CashFlowRE
Sign in Sign up
1133 Parkview Ave
C Composite 57.88
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 +19.4/30.0
  • ARV discount +15.0/15.0
  • 1% rule +6.5/10.0
  • DSCR +6.1/10.0
  • Rent growth +4.1/5.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +0.7/10.0
  • Appreciation +0.0/10.0

$165,000

1133 Parkview Ave · Chicago Heights, IL 60411
4 bd · 1.5 ba · 1,463 sqft · SingleFamily public records · 6 Days on market
Built 1956 6,777 sqft lot Est $217k · 24% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this move-in ready ranch in Chicago Heights and feel right at home! The bright and inviting living area feature vaulted ceilings, and flow seamlessly into the kitchen, creating a practical layout that's easy to enjoy from day one. This single-story home offers four bedrooms and one and a half bathrooms, all thoughtfully arranged to make the most of the space. Central air conditioning adds year-round comfort, and the clean, well-maintained interior means there's nothing left to do but move in. Step outside onto the back deck-an ideal spot for grilling, relaxing, or entertaining. The backyard offers just the right amount of space to enjoy the outdoors without a lot of upkeep. Locat

Key facts

  • Back deck
  • 6,777 sq ft lot
  • 2 parking spots

Tags

BACK DECKCENTRAL AIR CONDITIONINGWELL MAINTAINED INTERIORQUICK INTERSTATE ACCESS

Property features AI

Finance

  • Other: Property assessed/area living area source: assessor; Not rebuilt or rehabilitated (per records)
  • HOA & community: No master association fees required

Exterior

  • Parking: Two parking spaces; Asphalt parking surface
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; One-story layout; Fee simple ownership; Built before 1978 (age estimated 61–70 years)
  • Construction: Vinyl siding and brick exterior
  • Exterior features: Rear and/or on-property parking surfaced with asphalt; Lot dimensions approximately 60 x 115; Lot smaller than 0.25 acre

Interior

  • Kitchen: Kitchen on the main level
  • Bedrooms: Four bedrooms (all on the main level); Master bedroom on the main level
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Natural gas forced-air heating; Central air conditioning
  • Interior features: Six total rooms
  • Laundry & utility: Main-level laundry room (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 4-bed/1.5-bath single-family listed at $165k.

Deal economics

  • At list price, monthly cash flow is $183 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $165k).

Location & tenants

  • Location reads 71/100 on livability (#339 in IL) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: employment C-, schools F, crime F.
  • Bloom Twp Hsd 206 (suburban): math 8% / reading 9% proficiency, ranked #591 of 620 in IL (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising fast (+6.5%/yr); 222 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals leasing fast (median 11d 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 37% 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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 6.5% rent growth), your $46k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts 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 $112k; 47% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 2.8% of price; built in 1956 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $165,000

Questions for the listing agent

  1. Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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 F 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
1.15%
Cap rate
7.63%
Cash-on-cash
4.76%
DSCR
1.21
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$216,524
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
163 Hawthorne Ln 0.24mi 3/1.5 (-1) 1,560 (+7%) 9mo $197,000 $126 65
81 W 15th St 0.49mi 4/2.0 1,393 (-5%) 5mo $245,000 $176 63
162 Elder Ave 0.12mi 3/1.0 (-1) 1,300 (-11%) 8mo $148,500 $114 62
1606 Edgewood Ave 0.64mi 3/1.5 (-1) 1,447 (-1%) 5mo $185,000 $128 59
1221 Emerald Ave 0.69mi 3/1.5 (-1) 1,410 (-4%) 2mo $150,000 $106 55
606 De Angelis Ct 0.65mi 3/2.0 (-1) 1,394 (-5%) 0mo $172,000 $123 55
834 N Maple Dr 0.37mi 3/2.0 (-1) 1,249 (-15%) 1mo $185,000 $148 51
30 Broadway Ave 0.61mi 4/1.0 1,600 (+9%) 7mo $238,000 $149 48
50 W 14th Pl 0.47mi 5/2.0 (+1) 1,301 (-11%) 8mo $235,000 $181 46
226 W 16th St 0.66mi 3/1.0 (-1) 1,630 (+11%) 4mo $165,000 $101 40
702 Willow Dr 0.62mi 3/2.0 (-1) 1,249 (-15%) 3mo $235,000 $188 37
1139 Union Ave 0.74mi 3/2.0 (-1) 1,247 (-15%) 7mo $200,000 $160 28

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 · 6.48% rent growth · sell at horizon

5-year hold
IRR
-4.5%
Equity multiple
0.83×
Total profit
$-8,063
Equity at exit
$24,602
10-year hold
IRR
9.3%
Equity multiple
1.84×
Total profit
$38,808
Equity at exit
$14,266

Cash invested: $46,200 (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 60411

Home prices YoY
-33.9%
Rents YoY
6.5%
Active inventory
222
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,893 high interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$378 /mo · $4,541/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$398
Net cashflow
$183

Break-even live

Break-even rent $1,661
Max offer price $165,000
Occupancy floor 85%

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
$41,250
Closing costs
$4,950
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
41 W 14th Pl Unit 1 Chicago Heights, IL 3.0 1.0 1250 $1,750 $1.40 11d 1 0.44mi
83 W 15th St #1 Chicago Heights, IL 3.0 1.0 1050 $1,500 $1.43 3d 1 0.47mi
1631 Buena Vista Ave Unit 2 Chicago Heights, IL 4.0 1.0 1200 $1,900 $1.58 24d 1 0.67mi
1203 Emerald Ave Unit 1 Chicago Heights, IL 3.0 1.0 1200 $1,550 $1.29 1d 1 0.68mi
398 W Lincoln Hwy Unit 4 Chicago Heights, IL 3.0 2.0 1200 $1,850 $1.54 1d 1 0.68mi
1665 Buena Vista Ave Unit 3 Chicago Heights, IL 4.0 1.0 1700 $1,800 $1.06 18d 1 0.74mi
63 Hickory St Unit 2 Chicago Heights, IL 3.0 1.0 900 $1,700 $1.89 24d 1 0.80mi
370 E 17th St Chicago Heights, IL 3.0 1.0 1058 $2,600 $2.46 17d 1 0.92mi
1267 Division St Unit 1267 Chicago Heights, IL 3.0 1.5 1200 $1,500 $1.25 1d 1 0.93mi
417 W Hickory St Unit 2 Chicago Heights, IL 3.0 1.0 900 $1,800 $2.00 20d 1 1.04mi
432 Hickory St Unit 2 Chicago Heights, IL 3.0 1.0 1200 $1,800 $1.50 20d 1 1.09mi
436 W Hickory St Unit Na Chicago Heights, IL 3.0 1.0 1091 $1,800 $1.65 1d 1 1.10mi
531 Wallace St Chicago Heights, IL 3.0 1.0 1100 $2,000 $1.82 5d 1 1.11mi
444 Hickory St Unit 2A Chicago Heights, IL 3.0 1.0 900 $1,695 $1.88 1d 1 1.11mi
169 E 23rd St Unit 1F Chicago Heights, IL 3.0 1.0 1200 $1,550 $1.29 12d 1 1.43mi

Listing history 35 events

  1. 2026-06-18
    price $165,000 Active 6 DOM
  2. 2026-06-18
    days on market $170,000 Active 6 DOM
  3. 2026-06-17
    days on market $170,000 Active 5 DOM
  4. 2026-06-16
    days on market $170,000 Active 4 DOM
  5. 2026-06-15
    days on market $170,000 Active 3 DOM
  6. 2026-06-13
    days on marketlisting id $170,000 Active 1 DOM
  7. 2026-06-09
    days on market $170,000 Active 138 DOM
  8. 2026-06-08
    days on market $170,000 Active 137 DOM
  9. 2026-06-07
    days on market $170,000 Active 136 DOM
  10. 2026-06-04
    days on market $170,000 Active 133 DOM
  11. 2026-06-03
    days on market $170,000 Active 132 DOM
  12. 2026-06-02
    days on market $170,000 Active 131 DOM
  13. 2026-06-01
    days on market $170,000 Active 130 DOM
  14. 2026-05-31
    days on market $170,000 Active 129 DOM
  15. 2026-05-01
    status Active
  16. 2026-02-04
    historical Contingent - Continue to Show
  17. 2026-01-22
    listed $170,000 Active
  18. 2026-01-22
    historical
  19. 2026-01-09
    price
  20. 2025-12-05
    price
  21. 2025-11-14
    price
  22. 2025-10-16
    listed Active
  23. 2025-10-16
    historical
  24. 2025-10-03
    price
  25. 2025-09-19
    price
  26. 2025-09-05
    price
  27. 2025-08-29
    price
  28. 2025-08-15
    price
  29. 2025-08-07
    price
  30. 2025-08-01
    price
  31. 2025-07-25
    price
  32. 2025-07-18
    price
  33. 2025-07-03
    listed Active
  34. 2006-07-06
    soldstatus $112,000
  35. 1995-07-14
    soldstatus $69,990

ⓘ 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
$4,541 · $378/mo
Projected year-2 tax
$4,541 · $378/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 2 unhealthy d/yr today · 2 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
$22,721
− Mortgage interest
−$9,243
− Property taxes
−$4,541
− Insurance
−$825
− Repairs & maintenance
−$1,818
− Management
−$1,818
− Depreciation
−$4,800
Taxable loss
−$323
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$77
After-tax cash flow
$2,278/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
Bloom Twp Hsd 206
NCES district ID
1706420
Math proficiency
8% ▼ -3.00%
Reading proficiency
9% ▼ -8.00%
Median HH income
$39,795
Composite
7.4/100
National rank
#9952
State rank
#591 of 620 in IL

Livability — Chicago Heights

Score
71/100
State rank
#339
US rank
#6836

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chicago Heights, IL
County
Cook County · 4,486,803 people
City population
52,175
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
52,175
Household income
$62,073
Rent vs Own
34.8% rent · 65.2% own
Severe rent burden
1714.0

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 0.66)
Race & ethnicity
Black 49% Hispanic / Latino 26% White 19% Two or more races 11%
Hispanic origin (detail)
Mexican 22% Puerto Rican 2%
Common ancestry
Romanian 4% Portuguese 1% Lithuanian 1%
Foreign-born
12% · Canada
Languages at home
76% English-only · Spanish 21% Russian/Polish/Slavic 1% Other Indo-European 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
▼ -108.75%
Current HPI
212.4058
Rent YoY
▲ 6.48%
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

+142.9% since first listed
21 events — show timeline
  • 2026-05-01 Relisted MRED as Distributed by MLS Grid
  • 2026-02-04 Contingent MRED as Distributed by MLS Grid
  • 2026-01-22 Listing Removed MRED as Distributed by MLS Grid
  • 2026-01-22 Listed $170,000 MRED as Distributed by MLS Grid
  • 2026-01-09 Price Changed MRED as Distributed by MLS Grid
  • 2025-12-05 Price Changed MRED as Distributed by MLS Grid
  • 2025-11-14 Price Changed MRED as Distributed by MLS Grid
  • 2025-10-16 Listing Removed MRED as Distributed by MLS Grid
  • 2025-10-16 Listed MRED as Distributed by MLS Grid
  • 2025-10-03 Price Changed MRED as Distributed by MLS Grid
  • 2025-09-19 Price Changed MRED as Distributed by MLS Grid
  • 2025-09-05 Price Changed MRED as Distributed by MLS Grid
  • 2025-08-29 Price Changed MRED as Distributed by MLS Grid
  • 2025-08-15 Price Changed MRED as Distributed by MLS Grid
  • 2025-08-07 Price Changed MRED as Distributed by MLS Grid
  • 2025-08-01 Price Changed MRED as Distributed by MLS Grid
  • 2025-07-25 Price Changed MRED as Distributed by MLS Grid
  • 2025-07-18 Price Changed MRED as Distributed by MLS Grid
  • 2025-07-03 Listed MRED as Distributed by MLS Grid
  • 2006-07-06 Sold (Public Records) $112,000 Public Records
  • 1995-07-14 Sold (Public Records) $69,990 Public Records

Property tax history

+4.4%/yr

Latest (2023): $4,541 · -2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…