CashFlowRE
Sign in Sign up
18508 Chicago Ave
F Composite 22.17
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 +7.6/30.0
  • Livability +3.7/5.0
  • 1% rule +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.7/10.0
  • Schools +1.0/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$259,000

18508 Chicago Ave · Lansing, IL 60438
3 bd · 1.5 ba · 1,320 sqft · SingleFamily public records · 40 Days on market
Built 1915 7,620 sqft lot Est $210k · 23% over

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

Listing remarks MLS

Welcome to 18508 Chicago Ave. in Lansing, IL-a charming 4-bedroom, 2-bathroom Cape Cod with plenty of space and potential! The main floor offers a cozy living room, a spacious family room perfect for entertaining, an eat-in kitchen, and a main floor bedroom for added convenience. Upstairs, you'll find three additional bedrooms, including a primary en suite for extra comfort and privacy. This home provides a great opportunity to make it your own with some updates and personal touches. Home is being sold AS IS. Don't miss out-schedule your showing today!

Key facts

  • Master suite
  • Fenced yard
  • New appliances

Tags

MASTER SUITEFIREPLACEWALKOUT PATIOEAT-IN KITCHENNEW APPLIANCESFENCED YARD

Property features AI

Finance

  • Other: Lot dimensions approximately 60 x 127 (less than 0.25 acre); Located in the corporate limits of Lansing, Township of Thornton
  • HOA & community: No master association required

Exterior

  • Parking: Two parking spaces; Concrete parking, off-alley access
  • Utilities: Lake Michigan water source; Public sewer; 100 amp electric service
  • Home design: Detached single-family home; 1.5-story design; Fee simple ownership; Property is over 100 years old; Built before 1978
  • Construction: Aluminum and vinyl siding; Asphalt roof; Estimated living area
  • Exterior features: Deck; Curbs and sidewalks

Interior

  • Kitchen: Kitchen with eating area / table space
  • Bedrooms: 5 bedrooms (including a main-level bedroom and a second-floor primary bedroom); Bedroom dimensions include 17x12, 12x9, 10x11, 9x9, and 17x9
  • Flooring: Carpet in most living spaces and bedrooms; Vinyl flooring in the kitchen
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Finished attic; Separate dining room; Unfinished/partial basement; 1st floor bedroom; Ceiling fan(s); One fireplace located in the master bedroom; Nine 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 3-bed/1.5-bath single-family listed at $259k.

Deal economics

  • At list price, monthly cash flow is $-312 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $204k (21.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $212k (18.0% below list).
  • Recommended offer: $204k (21.3% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 73/100 on livability (#296 in IL) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, crime D+, health & safety D+.
  • Thornton Fractional Twp Hsd 215 (suburban): math 9% / reading 13% proficiency, ranked #563 of 620 in IL (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 136 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals leasing fast (median 4d 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).
  • This rent runs 34% of the median local income ($76k/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 $8k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 40 days — a 3% lower offer ($251k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 17y 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 $159k; list at $259k implies a 63% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1915 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $203,850 (21.3% 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 40 days. Have you received any prior offers? Is the seller open to a 21% concession, seller financing, or rate buy-down credit?
  3. Built in 1915 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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?
  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
0.82%
Cap rate
4.85%
Cash-on-cash
-5.17%
DSCR
0.77
GRM
10.2

CMA / ARV

ARV (on-the-fly)
$209,880
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
18240 Wildwood Ave 0.36mi 3/2.0 1,400 (+6%) 6mo $264,000 $189 66
3316 Ann St 0.46mi 3/2.5 1,264 (-4%) 3mo $260,000 $206 65
2621 Ridge Rd 0.58mi 4/2.0 (+1) 1,323 (+0%) 2mo $216,000 $163 64
18302 Roy St 0.44mi 4/1.5 (+1) 1,254 (-5%) 6mo $200,000 $159 61
18032 Wildwood Ave 0.61mi 3/1.5 1,224 (-7%) 1mo $170,000 $139 59
3007 190th St 0.60mi 3/1.0 1,232 (-7%) 2mo $199,900 $162 57
17913 Oakwood Ave 0.75mi 3/1.0 1,257 (-5%) 2mo $182,000 $145 54
18518 Glen Oak Ave 0.69mi 4/2.0 (+1) 1,338 (+1%) 6mo $257,000 $192 54
18013 Park Ave 0.62mi 3/2.0 1,200 (-9%) 3mo $180,000 $150 51
2643 Ridge Rd 0.55mi 3/2.0 1,502 (+14%) 2mo $234,000 $156 48
3048 189th St 0.52mi 3/1.0 1,500 (+14%) 6mo $230,000 $153 46
2444 187th St 0.66mi 3/2.0 1,514 (+15%) 4mo $205,000 $135 39

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
-25.0%
Equity multiple
0.15×
Total profit
$-61,697
Equity at exit
$38,618
10-year hold
IRR
-20.7%
Equity multiple
-0.09×
Total profit
$-78,698
Equity at exit
$22,394

Cash invested: $72,520 (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.

ZIP-level market 60438

Active inventory
136
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$2,124 high interval (Pro) →
Mortgage (P&I)
$1,358
Tax from tax record
$524 /mo · $6,290/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$446
Net cashflow
$-312

Break-even live

Break-even rent $2,519
Max offer price $203,850
Occupancy floor

Sensitivity live

Price -10% $-166 -5% $-239 +0% $-312 +5% $-385 +10% $-459
Rent -10% $-480 -5% $-396 +0% $-312 +5% $-228 +10% $-144
Rate -1.0pp $-182 -0.5pp $-246 base $-312 +0.5pp $-379 +1.0pp $-448

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
$64,750
Closing costs
$7,770
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2824 186th St Lansing, IL 3.0 2.0 1400 $2,900 $2.07 11d 1 0.20mi
18343 Oakwood Ave Lansing, IL 4.0 2.0 1700 $2,700 $1.59 0d 1 0.22mi
3341 S Schultz Dr Lansing, IL 4.0 2.0 1452 $2,250 $1.55 11d 1 0.47mi
18108 Oakwood Ave Lansing, IL 3.0 1.0 1800 $2,300 $1.28 0d 1 0.52mi
18335 Sherman St Unit 3 Lansing, IL 3.0 1.0 1000 $1,700 $1.70 0d 1 0.62mi
18361 Glen Oak Ave Unit 1E Lansing, IL 2.0 1.0 900 $1,400 $1.56 26d 1 0.70mi
18381 Torrence Ave Lansing, IL 2.0 1.0 900 $1,300 $1.44 26d 1 0.76mi
18550 Torrence Ave #25 Lansing, IL 2.0 1.0 1000 $1,300 $1.30 13d 1 0.78mi
3020 178th St Unit C1 Lansing, IL 2.0 1.0 900 $1,550 $1.72 0d 1 0.92mi
3020 178th St Apt C7 Lansing, IL 2.0 1.0 900 $1,550 $1.72 26d 1 0.92mi
17723 Exchange Ave Unit 17723-1N Lansing, IL 3.0 2.0 1100 $1,800 $1.64 0d 1 1.04mi
3023 Bernice Rd Unit 3030 3N Lansing, IL 3.0 1.0 1000 $1,400 $1.40 0d 1 1.38mi
3023 Bernice Rd Apt 2S Lansing, IL 3.0 1.0 1000 $1,600 $1.60 0d 1 1.38mi
3069 Bernice Rd Apt 2N Lansing, IL 3.0 1.0 950 $1,535 $1.62 22d 1 1.38mi
3069 Bernice Rd Apt 2S Lansing, IL 3.0 1.0 950 $1,535 $1.62 4d 1 1.38mi

Listing history 44 events

  1. 2026-06-21
    days on market $259,000 Active 40 DOM
  2. 2026-06-18
    days on market $259,000 Active 37 DOM
  3. 2026-06-17
    days on market $259,000 Active 36 DOM
  4. 2026-06-16
    days on market $259,000 Active 35 DOM
  5. 2026-06-15
    days on market $259,000 Active 34 DOM
  6. 2026-06-13
    days on market $259,000 Active 32 DOM
  7. 2026-06-09
    days on market $259,000 Active 28 DOM
  8. 2026-06-08
    days on market $259,000 Active 27 DOM
  9. 2026-06-08
    price $259,000 Active 26 DOM
  10. 2026-06-07
    days on market $269,000 Active 26 DOM
  11. 2026-06-04
    days on market $269,000 Active 23 DOM
  12. 2026-06-03
    days on market $269,000 Active 22 DOM
  13. 2026-06-02
    days on market $269,000 Active 21 DOM
  14. 2026-06-01
    days on market $269,000 Active 20 DOM
  15. 2026-05-31
    days on market $269,000 Active 19 DOM
  16. 2026-05-12
    listed $269,000 Active
  17. 2025-11-21
    soldstatus $159,000
  18. 2025-11-17
    soldstatus $159,000 Closed 558-char remark
    Show marketing remark (558 chars)

    Welcome to 18508 Chicago Ave. in Lansing, IL-a charming 4-bedroom, 2-bathroom Cape Cod with plenty of space and potential! The main floor offers a cozy living room, a spacious family room perfect for entertaining, an eat-in kitchen, and a main floor bedroom for added convenience. Upstairs, you'll find three additional bedrooms, including a primary en suite for extra comfort and privacy. This home provides a great opportunity to make it your own with some updates and personal touches. Home is being sold AS IS. Don't miss out-schedule your showing today!

  19. 2025-10-29
    status Pending 558-char remark
    Show marketing remark (558 chars)

    Welcome to 18508 Chicago Ave. in Lansing, IL-a charming 4-bedroom, 2-bathroom Cape Cod with plenty of space and potential! The main floor offers a cozy living room, a spacious family room perfect for entertaining, an eat-in kitchen, and a main floor bedroom for added convenience. Upstairs, you'll find three additional bedrooms, including a primary en suite for extra comfort and privacy. This home provides a great opportunity to make it your own with some updates and personal touches. Home is being sold AS IS. Don't miss out-schedule your showing today!

  20. 2025-10-24
    listed $165,000 Active 558-char remark
    Show marketing remark (558 chars)

    Welcome to 18508 Chicago Ave. in Lansing, IL-a charming 4-bedroom, 2-bathroom Cape Cod with plenty of space and potential! The main floor offers a cozy living room, a spacious family room perfect for entertaining, an eat-in kitchen, and a main floor bedroom for added convenience. Upstairs, you'll find three additional bedrooms, including a primary en suite for extra comfort and privacy. This home provides a great opportunity to make it your own with some updates and personal touches. Home is being sold AS IS. Don't miss out-schedule your showing today!

  21. 2024-10-14
    historical
  22. 2024-06-28
    listed Active
  23. 2022-06-25
    price $1,525
  24. 2016-06-24
    soldstatus $62,500 Closed Sale
  25. 2016-06-13
    soldstatus $62,500
  26. 2016-04-23
    status Pending
  27. 2016-04-06
    historical Contingent
  28. 2015-11-13
    status Reactivated
  29. 2015-10-22
    status Pending
  30. 2015-09-25
    price $69,000
  31. 2015-09-02
    price $77,000
  32. 2015-08-11
    price $82,000
  33. 2015-07-23
    price $88,700
  34. 2015-07-05
    price $97,600
  35. 2015-06-16
    price $114,900
  36. 2015-05-29
    listed $120,900 New
  37. 2010-04-06
    soldstatus $55,000
  38. 2010-03-30
    soldstatus $55,000 Closed Sale
  39. 2010-02-24
    historical Contingent
  40. 2010-02-22
    price $55,900 Price Change
  41. 2010-01-30
    price $69,900 Price Change
  42. 2009-12-31
    listed $89,900 New
  43. 2005-10-18
    soldstatus $148,000
  44. 1992-06-04
    soldstatus $106,500

ⓘ 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
$6,290 · $524/mo
Projected year-2 tax
$6,290 · $524/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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥102°F today · 15 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
$25,490
− Mortgage interest
−$14,508
− Property taxes
−$6,290
− Insurance
−$1,295
− Repairs & maintenance
−$2,039
− Management
−$2,039
− Depreciation
−$7,535
Taxable loss
−$8,216
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,972
After-tax cash flow
$-1,775/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 Fractional Twp Hsd 215
NCES district ID
1738940
Math proficiency
9% ▼ -3.00%
Reading proficiency
13% ▼ -3.00%
Median HH income
$48,207
Composite
10.27/100
National rank
#9793
State rank
#563 of 620 in IL

Livability — Lansing

Score
73/100
State rank
#296
US rank
#5698

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lansing, IL
County
Cook County · 4,486,803 people
City population
28,806
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
28,806
Household income
$75,681
Rent vs Own
27.7% rent · 72.3% own
Severe rent burden
830.0

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 0.65)
Race & ethnicity
Black 51% White 25% Hispanic / Latino 18% Two or more races 7% Asian 2%
Hispanic origin (detail)
Mexican 15%
Common ancestry
Romanian 5% Iranian 3% Lithuanian 1%
Foreign-born
10% · Canada
Languages at home
83% English-only · Spanish 12% Vietnamese 1% French/Haitian/Cajun 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
▼ -151.65%
Current HPI
210.3398
Rent YoY
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

+152.6% since first listed
29 events — show timeline
  • 2026-05-12 Listed $269,000 MRED as Distributed by MLS Grid
  • 2025-11-21 Sold (Public Records) $159,000 Public Records
  • 2025-11-17 Sold (MLS) $159,000 MRED as Distributed by MLS Grid
  • 2025-10-29 Pending MRED as Distributed by MLS Grid
  • 2025-10-24 Listed $165,000 MRED as Distributed by MLS Grid
  • 2024-10-14 Listing Removed MRED as Distributed by MLS Grid
  • 2024-06-28 Listed MRED as Distributed by MLS Grid
  • 2022-06-25 Price Changed $1,525 RENT.
  • 2016-06-24 Sold (MLS) $62,500 MRED as Distributed by MLS Grid
  • 2016-06-13 Sold (Public Records) $62,500 Public Records
  • 2016-04-23 Pending MRED as Distributed by MLS Grid
  • 2016-04-06 Contingent MRED as Distributed by MLS Grid
  • 2015-11-13 Relisted MRED as Distributed by MLS Grid
  • 2015-10-22 Pending MRED as Distributed by MLS Grid
  • 2015-09-25 Price Changed $69,000 MRED as Distributed by MLS Grid
  • 2015-09-02 Price Changed $77,000 MRED as Distributed by MLS Grid
  • 2015-08-11 Price Changed $82,000 MRED as Distributed by MLS Grid
  • 2015-07-23 Price Changed $88,700 MRED as Distributed by MLS Grid
  • 2015-07-05 Price Changed $97,600 MRED as Distributed by MLS Grid
  • 2015-06-16 Price Changed $114,900 MRED as Distributed by MLS Grid
  • 2015-05-29 Listed $120,900 MRED as Distributed by MLS Grid
  • 2010-04-06 Sold (Public Records) $55,000 Public Records
  • 2010-03-30 Sold (MLS) $55,000 MRED as Distributed by MLS Grid
  • 2010-02-24 Contingent MRED as Distributed by MLS Grid
  • 2010-02-22 Price Changed $55,900 MRED as Distributed by MLS Grid
  • 2010-01-30 Price Changed $69,900 MRED as Distributed by MLS Grid
  • 2009-12-31 Listed $89,900 MRED as Distributed by MLS Grid
  • 2005-10-18 Sold (Public Records) $148,000 Public Records
  • 1992-06-04 Sold (Public Records) $106,500 Public Records

Property tax history

+5.0%/yr

Latest (2023): $6,290 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…