CashFlowRE
Sign in Sign up
16438 Wood St
B+ Composite 77.7
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Schools +1.7/10.0

$59,000

16438 Wood St · Markham, IL 60428
3 bd · 1.0 ba · 960 sqft · SingleFamily public records · 189 Days on market
Built 1964 Fair condition 5,941 sqft lot $61/sqft · 61% below area

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

Listing remarks MLS

This is a Fannie Mae Homepath Property and you can buy it for as little as 3% down! This home is approved for Homepath and Homepath Renovation Mortgage Financing. Take advantage of the 3.5% Closing Cost/Appliance incentive if owner occupant buyer closes by June 30, 2010. Call lister for details. Easy living 1 level with 3 beds, 1 bath and nice backyard.

Key facts

  • 5,941 sq ft lot
  • 2 parking spots
  • Built 1964

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $59k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $1k ($17k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $59k).
  • Recommended offer: $52k (12.0% below list) — sets the bar for market timing.
  • Cap rate 35.3% vs local median 10.5% in Markham — 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 76/100 on livability (#186 in IL, #3,539 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime D, amenities D, employment 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.
  • Zoned schools: Barack H Obama Learning Academy (math 24% / reading 24%, grade F, #850 of 2,056 statewide, top 45%, 468 students, 0% FRL); Thornwood High School (math 8% / reading 9%, grade F, #584 of 693 statewide, top 85%, 1,996 students, 0% FRL).
  • Market conditions: 106 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals lingering (median 52d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; 6,272 units permitted in Cook County in 2024 (4,658 in 5+ unit buildings).
  • At $2,319/mo this rent would consume 52% of the median local household income ($53k/yr) (locally 32% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $6k of equity ($408 loan paydown + $6k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~1 year — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 189 days — a 12% lower offer ($52k) is reasonable based on typical stale-listing flexibility.
  • 4 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 $20k; list at $59k implies a 196% gain — meaningful room to come down on a strong offer.
Recommended offer $51,920 (12.0% below list)

Questions for the listing agent

  1. It's been on market 189 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  8. 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.
  9. 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.
  10. 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
3.93% ✓
Cap rate
35.26%
Cash-on-cash
103.45%
DSCR
5.60
GRM
2.1

CMA / ARV

ARV (median comp)
$151,614
List price
$59,000
Delta
-61.09%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16222 Honore Ave 0.29mi 3/1.0 965 (+0%) 2mo $135,000 $140 84
16140 Marshfield Ave 0.42mi 3/1.0 948 (-1%) 0mo $160,000 $169 78
16317 Ashland Ave 0.33mi 3/1.0 1,014 (+6%) 1mo $195,000 $192 75
16343 Dixie Hwy 0.24mi 3/1.0 1,040 (+8%) 1mo $162,000 $156 74
16807 Wood St 0.44mi 3/1.0 985 (+3%) 5mo $90,000 $91 71
16510 Winchester Ave 0.20mi 3/1.5 1,051 (+10%) 3mo $80,000 $76 71
16641 Paulina St 0.30mi 3/1.0 1,050 (+9%) 1mo $185,000 $176 70
16549 Hermitage Ave 0.17mi 3/1.5 1,087 (+13%) 3mo $153,000 $141 66
16784 Trapet Ave 0.60mi 3/1.0 970 (+1%) 5mo $96,000 $99 66
1716 W 163rd St 0.24mi 3/1.0 1,092 (+14%) 2mo $136,200 $125 64
16951 Winchester Ave 0.64mi 3/1.5 864 (-10%) 1mo $197,000 $228 51
1833 170th St 0.70mi 3/1.0 1,078 (+12%) 0mo $37,500 $35 46

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
—
Equity multiple
8.44×
Total profit
$122,874
Equity at exit
$53,152
10-year hold
IRR
—
Equity multiple
18.59×
Total profit
$290,582
Equity at exit
$114,624

Cash invested: $16,520 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
38 active · 37 under contract
Months of supply
9.1 mo (11%/mo absorbed)
Median asking
$149,950 ($143/sqft)
Median days on market
66 d
This list price
3% of active listings are priced below it
ARV vs active asking
+10.6% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 60428

Home prices YoY
8.5%
Active inventory
106
Price-to-rent
2.1×

Monthly cashflow live

Estimated rent
$2,319 high interval (Pro) →
Mortgage (P&I)
−$309
Tax est. 1.5%
−$74 /mo · $885/yr
Insurance
−$25
HOA
−$0
Vacancy / Maint / Mgmt
−$487
Net cashflow
$1,424

Break-even live

Break-even rent $516
Max offer price $59,000
Occupancy floor 34%

Sensitivity live

Price -10% $1,465 -5% $1,445 +0% $1,424 +5% $1,404 +10% $1,383
Rent -10% $1,241 -5% $1,333 +0% $1,424 +5% $1,516 +10% $1,607
Rate -1.0pp $1,454 -0.5pp $1,439 base $1,424 +0.5pp $1,409 +1.0pp $1,393

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
$14,750
Closing costs
$1,770
Reserves months
—
Total cash needed
—

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Short-term bridge; refi at stabilization.

Rent comps 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16340 Ashland Ave Markham, IL 3.0 1.0 956 $2,500 $2.62 51d 1 0.27mi
16125 Marshfield Ave Markham, IL 3.0 1.0 1043 $2,400 $2.30 138d 1 0.44mi
16775 Artesian Ave Hazel Crest, IL 3.0 1.0 867 $2,150 $2.48 32d 1 0.89mi
16752 Artesian Ave Hazel Crest, IL 3.0 1.0 867 $2,200 $2.54 96d 1 0.90mi
2308 170th St Hazel Crest, IL 3.0 2.0 1020 $2,400 $2.35 3d 1 0.93mi
2308 170th St Hazel Crest, IL 3.0 2.0 1020 $2,400 $2.35 0d 1 0.93mi
16352 Oxford Dr Markham, IL 3.0 1.0 967 $2,500 $2.59 0d 1 1.12mi
16048 Halsted St Unit 2 Harvey, IL 3.0 1.0 1091 $1,650 $1.51 165d 1 1.33mi
16048 Halsted St Unit 2 Harvey, IL 3.0 1.0 1091 $1,625 $1.49 121d 1 1.33mi
17141 Highland Ave Hazel Crest, IL 3.0 1.0 1100 $2,350 $2.14 20d 1 1.48mi

Property features AI

Finance

Other
Parcel number: 29194110530000
HOA & community
No master association fee required

Exterior

Parking
2 parking spaces
Utilities
Public waterPublic sewer
Home design
Detached single-family homeOne-story layoutFee simple ownershipBuilt before 1978
Construction
Aluminum siding, vinyl siding and brick exterior
Exterior features
30 x 150 lot dimensionsLess than 0.25 acre lot

Interior

Kitchen
Kitchen on the main level (approx. 8 x 12)
Bedrooms
Master bedroom on the main level (approx. 12 x 20)Two additional main-level bedrooms (each approx. 12 x 10)
Bathrooms
1 full bathroom
Heating & cooling
Natural gas heatingForced air heating
Interior features
5 total roomsSchool bus service and commuter transit nearbyCommuter train and interstate access
Laundry & utility
Laundry room

Listing history 50 events

  1. 2026-11-08
    days on market $59,000 Active 189 DOM
  2. 2026-11-07
    days on market $59,000 Active 188 DOM
  3. 2026-11-06
    days on market $59,000 Active 187 DOM
  4. 2026-11-05
    days on market $59,000 Active 186 DOM
  5. 2026-11-04
    days on market $59,000 Active 185 DOM
  6. 2026-11-02
    days on market $59,000 Active 183 DOM
  7. 2026-11-01
    days on market $59,000 Active 182 DOM
  8. 2026-10-31
    days on market $59,000 Active 181 DOM
  9. 2026-10-30
    statusdays on market $59,000 Active 180 DOM
  10. 2026-10-29
    days on market $59,000 Contingent - Continue to Show 179 DOM
  11. 2026-10-28
    days on market $59,000 Contingent - Continue to Show 178 DOM
  12. 2026-10-27
    days on market $59,000 Contingent - Continue to Show 177 DOM
  13. 2026-10-26
    days on market $59,000 Contingent - Continue to Show 176 DOM
  14. 2026-10-25
    days on market $59,000 Contingent - Continue to Show 175 DOM
  15. 2026-10-24
    days on market $59,000 Contingent - Continue to Show 174 DOM
  16. 2026-10-23
    days on market $59,000 Contingent - Continue to Show 173 DOM
  17. 2026-10-22
    days on market $59,000 Contingent - Continue to Show 172 DOM
  18. 2026-10-21
    days on market $59,000 Contingent - Continue to Show 171 DOM
  19. 2026-10-20
    days on market $59,000 Contingent - Continue to Show 170 DOM
  20. 2026-10-19
    days on market $59,000 Contingent - Continue to Show 169 DOM
  21. 2026-10-18
    days on market $59,000 Contingent - Continue to Show 168 DOM
  22. 2026-10-17
    days on market $59,000 Contingent - Continue to Show 167 DOM
  23. 2026-10-16
    days on market $59,000 Contingent - Continue to Show 166 DOM
  24. 2026-10-15
    days on market $59,000 Contingent - Continue to Show 165 DOM
  25. 2026-10-14
    days on market $59,000 Contingent - Continue to Show 164 DOM
  26. 2026-10-13
    days on market $59,000 Contingent - Continue to Show 163 DOM
  27. 2026-10-12
    days on market $59,000 Contingent - Continue to Show 162 DOM
  28. 2026-10-11
    days on market $59,000 Contingent - Continue to Show 161 DOM
  29. 2026-10-10
    days on market $59,000 Contingent - Continue to Show 160 DOM
  30. 2026-10-09
    days on market $59,000 Contingent - Continue to Show 159 DOM
  31. 2026-10-08
    days on market $59,000 Contingent - Continue to Show 158 DOM
  32. 2026-10-07
    days on market $59,000 Contingent - Continue to Show 157 DOM
  33. 2026-10-06
    days on market $59,000 Contingent - Continue to Show 156 DOM
  34. 2026-10-05
    days on market $59,000 Contingent - Continue to Show 155 DOM
  35. 2026-10-04
    days on market $59,000 Contingent - Continue to Show 154 DOM
  36. 2026-10-04
    days on market $59,000 Contingent - Continue to Show 153 DOM
  37. 2026-10-02
    days on market $59,000 Contingent - Continue to Show 152 DOM
  38. 2026-10-01
    days on market $59,000 Contingent - Continue to Show 151 DOM
  39. 2026-09-30
    days on market $59,000 Contingent - Continue to Show 150 DOM
  40. 2026-09-29
    days on market $59,000 Contingent - Continue to Show 149 DOM
  41. 2026-09-28
    days on market $59,000 Contingent - Continue to Show 148 DOM
  42. 2026-09-27
    days on market $59,000 Contingent - Continue to Show 147 DOM
  43. 2026-09-26
    days on market $59,000 Contingent - Continue to Show 146 DOM
  44. 2026-09-25
    days on market $59,000 Contingent - Continue to Show 145 DOM
  45. 2026-09-24
    days on market $59,000 Contingent - Continue to Show 144 DOM
  46. 2026-09-23
    days on market $59,000 Contingent - Continue to Show 143 DOM
  47. 2026-09-22
    statusdays on market $59,000 Contingent - Continue to Show 142 DOM
  48. 2026-09-21
    days on market $59,000 Active 141 DOM
  49. 2026-09-20
    days on market $59,000 Active 140 DOM
  50. 2026-09-19
    days on market $59,000 Active 139 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (shaded) · 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
  • 🫁 Air quality 3/10 Moderate 4 unhealthy d/yr today · 4 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
$27,826
− Mortgage interest
−$3,305
− Property taxes
−$885
− Insurance
−$295
− Repairs & maintenance
−$2,226
− Management
−$2,226
− Depreciation
−$1,716
Taxable income
$17,173
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,121
After-tax cash flow
$12,968/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.

Condition & rehab AI · 9 photos

Fair 45/100 Moderate rehab Est. rehab $24,000–$43,200 screening

This home requires moderate renovations to improve its condition and increase its value. Key areas for improvement include the kitchen, exterior, and interior walls.

Deferred maintenance Est. $60,000–$180,000 screening

  • Major Roof (roof) — No roof visible in photos
  • Major Hvac (hvac) — No HVAC unit visible in photos
  • Major Windows (windows) — No windows visible in photos
  • Major Electrical (electrical) — No electrical panel visible in photos
  • Major Plumbing (plumbing) — No plumbing fixtures visible in photos
  • Major Exterior (exterior) — No exterior siding visible in photos

Repairs flagged

  • Major Kitchen countertops — Severe wear and tear, likely requiring replacement.
  • Major Kitchen cabinetry — Outdated and in poor condition, needs replacement.
  • Major Kitchen backsplash — Dated and in poor condition, needs replacement.
  • Moderate Exterior siding — Weathered and in need of repainting or replacement.
  • Minor Landscaping — Sparse and in need of some maintenance.

Value-add opportunities

  • Resale Replace kitchen countertops and cabinetry — Modernizing the kitchen will significantly enhance its appeal to potential buyers. ↑
  • Both Paint interior walls and exterior siding — Improving the curb appeal and interior will attract both buyers and renters. ↑

ⓘ Rehab cost is a screening estimate — Moderate scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 16/100

Zoned Schools

Elementary Barack H Obama Learning Academy F IL #850/2,056 Nat'l #30,133/41,679 High Thornwood High School F IL #584/693 Nat'l #16,618/17,239

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
B Composite livability gradescore 76/100

Livability — Markham

Score
76/100
State rank
#186
US rank
#3539

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Markham, IL
County
Cook · 5,347,519 people
City population
10,980
Metro
Chicago-Naperville-Elgin, IL-IN
Population (ZIP)
10,980
Household income
$53,059
Rent vs Own
26.7% rent · 73.3% own
Severe rent burden
32% of renters

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 (69%)
Race & ethnicity
Black 69% Hispanic / Latino 17% White 11% Two or more races 4%
Hispanic origin (detail)
Mexican 16%
Languages at home
86% English-only · Spanish 14%

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
—

Price history

+51.3% since first listed
16 events — show timeline
  • 2026-05-12 Contingent — MRED as Distributed by MLS Grid
  • 2026-05-01 Listed $59,000 MRED as Distributed by MLS Grid
  • 2017-06-11 Listing Removed — MRED as Distributed by MLS Grid
  • 2017-05-09 Price Changed — MRED as Distributed by MLS Grid
  • 2017-04-11 Price Changed — MRED as Distributed by MLS Grid
  • 2017-03-15 Price Changed — MRED as Distributed by MLS Grid
  • 2017-03-11 Price Changed — MRED as Distributed by MLS Grid
  • 2017-03-08 Price Changed — MRED as Distributed by MLS Grid
  • 2017-03-03 Price Changed — MRED as Distributed by MLS Grid
  • 2017-01-31 Listed — MRED as Distributed by MLS Grid
  • 2010-07-06 Sold (MLS) $19,900 MRED as Distributed by MLS Grid
  • 2010-06-09 Pending — MRED as Distributed by MLS Grid
  • 2010-05-20 Listed $19,900 MRED as Distributed by MLS Grid
  • 2006-04-03 Listing Removed — MRED as Distributed by MLS Grid
  • 2006-01-19 Listed — MRED as Distributed by MLS Grid
  • 1985-07-19 Sold (Public Records) $39,000 Public Records

Property tax history

+5.5%/yr

Latest (2023): $3,812 · +475.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…