CashFlowRE
Sign in Sign up
245 Blackhawk Dr
C- Composite 51.29
Why this score? — see what drove the C- 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 +20.9/30.0
  • 1% rule +8.1/10.0
  • DSCR +6.7/10.0
  • ARV discount +5.8/15.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$139,900

245 Blackhawk Dr · Park Forest, IL 60466
2 bd · 1.0 ba · 949 sqft · SingleFamily public records · 73 Days on market
Built 1952 7,562 sqft lot Est $135k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

GREAT INVESTMENT OPPORTUNITY! CHARMING PROPERTY NESTLED IN THE PEACEFUL NEIGHBORHOOD OF PARK FOREST. THIS HOME OFFERS TWO COZY BEDROOMS AND ONE FULL BATHROOM, MAKING IT A PERFECT CHOICE FOR SMALL FAMILIES OR ROOMMATES SEEKING COMFORTABLE LIVING ARRANGEMENTS. THE WELL-LIT LIVING AREA ON THE MAIN LEVEL BOASTS LARGE WINDOWS THAT PROVIDE AMPLE NATURAL LIGHT AND CREATE A WARM AND INVITING AMBIANCE. THE PROPERTY ALSO FEATURES A SPACIOUS BACKYARD, IDEAL FOR HOSTING OUTDOOR GATHERINGS WITH FAMILY AND FRIENDS. AN EXCELLENT INVESTMENT OPPORTUNITY THAT YOU DON'T WANT TO MISS.

Key facts

  • New flooring
  • Large backyard
  • New appliances

Tags

REMODELED HOMENEW APPLIANCESNEW FLOORINGLARGE BACKYARDDETACHED GARAGECONVENIENTLY LOCATED

Property features AI

Finance

  • Other: Parcel number 31354130190000
  • Financial info: Special service area: No
  • HOA & community: No master association fee required

Exterior

  • Parking: Detached garage (1 garage space, 1 total parking space); Garage owned
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; One-story; Fee simple ownership; Rehab completed in 2026; Property built before 1978
  • Construction: Aluminum siding and brick exterior; Estimated age 71–80 years; Not rebuilt
  • Exterior features: Lot dimensions approximately 60 x 120; Lot under 0.25 acre; Commuter train access nearby

Interior

  • Kitchen: Kitchen (12 x 10); Range; Dishwasher; Refrigerator
  • Bedrooms: Master bedroom on main level (13 x 10); Second bedroom on main level (11 x 10); Additional bedrooms listed
  • Bathrooms: One full bathroom
  • Heating & cooling: Natural gas heating
  • Interior features: Four total rooms; Dining room; Family room; Living room (21 x 13)
  • 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 2-bed/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $195 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $132k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 78/100 on livability (#148 in IL, #2,726 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, amenities F.
  • Rich Twp Hsd 227 (suburban): math 5% / reading 12% proficiency, ranked #577 of 620 in IL (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 102 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals leasing fast (median 7d on market — plan ~1-2 weeks tenant-placement turnaround); 6,272 units permitted in Cook County in 2024 (4,658 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($62k/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 $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 73 days — a 6% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 19y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $75k; list at $140k implies a 87% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 4.0% of price; built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $131,506 (6.0% below list)

Questions for the listing agent

  1. It's been on market 73 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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 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?
  7. 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.
  8. 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.
  9. 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
1.31%
Cap rate
7.96%
Cash-on-cash
5.97%
DSCR
1.27
GRM
6.3

CMA / ARV

ARV (on-the-fly)
$134,758
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
254 Blackhawk Dr 0.06mi 2/1.0 1,000 (+5%) 2mo $105,000 $105 87
209 Miami St 0.20mi 2/1.0 974 (+3%) 1mo $108,000 $111 86
314 Seminole St 0.31mi 2/1.0 949 (0%) 1mo $135,000 $142 85
316 Mohawk St 0.35mi 2/1.0 949 (0%) 2mo $141,000 $149 82
318 Minocqua St 0.40mi 2/1.0 974 (+3%) 1mo $145,000 $149 76
353 Miami St 0.51mi 2/1.0 949 (0%) 4mo $112,000 $118 73
354 Marquette St 0.55mi 2/1.0 973 (+2%) 2mo $131,000 $135 69
136 Peach St 0.61mi 2/1.0 974 (+3%) 3mo $163,000 $167 65
208 Miami St 0.22mi 3/1.5 (+1) 1,053 (+11%) 2mo $175,000 $166 63
310 Nassau St 0.65mi 3/1.0 (+1) 953 (+0%) 1mo $129,000 $135 63
429 Natoma St 0.41mi 3/1.0 (+1) 1,035 (+9%) 0mo $159,000 $154 60
314 Windsor St 0.60mi 3/1.0 (+1) 1,014 (+7%) 2mo $141,000 $139 54

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
-6.9%
Equity multiple
0.74×
Total profit
$-10,048
Equity at exit
$20,860
10-year hold
IRR
2.8%
Equity multiple
1.21×
Total profit
$8,076
Equity at exit
$12,096

Cash invested: $39,172 (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 60466

Home prices YoY
-21.1%
Active inventory
102
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,840 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$466 /mo · $5,597/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$386
Net cashflow
$195

Break-even live

Break-even rent $1,593
Max offer price $139,900
Occupancy floor 84%

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
$34,975
Closing costs
$4,197
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
411 Huron St Park Forest, IL 3.0 1.0 1092 $2,300 $2.11 24d 1 0.17mi
277 Somonauk St Park Forest, IL 3.0 1.0 966 $2,000 $2.07 3d 1 0.25mi
194 Monee Rd Park Forest, IL 3.0 1.0 1092 $1,971 $1.80 21d 1 0.61mi
235 Tampa St Park Forest, IL 3.0 1.0 1092 $2,000 $1.83 24d 1 0.63mi
3484 Western Ave Unit 3484-B Park Forest, IL 1.0 1.0 600 $1,300 $2.17 1d 1 1.15mi
3905 Tower Dr Richton Park, IL 1.0–2.0 1.0–2.0 905 $1,795 $1.98 1d 19 1.17mi
3324 Western Ave Park Forest, IL 1.0–3.0 1.0 1026 $1,680 $1.64 1d 11 1.26mi
22501 Butterfield Rd Unit 22411-514 Richton Park, IL 2.0 1.5 1021 $1,365 $1.34 7d 1 1.28mi
22501 Butterfield Rd Unit 22411-506 Richton Park, IL 2.0 1.0 882 $1,325 $1.50 7d 1 1.28mi
22501 Butterfield Rd Unit 22407-202 Richton Park, IL 1.0 1.0 667 $1,210 $1.81 7d 1 1.28mi
22501 Butterfield Rd Unit 22400-311 Richton Park, IL 2.0 1.0 882 $1,360 $1.54 7d 1 1.28mi
22501 Butterfield Rd Unit 22415-207 Richton Park, IL 2.0 1.5 944 $1,360 $1.44 7d 1 1.28mi
22501 Butterfield Rd Unit 22411-304 Richton Park, IL 1.0 1.0 688 $1,215 $1.77 7d 1 1.28mi
22501 Butterfield Rd Unit 22419-109 Richton Park, IL 2.0 1.0 798 $1,310 $1.64 7d 1 1.28mi
22501 Butterfield Rd Unit 22407-104 Richton Park, IL 1.0 1.0 621 $1,195 $1.92 7d 1 1.28mi
4014 Euclid Ln Richton Park, IL 2.0 1.0 1100 $2,100 $1.91 7d 1 1.29mi
4014 Euclid Ln Richton Park, IL 3.0 1.0 1100 $2,100 $1.91 12d 1 1.29mi
4014 Euclid Ln Richton Park, IL 2.0 1.0 1100 $2,100 $1.91 21d 1 1.29mi
23439 Western Ave Unit K12 Park Forest, IL 1.0 1.0 800 $1,415 $1.77 1d 1 1.32mi
23439 Western Ave Unit C29 Park Forest, IL 2.0 2.0 975 $1,570 $1.61 1d 1 1.32mi

Listing history 27 events

  1. 2026-05-31
    days on market $139,900 Active 73 DOM
  2. 2026-04-06
    price $139,900
  3. 2026-03-19
    listed $149,900 Active
  4. 2023-07-12
    soldstatus $75,000
  5. 2023-06-16
    soldstatus $75,000 Closed 571-char remark
    Show marketing remark (571 chars)

    GREAT INVESTMENT OPPORTUNITY! CHARMING PROPERTY NESTLED IN THE PEACEFUL NEIGHBORHOOD OF PARK FOREST. THIS HOME OFFERS TWO COZY BEDROOMS AND ONE FULL BATHROOM, MAKING IT A PERFECT CHOICE FOR SMALL FAMILIES OR ROOMMATES SEEKING COMFORTABLE LIVING ARRANGEMENTS. THE WELL-LIT LIVING AREA ON THE MAIN LEVEL BOASTS LARGE WINDOWS THAT PROVIDE AMPLE NATURAL LIGHT AND CREATE A WARM AND INVITING AMBIANCE. THE PROPERTY ALSO FEATURES A SPACIOUS BACKYARD, IDEAL FOR HOSTING OUTDOOR GATHERINGS WITH FAMILY AND FRIENDS. AN EXCELLENT INVESTMENT OPPORTUNITY THAT YOU DON'T WANT TO MISS.

  6. 2023-05-04
    historical Contingent - No Showings 571-char remark
    Show marketing remark (571 chars)

    GREAT INVESTMENT OPPORTUNITY! CHARMING PROPERTY NESTLED IN THE PEACEFUL NEIGHBORHOOD OF PARK FOREST. THIS HOME OFFERS TWO COZY BEDROOMS AND ONE FULL BATHROOM, MAKING IT A PERFECT CHOICE FOR SMALL FAMILIES OR ROOMMATES SEEKING COMFORTABLE LIVING ARRANGEMENTS. THE WELL-LIT LIVING AREA ON THE MAIN LEVEL BOASTS LARGE WINDOWS THAT PROVIDE AMPLE NATURAL LIGHT AND CREATE A WARM AND INVITING AMBIANCE. THE PROPERTY ALSO FEATURES A SPACIOUS BACKYARD, IDEAL FOR HOSTING OUTDOOR GATHERINGS WITH FAMILY AND FRIENDS. AN EXCELLENT INVESTMENT OPPORTUNITY THAT YOU DON'T WANT TO MISS.

  7. 2023-05-01
    listed $89,900 Active 571-char remark
    Show marketing remark (571 chars)

    GREAT INVESTMENT OPPORTUNITY! CHARMING PROPERTY NESTLED IN THE PEACEFUL NEIGHBORHOOD OF PARK FOREST. THIS HOME OFFERS TWO COZY BEDROOMS AND ONE FULL BATHROOM, MAKING IT A PERFECT CHOICE FOR SMALL FAMILIES OR ROOMMATES SEEKING COMFORTABLE LIVING ARRANGEMENTS. THE WELL-LIT LIVING AREA ON THE MAIN LEVEL BOASTS LARGE WINDOWS THAT PROVIDE AMPLE NATURAL LIGHT AND CREATE A WARM AND INVITING AMBIANCE. THE PROPERTY ALSO FEATURES A SPACIOUS BACKYARD, IDEAL FOR HOSTING OUTDOOR GATHERINGS WITH FAMILY AND FRIENDS. AN EXCELLENT INVESTMENT OPPORTUNITY THAT YOU DON'T WANT TO MISS.

  8. 2021-07-27
    soldstatus $55,000 Closed 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  9. 2021-07-14
    status Active Under Contract 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  10. 2021-06-03
    status Contingent 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  11. 2021-05-24
    status Reactivated 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  12. 2021-05-05
    status Contingent 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  13. 2021-02-26
    listed $62,000 New 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  14. 2019-08-02
    soldstatus $29,900 Closed Sale
  15. 2019-07-13
    status Pending
  16. 2019-06-29
    listed $29,900 New
  17. 2014-09-23
    soldstatus $15,000 Closed Sale
  18. 2014-09-09
    status Pending
  19. 2014-08-18
    price $19,900 Price Change
  20. 2014-07-19
    listed $24,900 New
  21. 2012-11-17
    historical
  22. 2012-09-01
    listed New
  23. 2008-01-18
    historical
  24. 2007-09-18
    listed
  25. 2005-05-05
    soldstatus $77,000
  26. 1999-07-14
    soldstatus $63,000
  27. 1993-06-10
    soldstatus $61,000

ⓘ 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
$5,597 · $466/mo
Projected year-2 tax
$5,597 · $466/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 3/10 Moderate 7 d/yr ≥101°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$22,075
− Mortgage interest
−$7,837
− Property taxes
−$5,597
− Insurance
−$700
− Repairs & maintenance
−$1,766
− Management
−$1,766
− Depreciation
−$4,070
Taxable income
$340
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$82
After-tax cash flow
$2,257/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
Rich Twp Hsd 227
NCES district ID
1733420
Math proficiency
5% ▼ -3.00%
Reading proficiency
12% ▬ 0.00%
Median HH income
$56,056
Composite
8.93/100
National rank
#9885
State rank
#577 of 620 in IL

Livability — Park Forest

Score
78/100
State rank
#148
US rank
#2726

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Park Forest, IL
County
Cook County · 4,486,803 people
City population
21,461
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
21,461
Household income
$61,654
Rent vs Own
33.7% rent · 66.3% own
Severe rent burden
900.0

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
Predominantly Black (69%)
Race & ethnicity
Black 69% White 19% Hispanic / Latino 9% Two or more races 3% Native American 1%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Romanian 2% Iranian 1% Italian 1%
Foreign-born
6% · Canada
Languages at home
90% English-only · Spanish 7% French/Haitian/Cajun 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
▼ -58.87%
Current HPI
219.9692
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

+129.3% since first listed
26 events — show timeline
  • 2026-04-06 Price Changed $139,900 MRED as Distributed by MLS Grid
  • 2026-03-19 Listed $149,900 MRED as Distributed by MLS Grid
  • 2023-07-12 Sold (Public Records) $75,000 Public Records
  • 2023-06-16 Sold (MLS) $75,000 MRED as Distributed by MLS Grid
  • 2023-05-04 Contingent MRED as Distributed by MLS Grid
  • 2023-05-01 Listed $89,900 MRED as Distributed by MLS Grid
  • 2021-07-27 Sold (MLS) $55,000 MRED as Distributed by MLS Grid
  • 2021-07-14 Pending MRED as Distributed by MLS Grid
  • 2021-06-03 Pending MRED as Distributed by MLS Grid
  • 2021-05-24 Relisted MRED as Distributed by MLS Grid
  • 2021-05-05 Pending MRED as Distributed by MLS Grid
  • 2021-02-26 Listed $62,000 MRED as Distributed by MLS Grid
  • 2019-08-02 Sold (MLS) $29,900 MRED as Distributed by MLS Grid
  • 2019-07-13 Pending MRED as Distributed by MLS Grid
  • 2019-06-29 Listed $29,900 MRED as Distributed by MLS Grid
  • 2014-09-23 Sold (MLS) $15,000 MRED as Distributed by MLS Grid
  • 2014-09-09 Pending MRED as Distributed by MLS Grid
  • 2014-08-18 Price Changed $19,900 MRED as Distributed by MLS Grid
  • 2014-07-19 Listed $24,900 MRED as Distributed by MLS Grid
  • 2012-11-17 Listing Removed MRED as Distributed by MLS Grid
  • 2012-09-01 Listed MRED as Distributed by MLS Grid
  • 2008-01-18 Listing Removed MRED as Distributed by MLS Grid
  • 2007-09-18 Listed MRED as Distributed by MLS Grid
  • 2005-05-05 Sold (Public Records) $77,000 Public Records
  • 1999-07-14 Sold (Public Records) $63,000 Public Records
  • 1993-06-10 Sold (Public Records) $61,000 Public Records

Property tax history

+5.3%/yr

Latest (2023): $5,597 · +17.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…