CashFlowRE
Sign in Sign up
16641 Paulina St
C+ Composite 63.79
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 +27.7/30.0
  • Appreciation +10.0/10.0
  • DSCR +9.8/10.0
  • 1% rule +6.8/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.7/10.0
  • ARV discount +0.0/15.0

$194,000

16641 Paulina St · Markham, IL 60428
3 bd · 1.0 ba · 993 sqft · SingleFamily public records · 3 Days on market
Built 1960 5,941 sqft lot Est $138k · 41% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Don't miss your opportunity to own this well-maintained 3-bedroom home! This move-in ready property offers comfort, care, and convenience-nothing to do but move right in. The home features a nicely sized yard and a 2-car garage. Whether you're purchasing for your own family or as an investment, you can't go wrong with this one. Home is in great condition, however seller prefers to sell As Is. .

Key facts

  • 5,941 sq ft lot
  • 2 garage spots
  • Built 1960

Property features AI

Finance

  • Other: Fee simple ownership; Not currently leased; Possession at closing or immediate
  • HOA & community: No master association fee required

Exterior

  • Parking: Detached garage owned (2 garage spaces, 2 total parking spaces)
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; One-story
  • Construction: Brick and frame construction; Built 61–70 years ago; Rehab completed in 2014; Property built before 1978
  • Exterior features: Lot less than 0.25 acre; Lot dimensions: 6600

Interior

  • Kitchen: Kitchen on main level (approx. 12 x 20) with ceramic tile; Range; Refrigerator; Stainless steel appliances
  • Bedrooms: Master bedroom on main level (approx. 13 x 13) with hardwood floors; Bedroom on main level (approx. 13 x 12) with hardwood floors; Bedroom on main level (approx. 12 x 12) with hardwood floors
  • Flooring: Hardwood flooring in living areas and bedrooms; Ceramic tile in kitchen
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: 5 total rooms; Crawl space basement
  • Laundry & utility: Main-level laundry room (approx. 10 x 8)

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 $194k.

Deal economics

  • At list price, monthly cash flow is $586 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $194k).

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.
  • Market conditions: 65 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 1d 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 $21k of equity ($1k loan paydown + $19k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $54k 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

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 13y 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.
Recommended offer $194,000

Questions for the listing agent

  1. Built in 1960 — 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 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?
  4. 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?
  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
1.18%
Cap rate
9.92%
Cash-on-cash
12.94%
DSCR
1.58
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$138,027
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16807 Wood St 0.22mi 3/1.0 985 (-1%) 0mo $90,000 $91 88
16735 Dixie Hwy 0.40mi 2/1.0 (-1) 965 (-3%) 1mo $153,000 $159 71
16300 Winchester Ave 0.55mi 3/1.0 1,012 (+2%) 2mo $97,500 $96 70
16784 Trapet Ave 0.61mi 3/1.0 970 (-2%) 1mo $96,000 $99 67
16444 Wolcott Ave 0.37mi 3/1.5 1,080 (+9%) 3mo $112,500 $104 64
16221 Hermitage Ave 0.54mi 3/1.5 1,044 (+5%) 1mo $192,000 $184 64
16768 Bulger Ave 0.55mi 2/1.0 (-1) 954 (-4%) 4mo $125,000 $131 60
1924 169th St 0.44mi 2/1.0 (-1) 1,086 (+9%) 3mo $189,900 $175 56
16628 Winchester Ave 0.35mi 2/1.0 (-1) 1,134 (+14%) 1mo $84,000 $74 54
16738 Crane Ave 0.72mi 3/1.0 1,059 (+7%) 2mo $147,000 $139 54
16784 Crane Ave 0.74mi 3/1.0 1,059 (+7%) 2mo $155,000 $146 53
16207 Justine St 0.59mi 4/2.0 (+1) 1,100 (+11%) 3mo $215,000 $195 43

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
33.8%
Equity multiple
3.63×
Total profit
$142,937
Equity at exit
$174,771
10-year hold
IRR
29.1%
Equity multiple
8.21×
Total profit
$391,514
Equity at exit
$376,899

Cash invested: $54,320 (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
7.0×

Monthly cashflow live

Estimated rent
$2,296 medium interval (Pro) →
Mortgage (P&I)
$1,017
Tax from tax record
$130 /mo · $1,560/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$482
Net cashflow
$586

Break-even live

Break-even rent $1,555
Max offer price $194,000
Occupancy floor 69%

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
$48,500
Closing costs
$5,820
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16125 Marshfield Ave Markham, IL 3.0 1.0 1043 $2,400 $2.30 1d 1 0.66mi
2308 170th St Hazel Crest, IL 3.0 2.0 1020 $2,400 $2.35 1d 1 0.89mi
16752 Artesian Ave Hazel Crest, IL 3.0 1.0 867 $2,500 $2.88 1d 1 0.97mi
16048 Halsted St Unit 2 Harvey, IL 3.0 1.0 1091 $1,650 $1.51 24d 1 1.31mi

Listing history 35 events

  1. 2026-05-23
    listed $194,000 Active
  2. 2026-05-13
    historical Contingent - Continue to Show
  3. 2026-05-12
    historical
  4. 2026-04-24
    listed Active
  5. 2026-03-18
    historical Contingent - Continue to Show
  6. 2026-03-17
    historical
  7. 2026-03-03
    listed Active
  8. 2026-03-03
    historical
  9. 2025-02-03
    historical
  10. 2025-01-30
    listed Active
  11. 2023-12-15
    soldstatus $175,000
  12. 2023-12-04
    soldstatus $175,000 Closed
  13. 2023-10-18
    status Pending
  14. 2023-10-05
    listed $174,900 Active
  15. 2022-01-27
    status Pending
  16. 2022-01-24
    historical
  17. 2022-01-04
    listed Active
  18. 2014-11-21
    soldstatus $73,500
  19. 2014-11-13
    soldstatus $73,500 Closed Sale
  20. 2014-09-22
    historical Contingent
  21. 2014-09-10
    price $72,500 Price Change
  22. 2014-08-22
    price $73,500 Price Change
  23. 2014-08-13
    price $75,000 Price Change
  24. 2014-07-30
    price $72,250 Price Change
  25. 2014-07-24
    price $75,000 Price Change
  26. 2014-07-18
    price $76,500 Price Change
  27. 2014-06-28
    price $77,900 Price Change
  28. 2014-06-05
    price $79,999 Price Change
  29. 2014-05-30
    price $82,500 Price Change
  30. 2014-05-17
    price $84,900
  31. 2014-05-16
    price $85,900 Price Change
  32. 2014-05-01
    listed $89,500 New
  33. 2014-02-26
    soldstatus $12,500 Closed Sale
  34. 2014-01-03
    status Pending
  35. 2013-10-18
    listed $14,420 New

ⓘ 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
$1,560 · $130/mo
Projected year-2 tax
$2,982 · $248/mo
Expected delta
+$1,422/yr (+$118/mo · 91.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% 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
$27,555
− Mortgage interest
−$10,867
− Property taxes
−$1,560
− Insurance
−$970
− Repairs & maintenance
−$2,204
− Management
−$2,204
− Depreciation
−$5,644
Taxable income
$4,106
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$985
After-tax cash flow
$6,045/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 — 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

+1245.4% since first listed
35 events — show timeline
  • 2026-05-23 Listed $194,000 MRED as Distributed by MLS Grid
  • 2026-05-13 Contingent MRED as Distributed by MLS Grid
  • 2026-05-12 Listing Removed MRED as Distributed by MLS Grid
  • 2026-04-24 Listed MRED as Distributed by MLS Grid
  • 2026-03-18 Contingent MRED as Distributed by MLS Grid
  • 2026-03-17 Listing Removed MRED as Distributed by MLS Grid
  • 2026-03-03 Listing Removed MRED as Distributed by MLS Grid
  • 2026-03-03 Listed MRED as Distributed by MLS Grid
  • 2025-02-03 Listing Removed MRED as Distributed by MLS Grid
  • 2025-01-30 Listed MRED as Distributed by MLS Grid
  • 2023-12-15 Sold (Public Records) $175,000 Public Records
  • 2023-12-04 Sold (MLS) $175,000 MRED as Distributed by MLS Grid
  • 2023-10-18 Pending MRED as Distributed by MLS Grid
  • 2023-10-05 Listed $174,900 MRED as Distributed by MLS Grid
  • 2022-01-27 Pending MRED as Distributed by MLS Grid
  • 2022-01-24 Listing Removed MRED as Distributed by MLS Grid
  • 2022-01-04 Listed MRED as Distributed by MLS Grid
  • 2014-11-21 Sold (Public Records) $73,500 Public Records
  • 2014-11-13 Sold (MLS) $73,500 MRED as Distributed by MLS Grid
  • 2014-09-22 Contingent MRED as Distributed by MLS Grid
  • 2014-09-10 Price Changed $72,500 MRED as Distributed by MLS Grid
  • 2014-08-22 Price Changed $73,500 MRED as Distributed by MLS Grid
  • 2014-08-13 Price Changed $75,000 MRED as Distributed by MLS Grid
  • 2014-07-30 Price Changed $72,250 MRED as Distributed by MLS Grid
  • 2014-07-24 Price Changed $75,000 MRED as Distributed by MLS Grid
  • 2014-07-18 Price Changed $76,500 MRED as Distributed by MLS Grid
  • 2014-06-28 Price Changed $77,900 MRED as Distributed by MLS Grid
  • 2014-06-05 Price Changed $79,999 MRED as Distributed by MLS Grid
  • 2014-05-30 Price Changed $82,500 MRED as Distributed by MLS Grid
  • 2014-05-17 Price Changed $84,900 MRED as Distributed by MLS Grid
  • 2014-05-16 Price Changed $85,900 MRED as Distributed by MLS Grid
  • 2014-05-01 Listed $89,500 MRED as Distributed by MLS Grid
  • 2014-02-26 Sold (MLS) $12,500 MRED as Distributed by MLS Grid
  • 2014-01-03 Pending MRED as Distributed by MLS Grid
  • 2013-10-18 Listed $14,420 MRED as Distributed by MLS Grid

Property tax history

-4.1%/yr

Latest (2023): $1,560 · +88.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…