CashFlowRE
Sign in Sign up
1713 Brown Ave Multi-family
B Composite 71.57
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
  • DSCR +10.0/10.0
  • 1% rule +9.1/10.0
  • ARV discount +7.5/15.0
  • Schools +4.5/10.0
  • Livability +4.2/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$435,000

1713 Brown Ave · Evanston, IL 60201
4 bd · 2.0 ba · 1,792 sqft · MultiFamily public records
Built 1934 5,000 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

WOW MUST SEE THIS BEAUTIFUL BRICK & FRAME 2 FLAT WITH DUPLEX DOWN. 4 BEDROOMS ON FIRST FLOOR AND 2 ON SECOND FLOOR. CENTRAL AIR. HOUSE IN GOOD CONDITION READY TO MOVE IN. 2 CAR GARAGE WITH 3 PARKING SPACE. THIS IS NOT A DRIVE BY MUST SEE TO APPRECIATE SHOW AND SELL.

Key facts

  • 5,000 sq ft lot
  • 2 garage spots
  • Built 1934

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/2.0-bath multifamily listed at $435k.

Deal economics

  • At list price, monthly cash flow is $2k ($22k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $435k).
  • Cap rate 11.3% vs local median 2.9% in Evanston — 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 85/100 on livability (#26 in IL, #464 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, employment A+; Watch: cost of living F.
  • Evanston Twp Hsd 202 (urban): math 47% / reading 52% proficiency, ranked #54 of 620 in IL (top 9%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+4.9%/yr); 102 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals leasing fast (median 10d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 6,272 units permitted in Cook County in 2024 (4,658 in 5+ unit buildings).
  • At $6,150/mo this rent would consume 82% of the median local household income ($91k/yr) (locally 2996% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $13k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 4.9% rent growth), your $122k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 0 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 20y 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 $170k; list at $435k implies a 157% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1934 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $435,000

Questions for the listing agent

  1. Built in 1934 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.41%
Cap rate
11.31%
Cash-on-cash
17.91%
DSCR
1.80
GRM
5.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.93% rent growth · sell at horizon

5-year hold
IRR
11.6%
Equity multiple
1.47×
Total profit
$57,547
Equity at exit
$64,860
10-year hold
IRR
22.1%
Equity multiple
3.07×
Total profit
$251,580
Equity at exit
$37,611

Cash invested: $121,800 (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 60201

Rents YoY
4.9%
Active inventory
102
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$6,150 high interval (Pro) →
Mortgage (P&I)
$2,281
Tax from tax record
$579 /mo · $6,944/yr
Insurance
$181
HOA
$0
Vacancy / Maint / Mgmt
$1,292
Net cashflow
$1,817

Break-even live

Break-even rent $3,850
Max offer price $435,000
Occupancy floor 65%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 4 2 $3,724
1× unit 2 1 $2,426
Total (2 units) $6,150

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
$108,750
Closing costs
$13,050
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1633 McDaniel Ave Unit 2 Evanston, IL 5.0 2.0 1750 $3,900 $2.23 20d 1 0.42mi
1717 Ridge Ave Evanston, IL 3.0 1.0–2.0 876 $4,458 $5.09 2d 24 0.61mi
9054 Bennett Ave Unit 2 Evanston, IL 3.0 1.5 1378 $2,200 $1.60 24d 1 0.61mi
1615 Ridge Ave Evanston, IL 2.0–4.0 1.0–2.0 1318 $3,150 $2.39 7d 5 0.62mi
1125 Davis St Evanston, IL 3.0–4.0 1.0–3.0 1475 $4,895 $3.32 6d 6 0.63mi
8912 Ewing Ave Unit 2 Evanston, IL 3.0 1.0 1400 $2,430 $1.74 22d 1 0.78mi
9237 Lincolnwood Dr Evanston, IL 5.0 2.0 2564 $5,995 $2.34 10d 1 0.78mi
1008 Garnett Pl Unit 1A Evanston, IL 5.0 2.0 2000 $4,500 $2.25 5d 1 0.80mi
1008 Garnett Pl Unit 1A Evanston, IL 5.0 2.0 2000 $4,500 $2.25 3d 1 0.80mi
1590 Elmwood Ave Unit 304 Evanston, IL 3.0 2.0 1634 $4,995 $3.06 24d 1 0.81mi
1706 Sherman Ave Evanston, IL 3.0 1.0–2.5 1188 $5,750 $4.84 1d 11 0.93mi
1706 Sherman Ave #301 Evanston, IL 3.0 2.5 1701 $5,995 $3.52 24d 1 0.93mi
8734 Kimball Ave Unit 2 Skokie, IL 3.0 2.0 2000 $3,500 $1.75 24d 1 0.93mi
1930 Sherman Ave Unit 1S Evanston, IL 3.0 1.0 1500 $3,000 $2.00 24d 1 0.97mi
1715 Chicago Ave Evanston, IL 3.0 1.0–2.5 1267 $6,437 $5.08 2d 23 1.11mi
235 Greenwood St Unit CH Evanston, IL 3.0 2.0 1744 $6,350 $3.64 24d 1 1.39mi
2624 Thayer St Evanston, IL 5.0 2.5 2400 $7,500 $3.12 1d 1 1.39mi

Listing history 20 events

  1. 2026-04-30
    historical
  2. 2026-04-30
    listed $435,000
  3. 2012-02-03
    soldstatus $169,500
  4. 2012-01-31
    soldstatus $169,500 Closed Sale 273-char remark
    Show marketing remark (273 chars)

    WOW MUST SEE THIS BEAUTIFUL BRICK & FRAME 2 FLAT WITH DUPLEX DOWN. 4 BEDROOMS ON FIRST FLOOR AND 2 ON SECOND FLOOR. CENTRAL AIR. HOUSE IN GOOD CONDITION READY TO MOVE IN. 2 CAR GARAGE WITH 3 PARKING SPACE. THIS IS NOT A DRIVE BY MUST SEE TO APPRECIATE SHOW AND SELL.

  5. 2011-11-30
    status Pending 273-char remark
    Show marketing remark (273 chars)

    WOW MUST SEE THIS BEAUTIFUL BRICK & FRAME 2 FLAT WITH DUPLEX DOWN. 4 BEDROOMS ON FIRST FLOOR AND 2 ON SECOND FLOOR. CENTRAL AIR. HOUSE IN GOOD CONDITION READY TO MOVE IN. 2 CAR GARAGE WITH 3 PARKING SPACE. THIS IS NOT A DRIVE BY MUST SEE TO APPRECIATE SHOW AND SELL.

  6. 2011-11-17
    listed $169,500 New 273-char remark
    Show marketing remark (273 chars)

    WOW MUST SEE THIS BEAUTIFUL BRICK & FRAME 2 FLAT WITH DUPLEX DOWN. 4 BEDROOMS ON FIRST FLOOR AND 2 ON SECOND FLOOR. CENTRAL AIR. HOUSE IN GOOD CONDITION READY TO MOVE IN. 2 CAR GARAGE WITH 3 PARKING SPACE. THIS IS NOT A DRIVE BY MUST SEE TO APPRECIATE SHOW AND SELL.

  7. 2009-12-04
    soldstatus $96,075 Closed Sale 455-char remark
    Show marketing remark (455 chars)

    Handyman Special. .Spacious Multi-Unit Bldg Features 1st Floor Duplex 2 BR/1BA & LL 2 Offices & 1 Full Bath * 2nd Floor Unit Features 2 BR/1BA W/ Private Front & Rear Entrances * Separate Utilities * Detached 2 Car Garage * New 3/09 Partial Concrete Driveway * Fenced Yard * Note Sold "As-Is" NOW UNDER AUCTION TERMS!! * All auctioned properties are subject to a 5% buyers premium, and subject to a reserve price * * *

  8. 2009-10-21
    status Pending 455-char remark
    Show marketing remark (455 chars)

    Handyman Special. .Spacious Multi-Unit Bldg Features 1st Floor Duplex 2 BR/1BA & LL 2 Offices & 1 Full Bath * 2nd Floor Unit Features 2 BR/1BA W/ Private Front & Rear Entrances * Separate Utilities * Detached 2 Car Garage * New 3/09 Partial Concrete Driveway * Fenced Yard * Note Sold "As-Is" NOW UNDER AUCTION TERMS!! * All auctioned properties are subject to a 5% buyers premium, and subject to a reserve price * * *

  9. 2009-09-30
    price $120,000 Price Change 455-char remark
    Show marketing remark (455 chars)

    Handyman Special. .Spacious Multi-Unit Bldg Features 1st Floor Duplex 2 BR/1BA & LL 2 Offices & 1 Full Bath * 2nd Floor Unit Features 2 BR/1BA W/ Private Front & Rear Entrances * Separate Utilities * Detached 2 Car Garage * New 3/09 Partial Concrete Driveway * Fenced Yard * Note Sold "As-Is" NOW UNDER AUCTION TERMS!! * All auctioned properties are subject to a 5% buyers premium, and subject to a reserve price * * *

  10. 2009-08-28
    price $129,900 Price Change 455-char remark
    Show marketing remark (455 chars)

    Handyman Special. .Spacious Multi-Unit Bldg Features 1st Floor Duplex 2 BR/1BA & LL 2 Offices & 1 Full Bath * 2nd Floor Unit Features 2 BR/1BA W/ Private Front & Rear Entrances * Separate Utilities * Detached 2 Car Garage * New 3/09 Partial Concrete Driveway * Fenced Yard * Note Sold "As-Is" NOW UNDER AUCTION TERMS!! * All auctioned properties are subject to a 5% buyers premium, and subject to a reserve price * * *

  11. 2009-07-23
    price $150,900 Price Change 455-char remark
    Show marketing remark (455 chars)

    Handyman Special. .Spacious Multi-Unit Bldg Features 1st Floor Duplex 2 BR/1BA & LL 2 Offices & 1 Full Bath * 2nd Floor Unit Features 2 BR/1BA W/ Private Front & Rear Entrances * Separate Utilities * Detached 2 Car Garage * New 3/09 Partial Concrete Driveway * Fenced Yard * Note Sold "As-Is" NOW UNDER AUCTION TERMS!! * All auctioned properties are subject to a 5% buyers premium, and subject to a reserve price * * *

  12. 2009-07-03
    status Reactivated 455-char remark
    Show marketing remark (455 chars)

    Handyman Special. .Spacious Multi-Unit Bldg Features 1st Floor Duplex 2 BR/1BA & LL 2 Offices & 1 Full Bath * 2nd Floor Unit Features 2 BR/1BA W/ Private Front & Rear Entrances * Separate Utilities * Detached 2 Car Garage * New 3/09 Partial Concrete Driveway * Fenced Yard * Note Sold "As-Is" NOW UNDER AUCTION TERMS!! * All auctioned properties are subject to a 5% buyers premium, and subject to a reserve price * * *

  13. 2009-05-18
    historical 455-char remark
    Show marketing remark (455 chars)

    Handyman Special. .Spacious Multi-Unit Bldg Features 1st Floor Duplex 2 BR/1BA & LL 2 Offices & 1 Full Bath * 2nd Floor Unit Features 2 BR/1BA W/ Private Front & Rear Entrances * Separate Utilities * Detached 2 Car Garage * New 3/09 Partial Concrete Driveway * Fenced Yard * Note Sold "As-Is" NOW UNDER AUCTION TERMS!! * All auctioned properties are subject to a 5% buyers premium, and subject to a reserve price * * *

  14. 2009-04-16
    price $164,900 455-char remark
    Show marketing remark (455 chars)

    Handyman Special. .Spacious Multi-Unit Bldg Features 1st Floor Duplex 2 BR/1BA & LL 2 Offices & 1 Full Bath * 2nd Floor Unit Features 2 BR/1BA W/ Private Front & Rear Entrances * Separate Utilities * Detached 2 Car Garage * New 3/09 Partial Concrete Driveway * Fenced Yard * Note Sold "As-Is" NOW UNDER AUCTION TERMS!! * All auctioned properties are subject to a 5% buyers premium, and subject to a reserve price * * *

  15. 2009-03-16
    price $179,900 455-char remark
    Show marketing remark (455 chars)

    Handyman Special. .Spacious Multi-Unit Bldg Features 1st Floor Duplex 2 BR/1BA & LL 2 Offices & 1 Full Bath * 2nd Floor Unit Features 2 BR/1BA W/ Private Front & Rear Entrances * Separate Utilities * Detached 2 Car Garage * New 3/09 Partial Concrete Driveway * Fenced Yard * Note Sold "As-Is" NOW UNDER AUCTION TERMS!! * All auctioned properties are subject to a 5% buyers premium, and subject to a reserve price * * *

  16. 2009-02-18
    listed $206,900 455-char remark
    Show marketing remark (455 chars)

    Handyman Special. .Spacious Multi-Unit Bldg Features 1st Floor Duplex 2 BR/1BA & LL 2 Offices & 1 Full Bath * 2nd Floor Unit Features 2 BR/1BA W/ Private Front & Rear Entrances * Separate Utilities * Detached 2 Car Garage * New 3/09 Partial Concrete Driveway * Fenced Yard * Note Sold "As-Is" NOW UNDER AUCTION TERMS!! * All auctioned properties are subject to a 5% buyers premium, and subject to a reserve price * * *

  17. 2007-05-12
    historical
  18. 2006-12-05
    listed
  19. 2006-06-22
    soldstatus $430,000
  20. 1990-03-20
    soldstatus $75,000

ⓘ 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
$6,944 · $579/mo
Projected year-2 tax
$8,409 · $701/mo
Expected delta
+$1,465/yr (+$122/mo · 21.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 21% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥98°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 5 unhealthy d/yr today · 6 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
$73,800
− Mortgage interest
−$24,367
− Property taxes
−$6,944
− Insurance
−$2,175
− Repairs & maintenance
−$5,904
− Management
−$5,904
− Depreciation
−$12,655
Taxable income
$15,851
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,804
After-tax cash flow
$18,004/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
Evanston Twp Hsd 202
NCES district ID
1714490
Math proficiency
47% ▼ -3.00%
Reading proficiency
52% ▬ 0.00%
Median HH income
$72,672
Composite
44.52/100
National rank
#2794
State rank
#54 of 620 in IL

Livability — Evanston

Score
85/100
State rank
#26
US rank
#464

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Evanston, IL
County
Cook County · 4,486,803 people
City population
76,085
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
43,744
Household income
$90,545
Rent vs Own
45.4% rent · 54.6% own
Severe rent burden
2996.0

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 0.58)
Race & ethnicity
White 62% Black 12% Two or more races 11% Hispanic / Latino 11% Asian 10%
Hispanic origin (detail)
Mexican 5% Puerto Rican 1%
Common ancestry
Romanian 5% Scotch-Irish 3% Italian 2%
Foreign-born
15% · Canada, China, South Korea
Languages at home
81% English-only · Spanish 5% Chinese 4% Other Indo-European 3%

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
▼ -298.75%
Current HPI
176.2844
Rent YoY
▲ 4.93%
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

+480.0% since first listed
20 events — show timeline
  • 2026-04-30 Listed $435,000 MRED as Distributed by MLS Grid
  • 2026-04-30 Listing Removed MRED as Distributed by MLS Grid
  • 2012-02-03 Sold (Public Records) $169,500 Public Records
  • 2012-01-31 Sold (MLS) $169,500 MRED as Distributed by MLS Grid
  • 2011-11-30 Pending MRED as Distributed by MLS Grid
  • 2011-11-17 Listed $169,500 MRED as Distributed by MLS Grid
  • 2009-12-04 Sold (MLS) $96,075 MRED as Distributed by MLS Grid
  • 2009-10-21 Pending MRED as Distributed by MLS Grid
  • 2009-09-30 Price Changed $120,000 MRED as Distributed by MLS Grid
  • 2009-08-28 Price Changed $129,900 MRED as Distributed by MLS Grid
  • 2009-07-23 Price Changed $150,900 MRED as Distributed by MLS Grid
  • 2009-07-03 Relisted MRED as Distributed by MLS Grid
  • 2009-05-18 Contingent MRED as Distributed by MLS Grid
  • 2009-04-16 Price Changed $164,900 MRED as Distributed by MLS Grid
  • 2009-03-16 Price Changed $179,900 MRED as Distributed by MLS Grid
  • 2009-02-18 Listed $206,900 MRED as Distributed by MLS Grid
  • 2007-05-12 Listing Removed MRED as Distributed by MLS Grid
  • 2006-12-05 Listed MRED as Distributed by MLS Grid
  • 2006-06-22 Sold (Public Records) $430,000 Public Records
  • 1990-03-20 Sold (Public Records) $75,000 Public Records

Property tax history

-0.7%/yr

Latest (2023): $6,944 · +4.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…