CashFlowRE
Sign in Sign up
No image
D Composite 40.84
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 +10.9/30.0
  • ARV discount +8.2/15.0
  • Schools +5.9/10.0
  • Livability +4.2/5.0
  • 1% rule +3.4/10.0
  • DSCR +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$489,900

714 Chestnut St · Deerfield, IL 60015
2 bd · 2.0 ba · 1,631 sqft · SingleFamily public records · 3 Days on market
Built 1952 8,145 sqft lot Est $497k · at est.

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

Listing remarks MLS

FANTASTIC OPPORTUNITY TO LIVE IN THE HEART OF DEERFIELD. This updated ranch home has been owned by different generations of one family since it was built, and it has been maintained and improved throughout the years! Kitchen features custom made cabinets, granite counters, and SS appliances. New refinished hardwood floors throughout the main floor, freshly painted, new light fixtures, newer bathroom vanity, AND MORE! Newer roof in 2015! Finished basement features a family room with dry bar, bedroom, full bath, and large laundry room with storage and an exterior exit. Laundry chute also! Fenced backyard with beautiful landscaping, firepit, and patio. The long concrete driveway can fit up to 8 cars. The 2.5 detached garage is 728sq ft with Heat and AC and 240 electrical. Huge shed in the back of the garage stays also! The FANTASTIC location of this home is walking distance to Downtown Deerfield's restaurants, shopping, library, parks, and farmers market. GREAT LOCATION FOR COMMUTERS AS THE METRA IS 1.5BLOCKS AWAY AND EASY ACCESS 294 AND 41/94. AWARD WINNING SCHOOLS!

Key facts

  • New furnace
  • Custom wood cabinets
  • Natural light

Tags

NATURAL LIGHTHARDWOOD FLOORSNEW FURNACENEW ACCUSTOM WOOD CABINETSGRANITE COUNTERTOPS

Property features AI

Finance

  • Other: Property located in West Deerfield / Deerfield limits; Lot less than 0.25 acre (dimensions 150.5 x 54.9 x 150.4 x 54.9); Below-grade finished area approximately 868; Approx. total finished area about 1,800; total finished/unfinshed roughly 1,932; Unfinished basement area present; Built before 1978
  • HOA & community: No master association fee required

Exterior

  • Parking: Approximately 2.5 garage spaces (detached garage); Heated garage with garage door opener; Concrete surfaces and side driveway; Garage owned; Additional parking for several vehicles (total parking listed)
  • Security: CO detectors
  • Utilities: Lake Michigan and public water supply; Public sewer
  • Home design: Detached single-family home; One-story layout (with finished lower level/daylight basement); Owned fee simple
  • Construction: Built 71–80 years ago; Aluminum siding; Asphalt roof; Concrete perimeter foundation; Finished below-grade living area
  • Exterior features: Patio; Fire pit; Fenced yard; Curbs, sidewalks, street lights, paved streets; Commuter bus and train access; interstate access; flood zone

Interior

  • Kitchen: Range; Microwave; Dishwasher; Refrigerator; Disposal; Stainless steel appliances
  • Bedrooms: 3 bedrooms (Master bedroom on main level; additional bedrooms on main and lower levels)
  • Flooring: Hardwood flooring in many main-level rooms; Ceramic tile in kitchen; Carpet in lower-level family/bedroom areas
  • Bathrooms: 2 full bathrooms; Double sink, separate shower, soaking tub; Bathroom located in basement
  • Heating & cooling: Natural gas heating; Forced air; Radiant floor heating; Central air conditioning; CO detectors; Ceiling fans
  • Interior features: Granite counters; Screens on windows; 7 total rooms
  • Laundry & utility: Washer and dryer included; Electric dryer hookup; Laundry chute; Laundry room on lower level

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 2-bed/2.0-bath single-family listed at $490k.

Deal economics

  • At list price, monthly cash flow is $-211 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $453k (7.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $412k (15.9% below list).
  • Recommended offer: $412k (15.9% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 3.4% 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: Walden Elem School (math 63% / reading 61%, grade B, #53 of 2,056 statewide, top 3%, 452 students, 0% FRL); Alan B Shepard Middle School (math 56% / reading 71%, grade B+, #19 of 665 statewide, top 3%, 460 students, 0% FRL); Deerfield High School (math 67% / reading 69%, grade B, #9 of 693 statewide, top 1%, 1,483 students, 0% FRL).
  • Market conditions: 122 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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 $15k 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

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 6y ago 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 $332k; 48% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $411,816 (15.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.84%
Cap rate
5.78%
Cash-on-cash
-1.85%
DSCR
0.92
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$497,455
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
956 Brookside Ln 0.21mi 3/2.0 (+1) 1,668 (+2%) 8mo $515,000 $309 75
525 Mallard Ln 0.35mi 3/1.5 (+1) 1,736 (+6%) 2mo $477,500 $275 65
1030 Chestnut St 0.41mi 3/1.5 (+1) 1,500 (-8%) 2mo $430,000 $287 59
677 Timber Hill Rd 0.53mi 3/2.0 (+1) 1,689 (+4%) 6mo $528,000 $313 59
803 Pine St 0.48mi 3/2.5 (+1) 1,563 (-4%) 12mo $655,000 $419 54
900 Fairoaks Ave 0.55mi 3/2.0 (+1) 1,802 (+10%) 1mo $510,000 $283 51
555 Longfellow Ave 0.45mi 3/2.0 (+1) 1,415 (-13%) 2mo $525,000 $371 51
521 Deerfield Rd 0.52mi 3/2.0 (+1) 1,803 (+10%) 4mo $485,000 $269 50
505 Margate Ter 0.62mi 3/1.5 (+1) 1,540 (-6%) 7mo $470,000 $305 49
1052 Greenwood Ave 0.64mi 3/1.0 (+1) 1,500 (-8%) 5mo $377,000 $251 43
1029 Elmwood Ave 0.75mi 3/2.0 (+1) 1,465 (-10%) 1mo $497,500 $340 43
1314 Somerset Ave 0.68mi 3/1.5 (+1) 1,386 (-15%) 9mo $416,150 $300 29

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
-19.3%
Equity multiple
0.32×
Total profit
$-92,719
Equity at exit
$73,046
10-year hold
IRR
-12.0%
Equity multiple
0.29×
Total profit
$-97,600
Equity at exit
$42,358

Cash invested: $137,172 (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
122
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$4,118 high interval (Pro) →
Mortgage (P&I)
$2,569
Tax from tax record
$691 /mo · $8,295/yr
Insurance
$204
HOA
$0
Vacancy / Maint / Mgmt
$865
Net cashflow
$-211

Break-even live

Break-even rent $4,385
Max offer price $452,610
Occupancy floor

Sensitivity live

Price -10% $66 -5% $-72 +0% $-211 +5% $-350 +10% $-488
Rent -10% $-536 -5% $-374 +0% $-211 +5% $-48 +10% $114
Rate -1.0pp $36 -0.5pp $-86 base $-211 +0.5pp $-338 +1.0pp $-467

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
$122,475
Closing costs
$14,697
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
740 Chestnut St Unit 2 Deerfield, IL 2.0 2.0 1100 $2,990 $2.72 26d 1 0.05mi
1006 Brookside Ln Deerfield, IL 3.0 2.0 2074 $3,900 $1.88 26d 1 0.22mi
728 Waukegan Rd Unit 209 Deerfield, IL 3.0 2.5 1767 $5,950 $3.37 24d 1 0.24mi
728 Waukegan Rd Deerfield, IL 3.0 2.0 1767 $7,000 $3.96 26d 1 0.24mi
728 Waukegan Rd Unit 206 Deerfield, IL 2.0 2.0 1117 $4,700 $4.21 26d 1 0.24mi
728 Waukegan Rd Unit 203 Deerfield, IL 2.0 2.0 1117 $4,295 $3.85 24d 1 0.24mi
728 Waukegan Rd Unit 203 Deerfield, IL 2.0 2.0 1117 $4,295 $3.85 18d 1 0.24mi
728 Waukegan Rd Deerfield, IL 2.0 2.0 1117 $4,495 $4.02 24d 1 0.24mi
728 Waukegan Rd Unit 206 Deerfield, IL 2.0 2.0 1117 $4,495 $4.02 26d 1 0.24mi
728 Waukegan Rd Unit 209 Deerfield, IL 3.0 2.5 1767 $5,950 $3.37 18d 1 0.24mi
625 Deerfield Rd Deerfield, IL 1.0–2.0 1.0–2.0 1057 $3,580 $3.39 7d 11 0.38mi
621 Waukegan Rd Deerfield, IL 2.0 1.0 1200 $2,350 $1.96 14d 1 0.40mi
1150 Blackthorn Ln Deerfield, IL 3.0 2.5 1566 $4,500 $2.87 26d 1 0.70mi
1344 Barclay Ln Unit 1344 Deerfield, IL 2.0 1.5 1232 $2,450 $1.99 22d 1 0.82mi
1430 Waukegan Rd Deerfield, IL 3.0 3.0 1562 $3,500 $2.24 0d 1 0.89mi
1525 Lake Cook Rd Deerfield, IL 2.0 1.0–2.0 946 $4,215 $4.46 0d 17 1.25mi
15 Parkway North Blvd Deerfield, IL 1.0–2.0 1.0–2.0 964 $3,348 $3.47 0d 32 1.30mi
631 Thayer St Deerfield, IL 1.0–3.0 1.5–2.5 1791 $5,900 $3.29 0d 1 1.35mi
400 Spring Cress RD Deerfield, IL 3.0 1.0–2.0 999 $2,965 $2.97 0d 55 1.44mi

Listing history 2 events

  1. 2026-06-21
    remarks 689-char remark
  2. 2026-06-21
    listed $489,900 Active 3 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
$8,295 · $691/mo
Projected year-2 tax
$9,708 · $809/mo
Expected delta
+$1,413/yr (+$118/mo · 17.0%)

ⓘ 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
$49,418
− Mortgage interest
−$27,442
− Property taxes
−$8,295
− Insurance
−$2,450
− Repairs & maintenance
−$3,953
− Management
−$3,953
− Depreciation
−$14,252
Taxable loss
−$10,927
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,622
After-tax cash flow
$89/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

+212.0% since first listed
6 events — show timeline
  • 2026-06-19 Listed $489,900 MRED as Distributed by MLS Grid
  • 2020-08-06 Sold (Public Records) $331,500 Public Records
  • 2020-08-03 Sold (MLS) $331,500 MRED as Distributed by MLS Grid
  • 2020-06-08 Pending MRED as Distributed by MLS Grid
  • 2020-06-01 Listed $325,000 MRED as Distributed by MLS Grid
  • 1996-10-03 Sold (Public Records) $157,000 Public Records

Property tax history

+2.8%/yr

Latest (2024): $8,295 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…