CashFlowRE
Sign in Sign up
656 E 159th Pl
F Composite 30.39
Why this score? — see what drove the F 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 +12.1/30.0
  • 1% rule +5.2/10.0
  • Livability +3.9/5.0
  • DSCR +3.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.7/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$229,000

656 E 159th Pl · South Holland, IL 60473
2 bd · 1.0 ba · 1,040 sqft · SingleFamily public records · 130 Days on market
Built 1955 6,076 sqft lot Est $164k · 39% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious all brick 3 bedroom ranch style home with full unfinished basement waiting for your decorating ideas! Side drive, private backyard, cul de sac, beautiful tree lined street. You won't be disappointed! Home sold as is.

Key facts

  • Private backyard
  • Finished basement
  • Cul-de-sac

Tags

CUL-DE-SACHARDWOOD FLOORSGRANITE COUNTERTOPSFINISHED BASEMENTPRIVATE BACKYARDSIDE DRIVE

Property features AI

Finance

  • Other: Living area source: appraiser
  • HOA & community: No master association fee required

Exterior

  • Parking: Detached garage (garage owned) with approximately 1.5 garage/parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; One-story layout; Fee simple ownership; Rehab work completed (2025)
  • Construction: Brick construction; Property age approximately 71–80 years; Built before 1978
  • Exterior features: Lot dimensions approximately 100 x 60; Lot smaller than 0.25 acre

Interior

  • Kitchen: Kitchen on main level (approx. 15 x 12)
  • Bedrooms: 3 bedrooms (plus 1 possible; one bedroom below grade); Master bedroom on main level; Bedroom on second level (approx. 12 x 12); Bedroom on main level (approx. 12 x 10); Basement bedroom (approx. 15 x 15)
  • Bathrooms: 2 full bathrooms; Basement includes bathroom(s)
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Finished full basement; 8 total rooms
  • Laundry & utility: 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 2-bed/1.0-bath single-family listed at $229k.

Deal economics

  • At list price, monthly cash flow is $-52 ($-618/yr) — negative.
  • To cash-flow at today's rent, offer at most $220k (4.0% below list).
  • Meets the 1% rule at list price ($2k rent vs $229k).
  • Recommended offer: $202k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.0% vs local median 8.4% in South Holland — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

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; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 130 days — a 12% lower offer ($202k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 11y 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 $63k; list at $229k implies a 265% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.2% of price; built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $201,520 (12.0% 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. It's been on market 130 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.02%
Cap rate
6.02%
Cash-on-cash
-0.96%
DSCR
0.96
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$164,320
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15944 School St 0.14mi 2/1.0 1,008 (-3%) 4mo $175,000 $174 85
519 E 161st St 0.31mi 3/2.0 (+1) 1,024 (-2%) 5mo $210,000 $205 70
15509 Rose Dr 0.53mi 2/1.0 1,100 (+6%) 0mo $135,000 $123 65
15519 Ellis Ave 0.61mi 2/2.0 1,024 (-2%) 4mo $133,000 $130 62
15539 Minerva Ave 0.66mi 3/1.5 (+1) 1,050 (+1%) 2mo $134,000 $128 59
15722 Woodlawn East Ave 0.63mi 3/1.5 (+1) 1,015 (-2%) 1mo $101,000 $100 59
15503 Park Ln 0.57mi 3/2.0 (+1) 968 (-7%) 0mo $170,000 $176 53
930 E 161 Pl 0.37mi 3/1.5 (+1) 1,164 (+12%) 5mo $149,574 $129 51
717 E 154th St 0.65mi 3/1.0 (+1) 1,120 (+8%) 2mo $177,000 $158 50
15726 Ingleside Ave 0.35mi 3/2.0 (+1) 1,171 (+13%) 4mo $220,000 $188 50
823 E 163rd St 0.47mi 3/1.0 (+1) 1,184 (+14%) 1mo $197,500 $167 49
509 E 161st Pl 0.37mi 3/2.0 (+1) 1,176 (+13%) 4mo $182,000 $155 49

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
-17.8%
Equity multiple
0.37×
Total profit
$-40,160
Equity at exit
$34,145
10-year hold
IRR
-9.7%
Equity multiple
0.40×
Total profit
$-38,264
Equity at exit
$19,800

Cash invested: $64,120 (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
8.2×

Monthly cashflow live

Estimated rent
$2,339 high interval (Pro) →
Mortgage (P&I)
$1,201
Tax from tax record
$603 /mo · $7,232/yr
Insurance
$95
HOA
$0
Vacancy / Maint / Mgmt
$491
Net cashflow
$-52

Break-even live

Break-even rent $2,404
Max offer price $219,896
Occupancy floor 97%

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
$57,250
Closing costs
$6,870
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16246 Dobson Ave South Holland, IL 3.0 2.0 1250 $3,170 $2.54 1d 1 0.59mi
16001 Avalon Ave South Holland, IL 3.0 2.0 1136 $3,330 $2.93 6d 1 0.69mi
15324 Doctor Martin Luther King Junior Dr Unit 1B Dolton, IL 1.0 1.0 725 $985 $1.36 18d 1 0.81mi
15238 Doctor Martin Luther King Junior Dr Unit 2W Dolton, IL 2.0 1.0 800 $1,500 $1.88 10d 1 0.90mi
1450 E 154th Pl Dolton, IL 1.0 1.0 800 $1,250 $1.56 24d 1 1.08mi
14916 Langley Ave Dolton, IL 3.0 1.5 1418 $2,500 $1.76 24d 1 1.22mi
14817 Champlain Ave Dolton, IL 2.0 1.0 980 $2,430 $2.48 22d 1 1.35mi

Listing history 24 events

  1. 2026-06-16
    days on market $229,000 Active 130 DOM
  2. 2026-06-15
    days on market $229,000 Active 129 DOM
  3. 2026-06-13
    days on market $229,000 Active 127 DOM
  4. 2026-06-13
    days on market $229,000 Active 126 DOM
  5. 2026-06-09
    days on market $229,000 Active 123 DOM
  6. 2026-06-08
    days on market $229,000 Active 122 DOM
  7. 2026-06-07
    days on market $229,000 Active 121 DOM
  8. 2026-06-04
    days on market $229,000 Active 118 DOM
  9. 2026-06-03
    days on market $229,000 Active 117 DOM
  10. 2026-06-02
    days on market $229,000 Active 116 DOM
  11. 2026-06-01
    days on market $229,000 Active 115 DOM
  12. 2026-05-31
    days on market $229,000 Active 114 DOM
  13. 2026-05-12
    price $229,000
  14. 2026-02-06
    listed $237,000 Active
  15. 2016-04-22
    soldstatus $62,671 Closed Sale 226-char remark
    Show marketing remark (226 chars)

    Spacious all brick 3 bedroom ranch style home with full unfinished basement waiting for your decorating ideas! Side drive, private backyard, cul de sac, beautiful tree lined street. You won't be disappointed! Home sold as is.

  16. 2016-03-01
    status Pending 226-char remark
    Show marketing remark (226 chars)

    Spacious all brick 3 bedroom ranch style home with full unfinished basement waiting for your decorating ideas! Side drive, private backyard, cul de sac, beautiful tree lined street. You won't be disappointed! Home sold as is.

  17. 2016-02-26
    status Reactivated 226-char remark
    Show marketing remark (226 chars)

    Spacious all brick 3 bedroom ranch style home with full unfinished basement waiting for your decorating ideas! Side drive, private backyard, cul de sac, beautiful tree lined street. You won't be disappointed! Home sold as is.

  18. 2016-02-19
    status Pending 226-char remark
    Show marketing remark (226 chars)

    Spacious all brick 3 bedroom ranch style home with full unfinished basement waiting for your decorating ideas! Side drive, private backyard, cul de sac, beautiful tree lined street. You won't be disappointed! Home sold as is.

  19. 2016-02-12
    price $68,670 226-char remark
    Show marketing remark (226 chars)

    Spacious all brick 3 bedroom ranch style home with full unfinished basement waiting for your decorating ideas! Side drive, private backyard, cul de sac, beautiful tree lined street. You won't be disappointed! Home sold as is.

  20. 2016-02-12
    status Reactivated 226-char remark
    Show marketing remark (226 chars)

    Spacious all brick 3 bedroom ranch style home with full unfinished basement waiting for your decorating ideas! Side drive, private backyard, cul de sac, beautiful tree lined street. You won't be disappointed! Home sold as is.

  21. 2016-02-05
    status Pending 226-char remark
    Show marketing remark (226 chars)

    Spacious all brick 3 bedroom ranch style home with full unfinished basement waiting for your decorating ideas! Side drive, private backyard, cul de sac, beautiful tree lined street. You won't be disappointed! Home sold as is.

  22. 2016-01-27
    status Reactivated 226-char remark
    Show marketing remark (226 chars)

    Spacious all brick 3 bedroom ranch style home with full unfinished basement waiting for your decorating ideas! Side drive, private backyard, cul de sac, beautiful tree lined street. You won't be disappointed! Home sold as is.

  23. 2016-01-13
    status Pending 226-char remark
    Show marketing remark (226 chars)

    Spacious all brick 3 bedroom ranch style home with full unfinished basement waiting for your decorating ideas! Side drive, private backyard, cul de sac, beautiful tree lined street. You won't be disappointed! Home sold as is.

  24. 2015-11-18
    listed $76,300 New 226-char remark
    Show marketing remark (226 chars)

    Spacious all brick 3 bedroom ranch style home with full unfinished basement waiting for your decorating ideas! Side drive, private backyard, cul de sac, beautiful tree lined street. You won't be disappointed! Home sold as is.

ⓘ 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
$7,232 · $603/mo
Projected year-2 tax
$7,232 · $603/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 3/10 Moderate FEMA zone X (unshaded) · 18% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥103°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$28,063
− Mortgage interest
−$12,828
− Property taxes
−$7,232
− Insurance
−$1,145
− Repairs & maintenance
−$2,245
− Management
−$2,245
− Depreciation
−$6,662
Taxable loss
−$4,294
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,031
After-tax cash flow
$412/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

+200.1% since first listed
12 events — show timeline
  • 2026-05-12 Price Changed $229,000 MRED as Distributed by MLS Grid
  • 2026-02-06 Listed $237,000 MRED as Distributed by MLS Grid
  • 2016-04-22 Sold (MLS) $62,671 MRED as Distributed by MLS Grid
  • 2016-03-01 Pending MRED as Distributed by MLS Grid
  • 2016-02-26 Relisted MRED as Distributed by MLS Grid
  • 2016-02-19 Pending MRED as Distributed by MLS Grid
  • 2016-02-12 Price Changed $68,670 MRED as Distributed by MLS Grid
  • 2016-02-12 Relisted MRED as Distributed by MLS Grid
  • 2016-02-05 Pending MRED as Distributed by MLS Grid
  • 2016-01-27 Relisted MRED as Distributed by MLS Grid
  • 2016-01-13 Pending MRED as Distributed by MLS Grid
  • 2015-11-18 Listed $76,300 MRED as Distributed by MLS Grid

Property tax history

+6.2%/yr

Latest (2023): $7,232 · +25.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…