CashFlowRE
Sign in Sign up
16353 Sawyer Ave
B- Composite 65.82
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 +27.1/30.0
  • Appreciation +10.0/10.0
  • DSCR +9.4/10.0
  • 1% rule +7.7/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • ARV discount +1.3/15.0

$189,900

16353 Sawyer Ave · Markham, IL 60428
3 bd · 1.0 ba · 1,120 sqft · SingleFamily public records · 40 Days on market
Built 1957 10,358 sqft lot Est $167k · 14% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Tremendous corner lot size without double taxes! Seller willing to assist with closing costs for a full price offer. The Sawyer sits on an oversized lot with a 2.5 car garage + 1 carport. This ranch style home features an updated kitchen and bath. Brand new A/C, Central Heat, and updated plumbing. Less than a 3 minute drive to I-57 and I-80. Only 5 minutes to I-294. Multiple shopping options nearby including the shops at 167th & Pulaski Rd. Markham is experiencing a population boom over the past 3 years, get in now. This ranch property would be a great rental property due to the low list price. Priced to move! Great way to start your investment portfolio. This home would qualify for $7,500 IDHA grant for first time buyers!

Key facts

  • 0.24 acre lot
  • 2 garage spots
  • Built 1957

Property features AI

Finance

  • Other: Property not currently leased; Special service area: No; Possession at closing
  • HOA & community: No master association fee required; Community features: curbs, paved streets

Exterior

  • Parking: Detached garage (owned); Approximately 2.5 garage/total parking spaces; Garage door opener; Carport; Side driveway with asphalt surface
  • Utilities: Water: Lake Michigan and public; Sewer: Public sewer and storm sewer; Electric: 100 amp service
  • Home design: Detached single-family home; One-story layout; Fee simple ownership; Entry on main level; Rehab planned/completed in 2026; Facing/direction not specified
  • Construction: Vinyl siding exterior; Asphalt roof; Concrete perimeter foundation; Built approximately 61–70 years ago (built before 1978)
  • Exterior features: Patio; Fenced yard; Corner lot; Curbs and paved streets; School bus and commuter bus access; nearby interstate access

Interior

  • Kitchen: Kitchen on main level (approx. 7 x 11)
  • Bedrooms: Master bedroom on main level (approx. 11 x 10); Bedroom on main level (approx. 6 x 11); Bedroom on main level (approx. 9 x 9)
  • Bathrooms: One full bathroom (first floor)
  • Heating & cooling: Natural gas forced air heating; Central air conditioning
  • Interior features: First-floor bedroom; First-floor full bathroom; Six total rooms
  • Laundry & utility: Main-level laundry (approx. 10 x 10)

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/1.0-bath single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $538 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • Recommended offer: $184k (3.0% below list) — sets the bar for market timing.

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.
  • Bremen Chsd 228 (suburban): math 15% / reading 17% proficiency, ranked #468 of 620 in IL (top 76%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 65 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 2d 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

  • In year one you build about $20k of equity ($1k loan paydown + $19k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $53k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 40 days — a 3% lower offer ($184k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 19y 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 $90k; list at $190k implies a 110% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1957 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $184,203 (3.0% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1957 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.27%
Cap rate
9.69%
Cash-on-cash
12.14%
DSCR
1.54
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$166,880
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16155 Kedzie Pkwy 0.27mi 3/1.0 1,048 (-6%) 1mo $215,000 $205 76
16516 Turner Ave 0.24mi 3/1.0 1,200 (+7%) 2mo $70,000 $58 76
16213 Saint Louis Ave 0.37mi 3/1.0 1,060 (-5%) 2mo $55,000 $52 72
16202 Saint Louis Ave 0.40mi 3/1.0 1,060 (-5%) 2mo $129,900 $123 71
3027 Wilshire Ave 0.33mi 3/1.0 1,025 (-8%) 3mo $155,000 $151 68
2926 Sussex Ave 0.52mi 3/1.0 1,048 (-6%) 1mo $129,900 $124 64
16302 Trumbull Ave 0.30mi 3/1.0 1,260 (+12%) 2mo $139,900 $111 64
3048 Sherwood Ave 0.47mi 2/1.0 (-1) 1,048 (-6%) 2mo $161,000 $154 61
16309 Plymouth Dr 0.65mi 3/1.0 1,051 (-6%) 2mo $170,000 $162 58
16030 Saint Louis Ave 0.54mi 3/1.5 1,228 (+10%) 3mo $200,000 $163 55
16641 Sawyer Ave 0.35mi 4/1.5 (+1) 1,260 (+12%) 3mo $188,000 $149 53
16358 Plymouth Dr 0.60mi 3/1.0 993 (-11%) 2mo $138,999 $140 52

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
33.2%
Equity multiple
3.59×
Total profit
$137,756
Equity at exit
$171,077
10-year hold
IRR
28.7%
Equity multiple
8.13×
Total profit
$378,862
Equity at exit
$368,934

Cash invested: $53,172 (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 60428

Home prices YoY
8.5%
Active inventory
65
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$2,409 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$290 /mo · $3,486/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$506
Net cashflow
$538

Break-even live

Break-even rent $1,728
Max offer price $189,900
Occupancy floor 73%

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
$47,475
Closing costs
$5,697
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16752 Artesian Ave Hazel Crest, IL 3.0 1.0 867 $2,500 $2.88 1d 1 1.12mi
16901 Orchard Ridge Ave Hazel Crest, IL 4.0 2.0 1406 $2,700 $1.92 1d 1 1.33mi
16751 Crane Ave Hazel Crest, IL 3.0 1.0 1200 $1,800 $1.50 1d 1 1.37mi
2308 170th St Hazel Crest, IL 3.0 2.0 1020 $2,400 $2.35 1d 1 1.41mi
17306 Peach Grove Ln Hazel Crest, IL 4.0 1.0 1034 $2,700 $2.61 1d 1 1.44mi

Listing history 26 events

  1. 2026-06-15
    days on market $189,900 Active 40 DOM
  2. 2026-06-13
    days on market $189,900 Active 38 DOM
  3. 2026-06-09
    days on market $189,900 Active 34 DOM
  4. 2026-06-08
    days on market $189,900 Active 33 DOM
  5. 2026-06-07
    days on market $189,900 Active 32 DOM
  6. 2026-06-04
    days on market $189,900 Active 29 DOM
  7. 2026-06-03
    days on market $189,900 Active 28 DOM
  8. 2026-06-02
    days on market $189,900 Active 27 DOM
  9. 2026-06-01
    days on market $189,900 Active 26 DOM
  10. 2026-05-31
    days on market $189,900 Active 25 DOM
  11. 2026-05-22
    price $189,900
  12. 2026-05-11
    price $194,000
  13. 2026-05-06
    listed $199,000 Active
  14. 2023-04-21
    soldstatus $90,500
  15. 2023-04-03
    soldstatus $90,300 736-char remark
    Show marketing remark (736 chars)

    Tremendous corner lot size without double taxes! Seller willing to assist with closing costs for a full price offer. The Sawyer sits on an oversized lot with a 2.5 car garage + 1 carport. This ranch style home features an updated kitchen and bath. Brand new A/C, Central Heat, and updated plumbing. Less than a 3 minute drive to I-57 and I-80. Only 5 minutes to I-294. Multiple shopping options nearby including the shops at 167th & Pulaski Rd. Markham is experiencing a population boom over the past 3 years, get in now. This ranch property would be a great rental property due to the low list price. Priced to move! Great way to start your investment portfolio. This home would qualify for $7,500 IDHA grant for first time buyers!

  16. 2023-03-10
    listed $90,000 736-char remark
    Show marketing remark (736 chars)

    Tremendous corner lot size without double taxes! Seller willing to assist with closing costs for a full price offer. The Sawyer sits on an oversized lot with a 2.5 car garage + 1 carport. This ranch style home features an updated kitchen and bath. Brand new A/C, Central Heat, and updated plumbing. Less than a 3 minute drive to I-57 and I-80. Only 5 minutes to I-294. Multiple shopping options nearby including the shops at 167th & Pulaski Rd. Markham is experiencing a population boom over the past 3 years, get in now. This ranch property would be a great rental property due to the low list price. Priced to move! Great way to start your investment portfolio. This home would qualify for $7,500 IDHA grant for first time buyers!

  17. 2018-03-02
    soldstatus $85,000
  18. 2018-02-28
    soldstatus $85,000 Closed Sale 738-char remark
    Show marketing remark (738 chars)

    Tremendous corner lot size without double taxes! Seller willing to assist with closing costs for a full price offer. The Sawyer sits on an oversized lot with a 2.5 car garage + 1 carport. This ranch style home features an updated kitchen and bath. Brand new A/C, Central Heat, and updated plumbing. Less than a 3 minute drive to I-57 and I-80. Only 5 minutes to I-294. Multiple shopping options nearby including the shops at 167th & Pulaski Rd. Markham is experiencing a population boom over the past 3 years, get in now. This ranch property would be a great rental property due to the low list price. Priced to move! Great way to start your investment portfolio. This home would qualify for $7,500 IDHA grant for first time buyers!

  19. 2018-01-11
    status Contingent (Do Not Show) 738-char remark
    Show marketing remark (738 chars)

    Tremendous corner lot size without double taxes! Seller willing to assist with closing costs for a full price offer. The Sawyer sits on an oversized lot with a 2.5 car garage + 1 carport. This ranch style home features an updated kitchen and bath. Brand new A/C, Central Heat, and updated plumbing. Less than a 3 minute drive to I-57 and I-80. Only 5 minutes to I-294. Multiple shopping options nearby including the shops at 167th & Pulaski Rd. Markham is experiencing a population boom over the past 3 years, get in now. This ranch property would be a great rental property due to the low list price. Priced to move! Great way to start your investment portfolio. This home would qualify for $7,500 IDHA grant for first time buyers!

  20. 2017-11-10
    listed $85,000 New 738-char remark
    Show marketing remark (738 chars)

    Tremendous corner lot size without double taxes! Seller willing to assist with closing costs for a full price offer. The Sawyer sits on an oversized lot with a 2.5 car garage + 1 carport. This ranch style home features an updated kitchen and bath. Brand new A/C, Central Heat, and updated plumbing. Less than a 3 minute drive to I-57 and I-80. Only 5 minutes to I-294. Multiple shopping options nearby including the shops at 167th & Pulaski Rd. Markham is experiencing a population boom over the past 3 years, get in now. This ranch property would be a great rental property due to the low list price. Priced to move! Great way to start your investment portfolio. This home would qualify for $7,500 IDHA grant for first time buyers!

  21. 2007-04-24
    soldstatus $123,000
  22. 2007-04-06
    soldstatus $123,000
  23. 2007-02-19
    historical
  24. 2007-02-02
    listed $124,900
  25. 2006-12-27
    soldstatus $62,000
  26. 1978-07-27
    soldstatus $30,000

ⓘ 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
$3,486 · $290/mo
Projected year-2 tax
$3,898 · $325/mo
Expected delta
+$413/yr (+$34/mo · 11.8%)

ⓘ 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 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
$28,912
− Mortgage interest
−$10,637
− Property taxes
−$3,486
− Insurance
−$950
− Repairs & maintenance
−$2,313
− Management
−$2,313
− Depreciation
−$5,524
Taxable income
$3,690
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$886
After-tax cash flow
$5,570/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
Bremen Chsd 228
NCES district ID
1707050
Math proficiency
15% ▼ -4.00%
Reading proficiency
17% ▼ -5.00%
Median HH income
$57,625
Composite
15.32/100
National rank
#9327
State rank
#468 of 620 in IL

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
City population
10,980
Population (ZIP)
10,980

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%
Common ancestry
Romanian 1% Lithuanian 1% Iranian 1%
Foreign-born
8% · Canada
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

Market trends

HPI YoY
▲ 23.63%
Current HPI
302.333
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

+533.0% since first listed
16 events — show timeline
  • 2026-05-22 Price Changed $189,900 MRED as Distributed by MLS Grid
  • 2026-05-11 Price Changed $194,000 MRED as Distributed by MLS Grid
  • 2026-05-06 Listed $199,000 MRED as Distributed by MLS Grid
  • 2023-04-21 Sold (Public Records) $90,500 Public Records
  • 2023-04-03 Sold (MLS) $90,300 MRED as Distributed by MLS Grid
  • 2023-03-10 Listed $90,000 MRED as Distributed by MLS Grid
  • 2018-03-02 Sold (Public Records) $85,000 Public Records
  • 2018-02-28 Sold (MLS) $85,000 MRED as Distributed by MLS Grid
  • 2018-01-11 Pending MRED as Distributed by MLS Grid
  • 2017-11-10 Listed $85,000 MRED as Distributed by MLS Grid
  • 2007-04-24 Sold (Public Records) $123,000 Public Records
  • 2007-04-06 Sold (MLS) $123,000 MRED as Distributed by MLS Grid
  • 2007-02-19 Listing Removed MRED as Distributed by MLS Grid
  • 2007-02-02 Listed $124,900 MRED as Distributed by MLS Grid
  • 2006-12-27 Sold (Public Records) $62,000 Public Records
  • 1978-07-27 Sold (Public Records) $30,000 Public Records

Property tax history

+1.3%/yr

Latest (2023): $3,486 · -22.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…