CashFlowRE
Sign in Sign up
619 Parkside Cir
D+ Composite 46.1
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).

  • ARV discount +13.6/15.0
  • Cash flow +12.6/30.0
  • 1% rule +4.6/10.0
  • Livability +3.9/5.0
  • DSCR +3.7/10.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$295,000

619 Parkside Cir · Streamwood, IL 60107
4 bd · 2.5 ba · 1,404 sqft · SingleFamily public records · 12 Days on market
Built 1961 9,801 sqft lot Est $341k · 14% under

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

Listing remarks

Welcome to this spacious and inviting 3-bedroom, 2-bathroom home offering an impressive combination of living space, functionality, and endless possibilities in a desirable Streamwood location. From the moment you arrive, you'll appreciate the home's welcoming presence, attractive curb appeal, and generous lot size that sets the stage for everything this property has to offer. Designed for comfortable everyday living and entertaining, the home features a thoughtful layout with multiple living areas that provide flexibility for today's lifestyle needs. Step inside to discover a bright and comfortable living room filled with natural light, creating a warm and welcoming atmosphere for family g

Key facts

  • Oversized kitchen
  • Bonus room
  • Huge backyard

Tags

GENEROUS LOT SIZEMULTIPLE LIVING AREASOVERSIZED KITCHENSPACIOUS FAMILY ROOMBONUS ROOMHUGE BACKYARD

Property features AI

Finance

  • Other: Living area measured from plans; Total finished area reported as 1,894
  • HOA & community: No master association fee required

Exterior

  • Parking: Four parking spaces total; Asphalt driveway; Owned parking
  • Security: Carbon monoxide detectors
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; One-story; Fee simple ownership; Built approximately 61–70 years ago; Facing/directions available via driving directions
  • Construction: Vinyl siding; Asphalt roof; Concrete perimeter foundation; Built before 1978
  • Exterior features: Lot dimensions approximately 69 x 40; Lot under 0.25 acre; School bus service

Interior

  • Kitchen: Eating area/table space; Range; Microwave; Refrigerator
  • Bedrooms: Three bedrooms (all on the main level) — primary 12 x 10; second 11 x 10; third 11 x 9
  • Flooring: Ceramic tile in kitchen, living room and laundry
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Natural gas heating; Central air conditioning; CO detectors; Ceiling fans
  • Interior features: Seven total rooms; Recreation room (main level); Storage room (main level)
  • Laundry & utility: In-unit laundry; Washer; Dryer; Laundry room (main level, 10 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 4-bed/2.5-bath single-family listed at $295k.

Deal economics

  • At list price, monthly cash flow is $-40 ($-482/yr) — negative.
  • To cash-flow at today's rent, offer at most $288k (2.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $283k (4.0% below list).
  • Recommended offer: $283k (4.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 4.5% in Streamwood — 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 78/100 on livability (#145 in IL, #2,660 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: commute D+, health & safety D+, amenities D.
  • SD U-46 (suburban): math 19% / reading 20% proficiency, ranked #386 of 620 in IL (top 62%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Oakhill Elem School (math 8% / reading 8%, grade F, #1,627 of 2,056 statewide, top 81%, 444 students, 0% FRL); Canton Middle School (math 15% / reading 24%, grade F, #421 of 665 statewide, top 64%, 548 students, 0% FRL); Streamwood High School (math 17% / reading 24%, grade F, #350 of 693 statewide, top 51%, 1,976 students, 0% FRL) — zoned schools average 0% FRL vs 52% district-wide (52 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+3.1%/yr); 43 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 27d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 6,272 units permitted in Cook County in 2024 (4,658 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($101k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 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 $170k; list at $295k implies a 74% gain — meaningful room to come down on a strong offer.
Recommended offer $283,251 (4.0% 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. Built in 1961 — 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 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. 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
0.96%
Cap rate
6.13%
Cash-on-cash
-0.58%
DSCR
0.97
GRM
8.7

CMA / ARV

ARV (on-the-fly)
$341,172
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
416 Concord Dr 0.36mi 3/1.0 (-1) 1,406 (+0%) 3mo $335,000 $238 70
803 E Streamwood Blvd 0.57mi 4/2.0 1,425 (+2%) 1mo $352,900 $248 68
401 Concord Dr 0.45mi 3/1.0 (-1) 1,406 (+0%) 2mo $330,000 $235 66
1013 Manor Dr 0.42mi 3/1.0 (-1) 1,360 (-3%) 1mo $330,000 $243 63
110 Cedar Cir 0.39mi 3/2.0 (-1) 1,305 (-7%) 2mo $339,500 $260 62
820 S Pine St 0.40mi 3/1.0 (-1) 1,465 (+4%) 2mo $305,000 $208 61
1020 S Park Blvd 0.45mi 4/2.0 1,600 (+14%) 3mo $260,001 $163 51
1200 Nippert Dr 0.60mi 3/1.5 (-1) 1,476 (+5%) 4mo $359,900 $244 51
725 Russet Ln 0.40mi 3/1.0 (-1) 1,237 (-12%) 3mo $226,000 $183 48
815 Oriole Dr 0.73mi 3/3.0 (-1) 1,550 (+10%) 0mo $330,000 $213 41
9 Arthur Ct 0.65mi 3/2.5 (-1) 1,588 (+13%) 6mo $395,000 $249 38
128 Mccabe Dr 0.73mi 4/2.0 1,200 (-14%) 4mo $365,000 $304 37

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 · 3.1% rent growth · sell at horizon

5-year hold
IRR
-17.1%
Equity multiple
0.40×
Total profit
$-49,888
Equity at exit
$43,985
10-year hold
IRR
-8.6%
Equity multiple
0.46×
Total profit
$-44,795
Equity at exit
$25,506

Cash invested: $82,600 (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 60107

Rents YoY
3.1%
Active inventory
43
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$2,833 high interval (Pro) →
Mortgage (P&I)
$1,547
Tax from tax record
$608 /mo · $7,295/yr
Insurance
$123
HOA
$0
Vacancy / Maint / Mgmt
$595
Net cashflow
$-40

Break-even live

Break-even rent $2,883
Max offer price $287,898
Occupancy floor 96%

Sensitivity live

Price -10% $127 -5% $43 +0% $-40 +5% $-124 +10% $-207
Rent -10% $-264 -5% $-152 +0% $-40 +5% $72 +10% $184
Rate -1.0pp $108 -0.5pp $35 base $-40 +0.5pp $-117 +1.0pp $-194

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
$73,750
Closing costs
$8,850
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1004 Oakland Dr Streamwood, IL 3.0 1.0 1060 $2,525 $2.38 14d 1 0.34mi
1020 S Park Blvd Streamwood, IL 4.0 2.0 1600 $3,300 $2.06 6d 1 0.45mi
202 E Streamwood Blvd Streamwood, IL 3.0 1.0 1060 $2,650 $2.50 45d 1 0.63mi
17 S Bartlett Rd Streamwood, IL 3.0 1.0 1100 $2,800 $2.55 45d 1 0.81mi
515 Freeman Ave Streamwood, IL 3.0 1.0 1150 $2,300 $2.00 12d 1 0.87mi
515 Freeman Ave Streamwood, IL 3.0 1.0 1150 $2,400 $2.09 26d 1 0.87mi
28 N Oltendorf Rd Streamwood, IL 3.0 2.5 1379 $2,750 $1.99 45d 1 0.96mi
300 Teak Ln Streamwood, IL 3.0 1.5 1286 $2,200 $1.71 26d 1 1.00mi
1503 McKool Ave Streamwood, IL 4.0 2.0 1300 $3,000 $2.31 45d 1 1.03mi
260 Wayne Ct Unit 2 Bartlett, IL 3.0 1.0 1200 $2,150 $1.79 14d 1 1.37mi
1839 McKool Ave Unit 1839 Streamwood, IL 4.0 1.5 1400 $3,350 $2.39 26d 1 1.39mi
1851 McKool Ave Streamwood, IL 3.0 1.5 1160 $2,100 $1.81 45d 1 1.42mi

Listing history 8 events

  1. 2026-06-21
    days on market $295,000 Active 12 DOM
  2. 2026-06-18
    days on market $295,000 Active 9 DOM
  3. 2026-06-17
    days on market $295,000 Active 8 DOM
  4. 2026-06-16
    days on market $295,000 Active 7 DOM
  5. 2026-06-15
    days on market $295,000 Active 6 DOM
  6. 2026-06-13
    days on market $295,000 Active 4 DOM
  7. 2026-06-10
    remarks 699-char remark
  8. 2026-06-10
    listed $295,000 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
$7,295 · $608/mo
Projected year-2 tax
$7,295 · $608/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 ≥102°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$33,990
− Mortgage interest
−$16,525
− Property taxes
−$7,295
− Insurance
−$1,475
− Repairs & maintenance
−$2,719
− Management
−$2,719
− Depreciation
−$8,582
Taxable loss
−$5,325
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,278
After-tax cash flow
$796/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
SD U-46
NCES district ID
1713710
Math proficiency
19% ▼ -7.00%
Reading proficiency
20% ▼ -7.00%
Median HH income
$69,757
Composite
19.39/100
National rank
#8783
State rank
#386 of 620 in IL

Livability — Streamwood

Score
78/100
State rank
#145
US rank
#2660

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Streamwood, IL
County
Cook County · 4,486,803 people
City population
38,886
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
38,886
Household income
$101,100
Rent vs Own
11.0% rent · 89.0% own
Severe rent burden
511.0

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
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 39% Hispanic / Latino 39% Two or more races 23% Asian 14% Black 4% Native American 1%
Hispanic origin (detail)
Mexican 33% Puerto Rican 1%
Common ancestry
Romanian 8% Portuguese 1% French 1%
Foreign-born
33% · Canada, South Korea, China
Languages at home
47% English-only · Spanish 32% Other Indo-European 8% Russian/Polish/Slavic 5%

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
▼ -239.04%
Current HPI
222.0977
Rent YoY
▲ 3.10%
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

+73.5% since first listed
13 events — show timeline
  • 2026-06-09 Listed $295,000 MRED as Distributed by MLS Grid
  • 2026-01-09 Listing Removed MRED as Distributed by MLS Grid
  • 2025-09-02 Contingent MRED as Distributed by MLS Grid
  • 2025-08-31 Listing Removed MRED as Distributed by MLS Grid
  • 2025-08-20 Relisted MRED as Distributed by MLS Grid
  • 2025-07-26 Listing Removed MRED as Distributed by MLS Grid
  • 2025-07-25 Relisted MRED as Distributed by MLS Grid
  • 2025-06-12 Contingent MRED as Distributed by MLS Grid
  • 2025-06-02 Price Changed MRED as Distributed by MLS Grid
  • 2025-05-16 Listing Removed MRED as Distributed by MLS Grid
  • 2025-05-16 Listed MRED as Distributed by MLS Grid
  • 2025-05-15 Listed MRED as Distributed by MLS Grid
  • 2001-10-04 Sold (Public Records) $170,000 Public Records

Property tax history

+3.4%/yr

Latest (2023): $7,295 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…