738 E 158th St · South Holland, IL
Flood risk 4/10 · Minor
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.22%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $804 – $1,492
Heat risk 3/10 · Minor
- Hot days now (above 103°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 5 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the D+ 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 +21.6/30.0
- 1% rule +7.3/10.0
- DSCR +6.9/10.0
- Livability +3.9/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Schools +0.7/10.0
- ARV discount +0.0/15.0
- Appreciation +0.0/10.0
$242,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Nice split with updated Kitchen and stainless appliances, recessed lights, updated baths. hardwood floors, ceiling fans in bedrooms. Yard is fenced and garage is attached and is 2.5. Lower level fireplace and service door our to garage. Owner has taken very good care of this home. Walk to shopping, churches and parks. Great home. 2 deals fell apart. Buyer must be preapproved with preferred lender. 2 inspections done . Requests done. Just need solid buyer. . As is. All requirements done. Appraisal done.
Key facts
- Brick split-level
- Spacious kitchen
- Large living room
Tags
Property features AI
Finance
- Other: Possession at closing or negotiable; Listing holds earnest money
- HOA & community: No master association fee required
Exterior
- Parking: Attached garage (garage owned) with 2 garage spaces; Concrete driveway; Garage door opener
- Utilities: Water source: Lake Michigan; Public sewer; Electric service with circuit breakers
- Home design: Detached single-family home; Split-level / tri-level layout; Fee simple ownership
- Construction: Brick construction; Asphalt roof; Concrete perimeter foundation; Built approximately 51–60 years ago; Built before 1978
- Exterior features: Lot roughly 60 x 125; Less than 0.25 acre lot; School bus service and commuter bus access; close to interstate access
Interior
- Kitchen: Galley-style kitchen (15 x 11); Range; Dishwasher; Refrigerator
- Bedrooms: Three bedrooms total; Master bedroom on second level (15 x 11) with blinds and hardwood flooring; Two additional second-level bedrooms (each 12 x 11) with hardwood flooring and blinds
- Flooring: Hardwood in primary living areas and bedrooms; Vinyl in kitchen; Carpet in lower-level family room
- Bathrooms: Two full bathrooms
- Heating & cooling: Natural gas forced air heating; Central air conditioning
- Interior features: Seven total rooms; Hardwood flooring throughout main living areas; One fireplace in the family room; Blinds on windows; Ceiling fan(s); Sump pump
- Laundry & utility: Laundry room on lower level (15 x 11); Washer
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.5-bath single-family listed at $242k.
Deal economics
- At list price, monthly cash flow is $368 ($4k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($3k rent vs $242k).
- Recommended offer: $235k (3.0% below list) — sets the bar for market timing.
Location & tenants
- Location reads 77/100 on livability (#167 in IL, #3,071 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, cost of living A; Watch: crime C-, amenities C-, schools 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: 136 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals leasing fast (median 12d 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
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
Negotiation context
- It's been on market 31 days — a 3% lower offer ($235k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 10y 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 $132k; list at $242k implies a 84% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: property tax is 3.0% of price.
Questions for the listing agent
- It's been on market 31 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
- Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 1.23% ✓
- Cap rate
- 8.12%
- Cash-on-cash
- 6.51%
- DSCR
- 1.29
- GRM
- 6.8
CMA / ARV
- ARV (on-the-fly)
- $196,992
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 15509 Rose Dr | 0.35mi | 2/1.0 (-1) | 1,100 (-4%) | 0mo | $135,000 | $123 | 69 |
| 615 E 156th Pl | 0.16mi | 3/2.0 | 1,300 (+13%) | 2mo | $198,650 | $153 | 68 |
| 15505 Drexel Ave | 0.40mi | 4/2.0 (+1) | 1,200 (+4%) | 2mo | $205,000 | $171 | 66 |
| 823 E 163rd St | 0.64mi | 3/1.0 | 1,184 (+3%) | 1mo | $197,500 | $167 | 62 |
| 618 E 159th Pl | 0.22mi | 4/2.0 (+1) | 1,294 (+12%) | 2mo | $236,000 | $182 | 61 |
| 16001 Avalon Ave | 0.68mi | 4/2.0 (+1) | 1,136 (-1%) | 1mo | $187,500 | $165 | 58 |
| 735 E 163rd St | 0.64mi | 3/1.0 | 1,064 (-8%) | 0mo | $195,000 | $183 | 56 |
| 15542 S Park Ave | 0.53mi | 4/2.0 (+1) | 1,066 (-8%) | 1mo | $193,900 | $182 | 55 |
| 15722 Woodlawn East Ave | 0.56mi | 3/1.5 | 1,015 (-12%) | 1mo | $101,000 | $100 | 53 |
| 1006 E 163rd St | 0.70mi | 3/2.0 | 1,263 (+10%) | 1mo | $262,500 | $208 | 48 |
| 15310 Oak St | 0.63mi | 4/1.5 (+1) | 1,037 (-10%) | 1mo | $190,000 | $183 | 48 |
| 15634 Avalon Ave | 0.63mi | 4/1.5 (+1) | 1,029 (-11%) | 1mo | $115,000 | $112 | 47 |
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
- IRR
- -6.2%
- Equity multiple
- 0.77×
- Total profit
- $-15,557
- Equity at exit
- $36,083
- IRR
- 3.6%
- Equity multiple
- 1.26×
- Total profit
- $17,565
- Equity at exit
- $20,924
Cash invested: $67,760 (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
ZIP-level market 60473
- Active inventory
- 136
- Price-to-rent
- 6.8×
Monthly cashflow live
- Estimated rent
- $2,972 high interval (Pro) →
- Mortgage (P&I)
- −$1,269
- Tax from tax record
- −$610 /mo · $7,322/yr
- Insurance
- −$101
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$624
- Net cashflow
- $368
Break-even live
Sensitivity live
| Price | -10% $505 | -5% $436 | +0% $368 | +5% $299 | +10% $231 |
|---|---|---|---|---|---|
| Rent | -10% $133 | -5% $250 | +0% $368 | +5% $485 | +10% $603 |
| Rate | -1.0pp $490 | -0.5pp $429 | base $368 | +0.5pp $305 | +1.0pp $241 |
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
- $60,500
- Closing costs
- $7,260
- 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 8 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 15509 Park Ln South Holland, IL | 4.0 | 1.5 | 1200 | $3,400 | $2.83 | 25d | 1 | 0.43mi |
| 15509 Park Ln South Holland, IL | 4.0 | 1.5 | 1200 | $3,400 | $2.83 | 8d | 1 | 0.43mi |
| 16001 Avalon Ave South Holland, IL | 3.0 | 2.0 | 1136 | $3,330 | $2.93 | 7d | 1 | 0.67mi |
| 16246 Dobson Ave South Holland, IL | 3.0 | 2.0 | 1250 | $3,170 | $2.54 | 0d | 1 | 0.67mi |
| 15238 Doctor Martin Luther King Junior Dr Unit 2W Dolton, IL | 2.0 | 1.0 | 800 | $1,500 | $1.88 | 11d | 1 | 0.80mi |
| 15231 Hastings Dr Dolton, IL | 4.0 | 1.5 | 1487 | $2,146 | $1.44 | 8d | 1 | 0.92mi |
| 14916 Langley Ave Dolton, IL | 3.0 | 1.5 | 1418 | $2,500 | $1.76 | 25d | 1 | 1.09mi |
| 14817 Champlain Ave Dolton, IL | 2.0 | 1.0 | 980 | $2,430 | $2.48 | 23d | 1 | 1.21mi |
Listing history 29 events
-
2026-06-21days on market $242,000 Active 31 DOM
-
2026-06-18days on market $242,000 Active 28 DOM
-
2026-06-17days on market $242,000 Active 27 DOM
-
2026-06-16days on market $242,000 Active 26 DOM
-
2026-06-15days on market $242,000 Active 25 DOM
-
2026-06-13days on market $242,000 Active 23 DOM
-
2026-06-13days on market $242,000 Active 22 DOM
-
2026-06-09days on market $242,000 Active 19 DOM
-
2026-06-08days on market $242,000 Active 18 DOM
-
2026-06-07days on market $242,000 Active 17 DOM
-
2026-06-04days on market $242,000 Active 14 DOM
-
2026-06-03days on market $242,000 Active 13 DOM
-
2026-06-02days on market $242,000 Active 12 DOM
-
2026-06-01days on market $242,000 Active 11 DOM
-
2026-05-31days on market $242,000 Active 10 DOM
-
2026-05-21$242,000 Active
-
2017-09-06soldstatus $131,500
-
2017-09-01soldstatus $131,500 Closed Sale 507-char remark
Show marketing remark (507 chars)
Nice split with updated Kitchen and stainless appliances, recessed lights, updated baths. hardwood floors, ceiling fans in bedrooms. Yard is fenced and garage is attached and is 2.5. Lower level fireplace and service door our to garage. Owner has taken very good care of this home. Walk to shopping, churches and parks. Great home. 2 deals fell apart. Buyer must be preapproved with preferred lender. 2 inspections done . Requests done. Just need solid buyer. . As is. All requirements done. Appraisal done.
-
2017-07-20historical Contingent 507-char remark
Show marketing remark (507 chars)
Nice split with updated Kitchen and stainless appliances, recessed lights, updated baths. hardwood floors, ceiling fans in bedrooms. Yard is fenced and garage is attached and is 2.5. Lower level fireplace and service door our to garage. Owner has taken very good care of this home. Walk to shopping, churches and parks. Great home. 2 deals fell apart. Buyer must be preapproved with preferred lender. 2 inspections done . Requests done. Just need solid buyer. . As is. All requirements done. Appraisal done.
-
2017-07-11status Reactivated 507-char remark
Show marketing remark (507 chars)
Nice split with updated Kitchen and stainless appliances, recessed lights, updated baths. hardwood floors, ceiling fans in bedrooms. Yard is fenced and garage is attached and is 2.5. Lower level fireplace and service door our to garage. Owner has taken very good care of this home. Walk to shopping, churches and parks. Great home. 2 deals fell apart. Buyer must be preapproved with preferred lender. 2 inspections done . Requests done. Just need solid buyer. . As is. All requirements done. Appraisal done.
-
2017-06-02historical Contingent 507-char remark
Show marketing remark (507 chars)
Nice split with updated Kitchen and stainless appliances, recessed lights, updated baths. hardwood floors, ceiling fans in bedrooms. Yard is fenced and garage is attached and is 2.5. Lower level fireplace and service door our to garage. Owner has taken very good care of this home. Walk to shopping, churches and parks. Great home. 2 deals fell apart. Buyer must be preapproved with preferred lender. 2 inspections done . Requests done. Just need solid buyer. . As is. All requirements done. Appraisal done.
-
2017-04-25status Reactivated 507-char remark
Show marketing remark (507 chars)
Nice split with updated Kitchen and stainless appliances, recessed lights, updated baths. hardwood floors, ceiling fans in bedrooms. Yard is fenced and garage is attached and is 2.5. Lower level fireplace and service door our to garage. Owner has taken very good care of this home. Walk to shopping, churches and parks. Great home. 2 deals fell apart. Buyer must be preapproved with preferred lender. 2 inspections done . Requests done. Just need solid buyer. . As is. All requirements done. Appraisal done.
-
2017-02-25historical Contingent 507-char remark
Show marketing remark (507 chars)
Nice split with updated Kitchen and stainless appliances, recessed lights, updated baths. hardwood floors, ceiling fans in bedrooms. Yard is fenced and garage is attached and is 2.5. Lower level fireplace and service door our to garage. Owner has taken very good care of this home. Walk to shopping, churches and parks. Great home. 2 deals fell apart. Buyer must be preapproved with preferred lender. 2 inspections done . Requests done. Just need solid buyer. . As is. All requirements done. Appraisal done.
-
2017-02-14price $131,500 507-char remark
Show marketing remark (507 chars)
Nice split with updated Kitchen and stainless appliances, recessed lights, updated baths. hardwood floors, ceiling fans in bedrooms. Yard is fenced and garage is attached and is 2.5. Lower level fireplace and service door our to garage. Owner has taken very good care of this home. Walk to shopping, churches and parks. Great home. 2 deals fell apart. Buyer must be preapproved with preferred lender. 2 inspections done . Requests done. Just need solid buyer. . As is. All requirements done. Appraisal done.
-
2016-07-28price $132,500 507-char remark
Show marketing remark (507 chars)
Nice split with updated Kitchen and stainless appliances, recessed lights, updated baths. hardwood floors, ceiling fans in bedrooms. Yard is fenced and garage is attached and is 2.5. Lower level fireplace and service door our to garage. Owner has taken very good care of this home. Walk to shopping, churches and parks. Great home. 2 deals fell apart. Buyer must be preapproved with preferred lender. 2 inspections done . Requests done. Just need solid buyer. . As is. All requirements done. Appraisal done.
-
2016-06-03price $134,900 507-char remark
Show marketing remark (507 chars)
Nice split with updated Kitchen and stainless appliances, recessed lights, updated baths. hardwood floors, ceiling fans in bedrooms. Yard is fenced and garage is attached and is 2.5. Lower level fireplace and service door our to garage. Owner has taken very good care of this home. Walk to shopping, churches and parks. Great home. 2 deals fell apart. Buyer must be preapproved with preferred lender. 2 inspections done . Requests done. Just need solid buyer. . As is. All requirements done. Appraisal done.
-
2016-05-12$139,900 New 507-char remark
Show marketing remark (507 chars)
Nice split with updated Kitchen and stainless appliances, recessed lights, updated baths. hardwood floors, ceiling fans in bedrooms. Yard is fenced and garage is attached and is 2.5. Lower level fireplace and service door our to garage. Owner has taken very good care of this home. Walk to shopping, churches and parks. Great home. 2 deals fell apart. Buyer must be preapproved with preferred lender. 2 inspections done . Requests done. Just need solid buyer. . As is. All requirements done. Appraisal done.
-
2001-08-23soldstatus $130,000
-
2001-06-27soldstatus $138,000
ⓘ 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
- $7,322 · $610/mo
- Projected year-2 tax
- $7,322 · $610/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 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 3/10 Moderate 7 d/yr ≥103°F today · 15 d/yr by 30 yrs out
- Wind 2/10 Low
- Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
- $35,663
- − Mortgage interest
- −$13,556
- − Property taxes
- −$7,322
- − Insurance
- −$1,210
- − Repairs & maintenance
- −$2,853
- − Management
- −$2,853
- − Depreciation
- −$7,040
- Taxable income
- $829
- Est. tax owed @ 24.0%
- −$199
- After-tax cash flow
- $4,214/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 — South Holland
- Score
- 77/100
- State rank
- #167
- US rank
- #3071
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- South Holland, IL
- City population
- 21,407
- Population (ZIP)
- 21,407
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 (75%)
- Race & ethnicity
- Black 75% White 10% Hispanic / Latino 10% Two or more races 3% Asian 1%
- Hispanic origin (detail)
- Mexican 9% Puerto Rican 1%
- Common ancestry
- Iranian 3% Romanian 2%
- Foreign-born
- 6% · Canada, China
- Languages at home
- 87% English-only · Spanish 8% Other Asian/Pacific 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
- ▼ -114.36%
- Current HPI
- 201.2479
- Rent YoY
- —
- Metro
- —
- State GDP YoY
- ▲ 1.59%
- F500 in state
- 60
Industry mix (Fortune 500 HQ in IL)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Insurance | 4 | $201B |
|
||
| Consumer Goods | 4 | $87B |
|
||
| Industrial Machinery | 3 | $64B |
|
||
| Healthcare | 2 | $55B |
|
||
| Retail / Pharmacy | 1 | $148B |
|
||
| Agriculture / Food | 1 | $86B |
|
||
Price history
+75.4% since first listed14 events — show timeline
- 2026-05-21 Listed $242,000 MRED as Distributed by MLS Grid
- 2017-09-06 Sold (Public Records) $131,500 Public Records
- 2017-09-01 Sold (MLS) $131,500 MRED as Distributed by MLS Grid
- 2017-07-20 Contingent — MRED as Distributed by MLS Grid
- 2017-07-11 Relisted — MRED as Distributed by MLS Grid
- 2017-06-02 Contingent — MRED as Distributed by MLS Grid
- 2017-04-25 Relisted — MRED as Distributed by MLS Grid
- 2017-02-25 Contingent — MRED as Distributed by MLS Grid
- 2017-02-14 Price Changed $131,500 MRED as Distributed by MLS Grid
- 2016-07-28 Price Changed $132,500 MRED as Distributed by MLS Grid
- 2016-06-03 Price Changed $134,900 MRED as Distributed by MLS Grid
- 2016-05-12 Listed $139,900 MRED as Distributed by MLS Grid
- 2001-08-23 Sold (Public Records) $130,000 Public Records
- 2001-06-27 Sold (Public Records) $138,000 Public Records
Property tax history
+4.8%/yrLatest (2023): $7,322 · +27.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…