CashFlowRE
Sign in Sign up
1064 Springfield Ave
D Composite 43.93
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 +14.3/30.0
  • ARV discount +6.7/15.0
  • Schools +5.9/10.0
  • DSCR +4.4/10.0
  • Livability +4.2/5.0
  • 1% rule +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$465,000

1064 Springfield Ave · Deerfield, IL 60015
3 bd · 1.0 ba · 1,470 sqft · SingleFamily public records · 6 Days on market
Built 1925 7,500 sqft lot Est $457k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming and full of potential, this ideally located Deerfield home offers an incredible opportunity just steps from everything downtown has to offer. Situated next to beautiful Jewett Park and less than two blocks from the vibrant downtown Deerfield shopping and dining district, as well as the Metra station, the location truly speaks for itself. The home features a functional and inviting layout with timeless character throughout. The main level includes a spacious family room with fireplace, formal dining room, kitchen, bright four seasons room, and a convenient powder room. Upstairs offers three bedrooms, one full bathroom, and an additional flexible room ideal for a nursery, home office

Key facts

  • Flexible room
  • Four seasons room
  • Two-car garage

Tags

SPACIOUS FAMILY ROOMFOUR SEASONS ROOMFLEXIBLE ROOMGREAT BACKYARDTWO-CAR GARAGE

Property features AI

Finance

  • Other: Living area based on plans; Total finished area reported as 1,819; Main level and upper level finished area reported (main ~1053, upper ~766); Property not currently leased; Built before 1978
  • HOA & community: No master association fee required; Community features include curbs, sidewalks, and paved streets

Exterior

  • Parking: Detached garage (owned) with 2 garage spaces; Asphalt driveway; 2 total parking spaces
  • Utilities: Water: Lake Michigan / public; Sewer: public sewer; Electric service
  • Home design: Detached single-family home; 1.5-story; Fee simple ownership; Built over 100 years ago; Asphalt roof; Vinyl siding
  • Construction: Vinyl siding construction; Asphalt roof; Full unfinished basement
  • Exterior features: Patio; School bus service; Lot approximately 50 x 150; less than 0.25 acre; Lot features: none

Interior

  • Kitchen: Range; Dishwasher; Refrigerator; Range hood; Eating area / table space
  • Bedrooms: 3 bedrooms (master bedroom on second level; additional bedrooms on second level)
  • Flooring: Hardwood
  • Bathrooms: 1 full bath; 1 half bath
  • Heating & cooling: Natural gas and electric heating; Central air conditioning
  • Interior features: Built-in features; Ceiling fan(s); One fireplace in the living room; 7 total rooms
  • Laundry & utility: Washer; Dryer; 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 3-bed/1.0-bath single-family listed at $465k.

Deal economics

  • At list price, monthly cash flow is $89 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $389k (16.3% below list).
  • Recommended offer: $389k (16.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 3.8% in Deerfield — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 84/100 on livability (#35 in IL, #705 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, employment A+; Watch: amenities C-, health & safety C-, cost of living F.
  • Twp Hsd 113 (suburban): math 60% / reading 63% proficiency, ranked #19 of 620 in IL (top 3%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Deerfield High School (math 67% / reading 69%, grade B, #9 of 693 statewide, top 1%, 1,483 students, 0% FRL).
  • Market conditions: 117 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 948 units permitted in Lake County in 2024 (424 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $14k of value loss. Plan a longer hold.
  • Lake County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $389,330 (16.3% below list)

Questions for the listing agent

  1. Built in 1925 — 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 A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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?
  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
0.84%
Cap rate
6.52%
Cash-on-cash
0.82%
DSCR
1.04
GRM
10.0

CMA / ARV

ARV (on-the-fly)
$457,170
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1030 Chestnut St 0.11mi 3/1.5 1,500 (+2%) 1mo $430,000 $287 88
1029 Elmwood Ave 0.32mi 3/2.0 1,465 (-0%) 0mo $497,500 $340 80
1052 Greenwood Ave 0.28mi 3/1.0 1,500 (+2%) 5mo $377,000 $251 79
1032 Sheridan Ave 0.23mi 4/2.0 (+1) 1,611 (+10%) 1mo $425,000 $264 63
505 Margate Ter 0.52mi 3/1.5 1,540 (+5%) 7mo $470,000 $305 60
1343 Oxford Rd 0.70mi 3/1.5 1,504 (+2%) 4mo $467,000 $311 58
555 Longfellow Ave 0.66mi 3/2.0 1,415 (-4%) 2mo $525,000 $371 58
1314 Somerset Ave 0.53mi 3/1.5 1,386 (-6%) 9mo $416,150 $300 56
1033 Kenton Rd 0.55mi 4/1.5 (+1) 1,561 (+6%) 1mo $570,000 $365 56
1337 Knollwood Rd 0.59mi 3/2.0 1,382 (-6%) 8mo $550,000 $398 52
630 Hermitage Dr 0.68mi 4/2.0 (+1) 1,617 (+10%) 4mo $535,000 $331 39
956 Brookside Ln 0.68mi 3/2.0 1,668 (+14%) 8mo $515,000 $309 36

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
-15.0%
Equity multiple
0.46×
Total profit
$-69,792
Equity at exit
$69,333
10-year hold
IRR
-6.5%
Equity multiple
0.59×
Total profit
$-53,840
Equity at exit
$40,205

Cash invested: $130,200 (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 60015

Active inventory
117
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$3,893 high interval (Pro) →
Mortgage (P&I)
$2,439
Tax from tax record
$355 /mo · $4,259/yr
Insurance
$194
HOA
$0
Vacancy / Maint / Mgmt
$818
Net cashflow
$89

Break-even live

Break-even rent $3,781
Max offer price $465,000
Occupancy floor 93%

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
$116,250
Closing costs
$13,950
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1141 Waukegan Rd Unit 2 Bedroom Deerfield, IL 2.0 1.0 875 $1,625 $1.86 20d 1 0.13mi
1150 Blackthorn Ln Deerfield, IL 3.0 2.5 1566 $4,500 $2.87 24d 1 0.35mi
1344 Barclay Ln Unit 1344 Deerfield, IL 2.0 1.5 1232 $2,450 $1.99 20d 1 0.36mi
1430 Waukegan Rd Deerfield, IL 3.0 3.0 1562 $3,800 $2.43 24d 1 0.42mi
740 Chestnut St Unit 2 Deerfield, IL 2.0 2.0 1100 $2,990 $2.72 24d 1 0.43mi
625 Deerfield Rd Deerfield, IL 1.0–2.0 1.0–2.0 1057 $3,580 $3.39 5d 11 0.53mi
728 Waukegan Rd Deerfield, IL 2.0 2.0 1117 $4,495 $4.02 21d 1 0.55mi
728 Waukegan Rd Unit 206 Deerfield, IL 2.0 2.0 1117 $4,700 $4.21 24d 1 0.55mi
728 Waukegan Rd Unit 206 Deerfield, IL 2.0 2.0 1117 $4,495 $4.02 24d 1 0.55mi
728 Waukegan Rd Unit 209 Deerfield, IL 3.0 2.5 1767 $5,950 $3.37 16d 1 0.55mi
728 Waukegan Rd Unit 203 Deerfield, IL 2.0 2.0 1117 $4,295 $3.85 21d 1 0.55mi
728 Waukegan Rd Unit 209 Deerfield, IL 3.0 2.5 1767 $5,950 $3.37 21d 1 0.55mi
728 Waukegan Rd Unit 203 Deerfield, IL 2.0 2.0 1117 $4,295 $3.85 16d 1 0.55mi
728 Waukegan Rd Deerfield, IL 3.0 2.0 1767 $7,000 $3.96 24d 1 0.55mi
621 Waukegan Rd Deerfield, IL 2.0 1.0 1200 $2,350 $1.96 12d 1 0.69mi
630 Thayer St Deerfield, IL 1.0–3.0 1.5–2.5 1791 $7,500 $4.19 1d 15 1.30mi
631 Thayer St Deerfield, IL 1.0–3.0 1.5–2.5 1791 $7,900 $4.41 1d 1 1.30mi
15 Parkway North Blvd Deerfield, IL 1.0–2.0 1.0–2.0 994 $3,348 $3.37 1d 33 1.45mi

Listing history 1 events

  1. 2026-05-21
    listed $465,000 Active

ⓘ 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
$4,259 · $355/mo
Projected year-2 tax
$7,407 · $617/mo
Expected delta
+$3,148/yr (+$262/mo · 73.9%)

ⓘ 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 2/10 Low 7 d/yr ≥98°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 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
$46,720
− Mortgage interest
−$26,047
− Property taxes
−$4,259
− Insurance
−$2,325
− Repairs & maintenance
−$3,738
− Management
−$3,738
− Depreciation
−$13,527
Taxable loss
−$6,914
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,659
After-tax cash flow
$2,722/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
Twp Hsd 113
NCES district ID
1719080
Math proficiency
60% ▼ -6.00%
Reading proficiency
63% ▼ -5.00%
Median HH income
$122,404
Composite
59.23/100
National rank
#937
State rank
#19 of 620 in IL

Livability — Deerfield

Score
84/100
State rank
#35
US rank
#705

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Deerfield, IL
County
Lake County · 591,991 people
City population
28,096
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
28,096
Household income
$183,125
Rent vs Own
15.3% rent · 84.7% own
Severe rent burden
450.0

Population outlook (Lake County) Hauer SSP2

Today (2025)
700,217 people
By 2030
693,290 · -1.0%
By 2040
673,588 · -3.8%
By 2050
643,556 · -8.1%
By 2075
562,792 · -19.6%
By 2100
457,715 · -34.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Asian 8% Hispanic / Latino 5% Two or more races 3% Black 1%
Common ancestry
Romanian 11% Scotch-Irish 10% Italian 4%
Foreign-born
14% · China, South Korea, Canada
Languages at home
82% English-only · Russian/Polish/Slavic 6% Other Indo-European 3% Spanish 3%

Political lean MEDSL · Lake

2024 margin
Strong D (+20.8) · D 59.7% · R 38.9% · Other 1.4%
2008→2024 swing
+1.1pp toward D · 2008: 19.6pp · 2024: 20.8pp
All cycles
2024: D+20.8 2020: D+24.1 2016: D+20.3 2012: D+8.1 2008: D+19.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -318.91%
Current HPI
184.8993
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

1 event — show timeline
  • 2026-05-21 Listed $465,000 MRED as Distributed by MLS Grid

Property tax history

+1.7%/yr

Latest (2024): $4,259 · -2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…