom)
  • Flooring: Hardwood flooring in main living areas and bedrooms; Vinyl flooring in the kitchen; Other flooring in basement rooms
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Finished full basement; Unfinished attic; 8 total rooms; Cable TV hookup; Security system; Ceiling fans; Sump pump
  • Laundry & utility: Laundry in basement; Gas dryer hookup; In-unit laundry

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 $200k.

Deal economics

  • At list price, monthly cash flow is $790 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $200k).
  • Recommended offer: $197k (1.5% below list) — sets the bar for market timing.
  • Cap rate 11.0% vs local median 8.4% in South Holland — 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 77/100 on livability (#167 in IL, #3,071 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, cost of living A; Watch: crime C-, amenities C-, schools D+.
  • 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: 135 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 7d 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 $6k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $56k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($197k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 18y ago; this cycle's ask has dropped $31k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $130k; list at $200k implies a 54% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.9% of price.
Recommended offer $196,999 (1.5% below list)

Questions for the listing agent

  1. Built in 1960 — 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. 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.
  6. 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.
  7. 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
1.63%
Cap rate
11.03%
Cash-on-cash
16.93%
DSCR
1.75
GRM
5.1

CMA / ARV

ARV (on-the-fly)
$226,118
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
702 E 162nd Pl 0.24mi 3/2.0 1,400 (+3%) 1mo $230,000 $164 80
16417 Claire Ln 0.08mi 3/2.5 1,209 (-11%) 2mo $254,995 $211 73
459 E 166th St 0.32mi 4/2.0 (+1) 1,300 (-4%) 1mo $235,000 $181 71
16549 Cottage Grove Ave 0.39mi 3/2.0 1,426 (+5%) 2mo $219,500 $154 70
16712 Elm St 0.46mi 3/2.0 1,446 (+7%) 2mo $191,000 $132 64
1006 E 163rd St 0.54mi 3/2.0 1,263 (-7%) 1mo $262,500 $208 61
823 E 163rd St 0.33mi 3/1.0 1,184 (-13%) 1mo $197,500 $167 60
618 E 159th Pl 0.55mi 4/2.0 (+1) 1,294 (-4%) 2mo $236,000 $182 58
16927 Langley Ave 0.70mi 3/1.5 1,288 (-5%) 1mo $179,900 $140 58
535 E 166th Pl 0.36mi 2/1.5 (-1) 1,200 (-11%) 2mo $156,500 $130 57
16535 S Elm Ct 0.26mi 4/2.0 (+1) 1,540 (+14%) 1mo $235,000 $153 57
16728 School St 0.45mi 3/1.5 1,170 (-14%) 2mo $196,000 $168 55

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
8.3%
Equity multiple
1.32×
Total profit
$18,196
Equity at exit
$29,821
10-year hold
IRR
17.6%
Equity multiple
2.46×
Total profit
$81,824
Equity at exit
$17,292

Cash invested: $56,000 (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 60473

Active inventory
135
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$3,255 high interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$649 /mo · $7,788/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$683
Net cashflow
$790

Break-even live

Break-even rent $2,255
Max offer price $199,999
Occupancy floor 71%

Sensitivity live

Price -10% $903 -5% $847 +0% $790 +5% $733 +10% $677
Rent -10% $533 -5% $661 +0% $790 +5% $918 +10% $1,047
Rate -1.0pp $891 -0.5pp $841 base $790 +0.5pp $738 +1.0pp $685

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
$50,000
Closing costs
$6,000
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16246 Dobson Ave South Holland, IL 3.0 2.0 1250 $3,170 $2.54 2d 1 0.56mi
16001 Avalon Ave South Holland, IL 3.0 2.0 1136 $3,330 $2.93 7d 1 0.95mi
15509 Park Ln South Holland, IL 4.0 1.5 1200 $3,400 $2.83 8d 1 1.07mi
15509 Park Ln South Holland, IL 4.0 1.5 1200 $3,400 $2.83 25d 1 1.07mi
15707 Dante Dr South Holland, IL 3.0 2.0 1800 $2,950 $1.64 3d 1 1.37mi

Listing history 44 events

  1. 2026-06-18
    days on market $199,999 Active 27 DOM
  2. 2026-06-17
    days on market $199,999 Active 26 DOM
  3. 2026-06-16
    days on market $199,999 Active 25 DOM
  4. 2026-06-15
    days on market $199,999 Active 24 DOM
  5. 2026-06-13
    days on market $199,999 Active 22 DOM
  6. 2026-06-13
    remarks 699-char remark
  7. 2026-06-13
    pricedays on market $199,999 Active 21 DOM
  8. 2026-06-09
    days on market $204,900 Active 18 DOM
  9. 2026-06-08
    days on market $204,900 Active 17 DOM
  10. 2026-06-07
    days on market $204,900 Active 16 DOM
  11. 2026-06-04
    days on market $204,900 Active 13 DOM
  12. 2026-06-03
    days on market $204,900 Active 12 DOM
  13. 2026-06-02
    pricedays on market $204,900 Active 11 DOM
  14. 2026-06-01
    days on market $231,000 Active 10 DOM
  15. 2026-05-31
    days on market $231,000 Active 9 DOM
  16. 2026-05-22
    listed $231,000 Active
  17. 2017-09-20
    soldstatus $130,000
  18. 2017-09-15
    soldstatus $129,900 Closed Sale 419-char remark
    Show marketing remark (419 chars)

    Well maintained 3 bedroom 1.1 bathroom 1500+ square foot ranch with new recessed lighting, laminate floors and countertops in the kitchen, newly finished basement ('13) with a 4th bedroom/office, laundry room, lower level family room and storage room, updated electric and newer furnace ('12), new roof ('14), 2-car detached garage with side drive, hardwood floors underneath carpeting in the living room and much more!

  19. 2017-07-18
    status Contingent 419-char remark
    Show marketing remark (419 chars)

    Well maintained 3 bedroom 1.1 bathroom 1500+ square foot ranch with new recessed lighting, laminate floors and countertops in the kitchen, newly finished basement ('13) with a 4th bedroom/office, laundry room, lower level family room and storage room, updated electric and newer furnace ('12), new roof ('14), 2-car detached garage with side drive, hardwood floors underneath carpeting in the living room and much more!

  20. 2017-07-15
    historical 419-char remark
    Show marketing remark (419 chars)

    Well maintained 3 bedroom 1.1 bathroom 1500+ square foot ranch with new recessed lighting, laminate floors and countertops in the kitchen, newly finished basement ('13) with a 4th bedroom/office, laundry room, lower level family room and storage room, updated electric and newer furnace ('12), new roof ('14), 2-car detached garage with side drive, hardwood floors underneath carpeting in the living room and much more!

  21. 2017-07-03
    listed $129,900 New 419-char remark
    Show marketing remark (419 chars)

    Well maintained 3 bedroom 1.1 bathroom 1500+ square foot ranch with new recessed lighting, laminate floors and countertops in the kitchen, newly finished basement ('13) with a 4th bedroom/office, laundry room, lower level family room and storage room, updated electric and newer furnace ('12), new roof ('14), 2-car detached garage with side drive, hardwood floors underneath carpeting in the living room and much more!

  22. 2012-01-03
    soldstatus $89,900 Closed Sale 422-char remark
    Show marketing remark (422 chars)

    MAJOR PRICE REDUCTION & WHAT A BARGAIN - ALL BRICK 3 bedroom, 1-1/2 bathroom, freshly painted, hardwood floors throughout,and full basement! This home is NOT a foreclosure or short sale. A great home with full dry basement, nice sized bedrooms and great mechanicals. This home is built to last, is maintainance free and has been well cared for. Very nice garage and nicely landscaped yard located on fantastic block!!

  23. 2012-01-03
    soldstatus $90,000
    Show marketing remark (422 chars)

    MAJOR PRICE REDUCTION & WHAT A BARGAIN - ALL BRICK 3 bedroom, 1-1/2 bathroom, freshly painted, hardwood floors throughout,and full basement! This home is NOT a foreclosure or short sale. A great home with full dry basement, nice sized bedrooms and great mechanicals. This home is built to last, is maintainance free and has been well cared for. Very nice garage and nicely landscaped yard located on fantastic block!!

  24. 2011-11-11
    status Pending 422-char remark
    Show marketing remark (422 chars)

    MAJOR PRICE REDUCTION & WHAT A BARGAIN - ALL BRICK 3 bedroom, 1-1/2 bathroom, freshly painted, hardwood floors throughout,and full basement! This home is NOT a foreclosure or short sale. A great home with full dry basement, nice sized bedrooms and great mechanicals. This home is built to last, is maintainance free and has been well cared for. Very nice garage and nicely landscaped yard located on fantastic block!!

  25. 2011-09-27
    price $89,900 Price Change 422-char remark
    Show marketing remark (422 chars)

    MAJOR PRICE REDUCTION & WHAT A BARGAIN - ALL BRICK 3 bedroom, 1-1/2 bathroom, freshly painted, hardwood floors throughout,and full basement! This home is NOT a foreclosure or short sale. A great home with full dry basement, nice sized bedrooms and great mechanicals. This home is built to last, is maintainance free and has been well cared for. Very nice garage and nicely landscaped yard located on fantastic block!!

  26. 2011-07-09
    listed $109,900 New 422-char remark
    Show marketing remark (422 chars)

    MAJOR PRICE REDUCTION & WHAT A BARGAIN - ALL BRICK 3 bedroom, 1-1/2 bathroom, freshly painted, hardwood floors throughout,and full basement! This home is NOT a foreclosure or short sale. A great home with full dry basement, nice sized bedrooms and great mechanicals. This home is built to last, is maintainance free and has been well cared for. Very nice garage and nicely landscaped yard located on fantastic block!!

  27. 2011-07-09
    historical
    Show marketing remark (422 chars)

    MAJOR PRICE REDUCTION & WHAT A BARGAIN - ALL BRICK 3 bedroom, 1-1/2 bathroom, freshly painted, hardwood floors throughout,and full basement! This home is NOT a foreclosure or short sale. A great home with full dry basement, nice sized bedrooms and great mechanicals. This home is built to last, is maintainance free and has been well cared for. Very nice garage and nicely landscaped yard located on fantastic block!!

  28. 2011-06-09
    price
  29. 2011-06-06
    price Price Change
  30. 2011-03-30
    price Price Change
  31. 2010-08-26
    price Price Change
  32. 2010-07-12
    listed New
  33. 2010-06-28
    historical
  34. 2010-06-28
    price Reactivated
  35. 2010-06-28
    status Reactivated
  36. 2009-02-02
    listed
  37. 2009-02-02
    historical
  38. 2008-12-31
    historical
  39. 2008-11-24
    listed
  40. 2008-11-23
    historical
  41. 2008-11-10
    price
  42. 2008-09-06
    price
  43. 2008-06-27
    listed
  44. 1987-07-01
    soldstatus $70,000

ⓘ 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
$7,788 · $649/mo
Projected year-2 tax
$7,788 · $649/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 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
$39,055
− Mortgage interest
−$11,203
− Property taxes
−$7,788
− Insurance
−$1,000
− Repairs & maintenance
−$3,124
− Management
−$3,124
− Depreciation
−$5,818
Taxable income
$6,996
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,679
After-tax cash flow
$7,800/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 — South Holland

Score
77/100
State rank
#167
US rank
#3071

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
South Holland, IL
City population
21,407
Population (ZIP)
21,407

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 (75%)
Race & ethnicity
Black 75% White 10% Hispanic / Latino 10% Two or more races 3% Asian 1%
Hispanic origin (detail)
Mexican 9% Puerto Rican 1%
Common ancestry
Iranian 3% Romanian 2%
Foreign-born
6% · Canada, China
Languages at home
87% English-only · Spanish 8% Other Asian/Pacific 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
▼ -114.36%
Current HPI
201.2479
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

+230.0% since first listed
29 events — show timeline
  • 2026-05-22 Listed $231,000 MRED as Distributed by MLS Grid
  • 2017-09-20 Sold (Public Records) $130,000 Public Records
  • 2017-09-15 Sold (MLS) $129,900 MRED as Distributed by MLS Grid
  • 2017-07-18 Relisted MRED as Distributed by MLS Grid
  • 2017-07-15 Listing Removed MRED as Distributed by MLS Grid
  • 2017-07-03 Listed $129,900 MRED as Distributed by MLS Grid
  • 2012-01-03 Sold (MLS) $89,900 MRED as Distributed by MLS Grid
  • 2012-01-03 Sold (Public Records) $90,000 Public Records
  • 2011-11-11 Pending MRED as Distributed by MLS Grid
  • 2011-09-27 Price Changed $89,900 MRED as Distributed by MLS Grid
  • 2011-07-09 Listed $109,900 MRED as Distributed by MLS Grid
  • 2011-07-09 Listing Removed MRED as Distributed by MLS Grid
  • 2011-06-09 Price Changed MRED as Distributed by MLS Grid
  • 2011-06-06 Price Changed MRED as Distributed by MLS Grid
  • 2011-03-30 Price Changed MRED as Distributed by MLS Grid
  • 2010-08-26 Price Changed MRED as Distributed by MLS Grid
  • 2010-07-12 Listed MRED as Distributed by MLS Grid
  • 2010-06-28 Listing Removed MRED as Distributed by MLS Grid
  • 2010-06-28 Relisted MRED as Distributed by MLS Grid
  • 2010-06-28 Price Changed MRED as Distributed by MLS Grid
  • 2009-02-02 Listing Removed MRED as Distributed by MLS Grid
  • 2009-02-02 Listed MRED as Distributed by MLS Grid
  • 2008-12-31 Listing Removed MRED as Distributed by MLS Grid
  • 2008-11-24 Listed MRED as Distributed by MLS Grid
  • 2008-11-23 Listing Removed MRED as Distributed by MLS Grid
  • 2008-11-10 Price Changed MRED as Distributed by MLS Grid
  • 2008-09-06 Price Changed MRED as Distributed by MLS Grid
  • 2008-06-27 Listed MRED as Distributed by MLS Grid
  • 1987-07-01 Sold (Public Records) $70,000 Public Records

Property tax history

+12.0%/yr

Latest (2023): $7,788 · +57.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…