CashFlowRE
Sign in Sign up
730 E 156th St
D+ Composite 45.79
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 +22.5/30.0
  • DSCR +7.2/10.0
  • 1% rule +6.6/10.0
  • Livability +3.9/5.0
  • 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

$259,999

730 E 156th St · South Holland, IL 60473
4 bd · 1.0 ba · 1,439 sqft · SingleFamily public records · 1 Days on market
Built 1956 6,621 sqft lot Est $220k · 18% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Beautifully maintained brick ranch on a quiet, tree-lined street in South Holland! This move-in-ready home features hardwood floors, bright living room, an updated kitchen with white shaker cabinets, black subway tile backsplash, matte black hardware and fixtures, stainless steel appliances, and a cozy dining area. Three spacious bedrooms and two renovated bathrooms offer modern finishes throughout. The standout vaulted family room boasts exposed wood beams and a stunning floor to ceiling fireplace. Enjoy one of the largest backyards on the block with mature trees, lush landscaping, fencing, and a patio area perfect for entertaining. Schedule your showing today!

Key facts

  • Exposed wood beams
  • Updated kitchen
  • Vaulted family room

Tags

UPDATED KITCHENWHITE SHAKER CABINETSBLACK SUBWAY TILE BACKSPLASHSTAINLESS STEEL APPLIANCESVAULTED FAMILY ROOMEXPOSED WOOD BEAMS

Property features AI

Finance

  • Other: Parcel number available; Directions: Cottage Grove to 156th Street, west to house
  • HOA & community: No required master association fee

Exterior

  • Parking: Detached garage (garage owned); Approximately 1.5 garage/parking spaces
  • Security: Carbon monoxide detectors; Ceiling fans
  • Utilities: Lake Michigan water source; Public sewer
  • Home design: Detached single-family ranch (one story); Fee simple ownership; Not currently leased; Rehab completed or planned in 2025; School bus service available
  • Construction: Brick construction; Asphalt roof; Concrete perimeter foundation; Built before 1978 (estimated age 61–70 years)
  • Exterior features: Landscaped lot; Sidewalks, street lights and paved streets

Interior

  • Kitchen: Range; Microwave; Dishwasher; Refrigerator; Eating area / table space in the kitchen
  • Bedrooms: Three bedrooms (all on the main level); Master bedroom on the main level
  • Flooring: Hardwood flooring in several rooms; Laminate and wood laminate flooring in kitchen, family room and laundry
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Natural gas forced-air heating; Central air conditioning; Gas water heater
  • Interior features: First-floor bedroom; First-floor full bathroom; Skylights and window screens; One wood-burning fireplace in the family room; Six total rooms
  • Laundry & utility: Main-level 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 4-bed/1.0-bath single-family listed at $260k.

Deal economics

  • At list price, monthly cash flow is $437 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $260k).

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; 12 comparable units currently listed for rent nearby; rentals leasing fast (median 10d on market — plan ~1-2 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 $8k of value loss. Plan a longer hold.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 10 sale attempts since 14y 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 $74k; list at $260k implies a 249% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $259,999

Questions for the listing agent

  1. Built in 1956 — 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 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.16%
Cap rate
8.31%
Cash-on-cash
7.20%
DSCR
1.32
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$220,167
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
746 E 157th St 0.11mi 4/2.0 1,403 (-2%) 3mo $180,000 $128 84
15607 Gouwens Ln 0.09mi 3/1.5 (-1) 1,317 (-8%) 5mo $237,000 $180 71
15518 Maple St 0.34mi 4/2.0 1,345 (-6%) 1mo $120,000 $89 68
615 E 156th Pl 0.15mi 3/2.0 (-1) 1,300 (-10%) 2mo $198,650 $153 66
15439 University Ave 0.55mi 3/1.5 (-1) 1,428 (-1%) 1mo $250,000 $175 66
15547 Drexel Ave 0.22mi 3/2.5 (-1) 1,600 (+11%) 2mo $187,500 $117 58
618 E 159th Pl 0.43mi 4/2.0 1,294 (-10%) 2mo $236,000 $182 58
15554 S Park Ave 0.45mi 3/2.0 (-1) 1,530 (+6%) 4mo $300,000 $196 57
15265 Drexel Ave 0.50mi 3/2.0 (-1) 1,344 (-7%) 2mo $155,000 $115 55
15203 Waterman Dr 0.67mi 3/2.0 (-1) 1,548 (+8%) 0mo $280,000 $181 47
1012 E 159th Pl 0.53mi 3/2.0 (-1) 1,600 (+11%) 1mo $190,000 $119 47
15321 Ellis Ave 0.52mi 3/2.5 (-1) 1,224 (-15%) 4mo $135,000 $110 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-5.2%
Equity multiple
0.81×
Total profit
$-14,179
Equity at exit
$38,767
10-year hold
IRR
4.5%
Equity multiple
1.33×
Total profit
$24,013
Equity at exit
$22,480

Cash invested: $72,800 (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 60473

Active inventory
135
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$3,007 high interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$467 /mo · $5,602/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$631
Net cashflow
$437

Break-even live

Break-even rent $2,454
Max offer price $259,999
Occupancy floor 80%

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
$65,000
Closing costs
$7,800
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
15509 Park Ln South Holland, IL 4.0 1.5 1200 $3,400 $2.83 24d 1 0.23mi
15509 Park Ln South Holland, IL 4.0 1.5 1200 $3,400 $2.83 7d 1 0.23mi
15231 Hastings Dr Dolton, IL 4.0 1.5 1487 $2,146 $1.44 7d 1 0.74mi
16001 Avalon Ave South Holland, IL 3.0 2.0 1136 $3,330 $2.93 6d 1 0.81mi
14916 Langley Ave Dolton, IL 3.0 1.5 1418 $2,500 $1.76 24d 1 0.81mi
15707 Dante Dr South Holland, IL 3.0 2.0 1800 $2,950 $1.64 2d 1 0.88mi
16246 Dobson Ave South Holland, IL 3.0 2.0 1250 $3,170 $2.54 1d 1 0.92mi
14716 Dorchester Ave Dolton, IL 3.0 2.0 1250 $2,800 $2.24 19d 1 1.33mi
14738 Blackstone Ave Dolton, IL 3.0 1.0 1017 $2,400 $2.36 10d 1 1.37mi
14844 Wabash Ave Dolton, IL 3.0 1.5 1277 $2,320 $1.82 24d 1 1.44mi
15400 Merrill Ave South Holland, IL 4.0 2.0 1508 $3,330 $2.21 21d 1 1.45mi
660 Clyde Ave Calumet City, IL 3.0 1.5 1400 $1,750 $1.25 3d 1 1.46mi

Listing history 2 events

  1. 2026-06-18
    remarks 670-char remark
  2. 2026-06-18
    listed $259,999 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
$5,602 · $467/mo
Projected year-2 tax
$5,752 · $479/mo
Expected delta
+$150/yr (+$13/mo · 2.7%)

ⓘ 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 3/10 Moderate 7 d/yr ≥101°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
$36,082
− Mortgage interest
−$14,564
− Property taxes
−$5,602
− Insurance
−$1,300
− Repairs & maintenance
−$2,887
− Management
−$2,887
− Depreciation
−$7,564
Taxable income
$1,279
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$307
After-tax cash flow
$4,934/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

+170.8% since first listed
29 events — show timeline
  • 2026-06-16 Listed $259,999 MRED as Distributed by MLS Grid
  • 2025-11-14 Pending MRED as Distributed by MLS Grid
  • 2025-11-10 Contingent MRED as Distributed by MLS Grid
  • 2025-11-10 Listing Removed MRED as Distributed by MLS Grid
  • 2025-08-27 Listing Removed MRED as Distributed by MLS Grid
  • 2025-08-27 Listed MRED as Distributed by MLS Grid
  • 2025-08-20 Price Changed MRED as Distributed by MLS Grid
  • 2025-07-31 Listing Removed MRED as Distributed by MLS Grid
  • 2025-07-31 Listed MRED as Distributed by MLS Grid
  • 2025-07-25 Price Changed MRED as Distributed by MLS Grid
  • 2025-07-03 Listing Removed MRED as Distributed by MLS Grid
  • 2025-07-03 Listed MRED as Distributed by MLS Grid
  • 2025-06-27 Price Changed MRED as Distributed by MLS Grid
  • 2025-05-02 Listed MRED as Distributed by MLS Grid
  • 2017-05-25 Sold (Public Records) $74,500 Public Records
  • 2017-05-19 Sold (MLS) $74,500 MRED as Distributed by MLS Grid
  • 2017-04-16 Contingent MRED as Distributed by MLS Grid
  • 2017-04-06 Listed $74,500 MRED as Distributed by MLS Grid
  • 2017-03-16 Listing Removed MRED as Distributed by MLS Grid
  • 2017-03-14 Price Changed MRED as Distributed by MLS Grid
  • 2017-03-10 Listed MRED as Distributed by MLS Grid
  • 2017-01-03 Listing Removed MRED as Distributed by MLS Grid
  • 2016-10-07 Listed MRED as Distributed by MLS Grid
  • 2013-03-07 Listing Removed MRED as Distributed by MLS Grid
  • 2012-11-10 Price Changed MRED as Distributed by MLS Grid
  • 2012-08-27 Listed MRED as Distributed by MLS Grid
  • 2012-08-16 Listing Removed MRED as Distributed by MLS Grid
  • 2012-08-07 Listed MRED as Distributed by MLS Grid
  • 1996-09-19 Sold (Public Records) $96,000 Public Records

Property tax history

+3.9%/yr

Latest (2023): $5,602 · -12.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…