CashFlowRE
Sign in Sign up
711 N Columbine Ave
F Composite 34.37
Why this score? — see what drove the F 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).

  • ARV discount +11.0/15.0
  • Cash flow +7.0/30.0
  • Schools +3.6/10.0
  • Livability +3.6/5.0
  • 1% rule +2.8/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.2/10.0
  • Appreciation +0.0/10.0

$255,000

711 N Columbine Ave · Lombard, IL 60148
2 bd · 1.0 ba · 858 sqft · SingleFamily public records · 7 Days on market
Built 1953 0.31 ac lot Est $276k · 8% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Three bedroom ranch home with deep (267 ft) lot in Lombard! Eat in kitchen with Maple cabinetry, luxury vinyl plank flooring, and freshly painted in today's modern grey color scheme, all in a great open floor plan. Upgrades include Newer Furnace and windows, & Brand New Luxury Vinyl Plank Flooring, Hot Water Heater, & Roof in last 12 months. 2 car garage! Yard backs to 20 acre nature area and Forest Preserve District lands. Easy access to North Ave and I 355. (Note - Columbine is a busy street!)

Key facts

  • Open floor plan
  • Newer furnace
  • Deep lot

Tags

DEEP LOTEAT IN KITCHENMAPLE CABINETRYOPEN FLOOR PLANNEWER FURNACENEWER WINDOWS

Property features AI

Finance

  • Other: Built before 1978
  • Financial info: Special service area: No
  • HOA & community: No master association fee required

Exterior

  • Parking: Detached garage (owned), 2 garage spaces, 2 total parking spaces
  • Utilities: Well water; Septic tank sewer
  • Home design: Detached single-family home; One-story; Fee simple ownership; Estimated living area
  • Construction: Built 71–80 years ago; Cedar and frame construction
  • Exterior features: Lot approximately 50 x 267; Lot size roughly 0.25–0.49 acre; Directions: St Charles Road to Columbine (Rt. 53) north to home

Interior

  • Kitchen: Kitchen on main level, approximately 17 x 10
  • Bedrooms: 3 bedrooms (all on main level); Master bedroom on main level, approximately 14 x 10; Second bedroom on main level, approximately 11 x 10; Third bedroom on main level, approximately 10 x 10
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: 6 total rooms; Full unfinished basement
  • Laundry & utility: 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 2-bed/1.0-bath single-family listed at $255k.

Deal economics

  • At list price, monthly cash flow is $-380 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $188k (26.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $199k (21.9% below list).
  • Recommended offer: $188k (26.3% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 72/100 on livability (#314 in IL) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A-; Watch: cost of living C-, health & safety D+, amenities F.
  • Glenbard Twp Hsd 87 (suburban): math 38% / reading 40% proficiency, ranked #126 of 620 in IL (top 20%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents flat; 136 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,378 units permitted in DuPage County in 2024 (594 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 $8k of value loss. Plan a longer hold.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 12y ago; this cycle's ask has dropped $30k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $187,948 (26.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1953 — 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 B-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?
  5. 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?
  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
0.78%
Cap rate
4.51%
Cash-on-cash
-6.38%
DSCR
0.72
GRM
10.7

CMA / ARV

ARV (on-the-fly)
$276,276
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
344 N Elizabeth St 0.64mi 2/1.0 834 (-3%) 3mo $365,000 $438 63
125 W North Ave 0.56mi 2/1.0 884 (+3%) 9mo $280,000 $317 62
518 W Meadow Ave 0.54mi 2/1.0 922 (+8%) 12mo $297,000 $322 52
115 W North Ave 0.58mi 2/1.0 900 (+5%) 16mo $285,000 $317 52
212 W Crystal Ave 0.57mi 2/1.0 900 (+5%) 20mo $310,000 $344 48
200 W Crystal Ave 0.59mi 2/2.0 900 (+5%) 17mo $302,000 $336 46
124 W Sunset Ave 0.56mi 2/1.0 982 (+14%) 7mo $315,000 $321 44
532 N Main St 0.74mi 2/1.0 900 (+5%) 23mo $279,000 $310 38

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 · 0.94% rent growth · sell at horizon

5-year hold
IRR
-29.8%
Equity multiple
0.03×
Total profit
$-69,395
Equity at exit
$38,021
10-year hold
IRR
-44.4%
Equity multiple
-0.50×
Total profit
$-106,891
Equity at exit
$22,048

Cash invested: $71,400 (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 60148

Rents YoY
0.9%
Active inventory
136
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$1,992 high interval (Pro) →
Mortgage (P&I)
$1,337
Tax from tax record
$510 /mo · $6,122/yr
Insurance
$106
HOA
$0
Vacancy / Maint / Mgmt
$418
Net cashflow
$-380

Break-even live

Break-even rent $2,473
Max offer price $187,948
Occupancy floor

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
$63,750
Closing costs
$7,650
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
21W581 North Ave #36 Lombard, IL 1.0 1.0 727 $1,800 $2.48 14d 1 0.76mi
10 Woodland Ct Lombard, IL 1.0–2.0 1.0–1.5 950 $1,685 $1.77 24d 1 0.80mi
105 E Grove St Unit 2 Lombard, IL 1.0 1.0 565 $1,575 $2.79 24d 1 1.28mi
1 S Lincoln Ave #208 Lombard, IL 1.0 1.0 1071 $2,150 $2.01 16d 1 1.28mi
1 S Lincoln Ave #208 Lombard, IL 1.0 1.0 1071 $2,300 $2.15 24d 1 1.28mi
101 S Main St Lombard, IL 1.0 1.0 749 $2,446 $3.26 1d 2 1.36mi

Listing history 32 events

  1. 2026-06-18
    days on market $255,000 Active 7 DOM
  2. 2026-06-17
    days on market $255,000 Active 6 DOM
  3. 2026-06-16
    days on market $255,000 Active 5 DOM
  4. 2026-06-15
    days on market $255,000 Active 4 DOM
  5. 2026-06-13
    days on market $255,000 Active 2 DOM
  6. 2026-06-13
    pricestatusdays on marketlisting id $255,000 Active 1 DOM
  7. 2026-06-09
    days on market $284,999 Contingent - Continue to Show 85 DOM
  8. 2026-06-08
    days on market $284,999 Contingent - Continue to Show 84 DOM
  9. 2026-06-07
    days on market $284,999 Contingent - Continue to Show 83 DOM
  10. 2026-06-04
    days on market $284,999 Contingent - Continue to Show 80 DOM
  11. 2026-06-03
    days on market $284,999 Contingent - Continue to Show 79 DOM
  12. 2026-06-02
    days on market $284,999 Contingent - Continue to Show 78 DOM
  13. 2026-06-01
    days on market $284,999 Contingent - Continue to Show 77 DOM
  14. 2026-05-31
    days on market $284,999 Contingent - Continue to Show 76 DOM
  15. 2026-05-11
    historical Contingent - Continue to Show
  16. 2026-03-16
    listed $284,999 Active
  17. 2026-03-16
    historical
  18. 2026-02-11
    listed Active
  19. 2022-12-14
    soldstatus $240,000
  20. 2022-11-29
    soldstatus $240,000 Closed 526-char remark
    Show marketing remark (526 chars)

    Three bedroom ranch home with deep (267 ft) lot in Lombard! Eat in kitchen with Maple cabinetry, luxury vinyl plank flooring, and freshly painted in today's modern grey color scheme, all in a great open floor plan. Upgrades include Newer Furnace and windows, & Brand New Luxury Vinyl Plank Flooring, Hot Water Heater, & Roof in last 12 months. 2 car garage! Yard backs to 20 acre nature area and Forest Preserve District lands. Easy access to North Ave and I 355. (Note - Columbine is a busy street!)

  21. 2022-11-04
    historical Contingent - Continue to Show 526-char remark
    Show marketing remark (526 chars)

    Three bedroom ranch home with deep (267 ft) lot in Lombard! Eat in kitchen with Maple cabinetry, luxury vinyl plank flooring, and freshly painted in today's modern grey color scheme, all in a great open floor plan. Upgrades include Newer Furnace and windows, & Brand New Luxury Vinyl Plank Flooring, Hot Water Heater, & Roof in last 12 months. 2 car garage! Yard backs to 20 acre nature area and Forest Preserve District lands. Easy access to North Ave and I 355. (Note - Columbine is a busy street!)

  22. 2022-09-01
    listed $239,900 Active 526-char remark
    Show marketing remark (526 chars)

    Three bedroom ranch home with deep (267 ft) lot in Lombard! Eat in kitchen with Maple cabinetry, luxury vinyl plank flooring, and freshly painted in today's modern grey color scheme, all in a great open floor plan. Upgrades include Newer Furnace and windows, & Brand New Luxury Vinyl Plank Flooring, Hot Water Heater, & Roof in last 12 months. 2 car garage! Yard backs to 20 acre nature area and Forest Preserve District lands. Easy access to North Ave and I 355. (Note - Columbine is a busy street!)

  23. 2015-02-27
    soldstatus $85,000 Closed Sale
  24. 2015-02-03
    historical Contingent
  25. 2014-12-23
    price $109,900
  26. 2014-11-21
    price $129,900
  27. 2014-10-23
    price $139,900
  28. 2014-09-25
    price $144,900
  29. 2014-08-26
    price $152,900 Price Change
  30. 2014-07-26
    listed $164,900 New
  31. 2000-09-01
    soldstatus $120,000
  32. 1993-05-24
    soldstatus $58,000

ⓘ 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
$6,122 · $510/mo
Projected year-2 tax
$6,122 · $510/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 2/10 Low 7 d/yr ≥102°F today · 13 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
$23,910
− Mortgage interest
−$14,284
− Property taxes
−$6,122
− Insurance
−$1,275
− Repairs & maintenance
−$1,913
− Management
−$1,913
− Depreciation
−$7,418
Taxable loss
−$9,015
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,163
After-tax cash flow
$-2,391/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
Glenbard Twp Hsd 87
NCES district ID
1716830
Math proficiency
38% ▼ -5.00%
Reading proficiency
40% ▼ -4.00%
Median HH income
$79,535
Composite
36.49/100
National rank
#4651
State rank
#126 of 620 in IL

Livability — Lombard

Score
72/100
State rank
#314
US rank
#6205

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lombard, IL
County
DuPage County · 904,569 people
City population
52,596
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
52,596
Household income
$100,616
Rent vs Own
28.5% rent · 71.5% own
Severe rent burden
1539.0

Population outlook (DuPage County) Hauer SSP2

Today (2025)
960,187 people
By 2030
965,850 · +0.6%
By 2040
965,812 · +0.6%
By 2050
954,890 · -0.6%
By 2075
910,185 · -5.2%
By 2100
816,255 · -15.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (66%)
Race & ethnicity
White 66% Hispanic / Latino 13% Asian 11% Two or more races 9% Black 6%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Romanian 11% Italian 4% Iranian 2%
Foreign-born
17% · Canada, China, South Korea
Languages at home
75% English-only · Other Indo-European 9% Spanish 9% Russian/Polish/Slavic 3%

Political lean MEDSL · DuPage

2024 margin
D (+13.3) · D 55.9% · R 42.5% · Other 1.6%
2008→2024 swing
+2.5pp toward D · 2008: 10.8pp · 2024: 13.3pp
All cycles
2024: D+13.3 2020: D+18.1 2016: D+14.1 2012: D+1.0 2008: D+10.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -282.93%
Current HPI
210.0801
Rent YoY
▲ 0.94%
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

+391.4% since first listed
18 events — show timeline
  • 2026-05-11 Contingent MRED as Distributed by MLS Grid
  • 2026-03-16 Listing Removed MRED as Distributed by MLS Grid
  • 2026-03-16 Listed $284,999 MRED as Distributed by MLS Grid
  • 2026-02-11 Listed MRED as Distributed by MLS Grid
  • 2022-12-14 Sold (Public Records) $240,000 Public Records
  • 2022-11-29 Sold (MLS) $240,000 MRED as Distributed by MLS Grid
  • 2022-11-04 Contingent MRED as Distributed by MLS Grid
  • 2022-09-01 Listed $239,900 MRED as Distributed by MLS Grid
  • 2015-02-27 Sold (MLS) $85,000 MRED as Distributed by MLS Grid
  • 2015-02-03 Contingent MRED as Distributed by MLS Grid
  • 2014-12-23 Price Changed $109,900 MRED as Distributed by MLS Grid
  • 2014-11-21 Price Changed $129,900 MRED as Distributed by MLS Grid
  • 2014-10-23 Price Changed $139,900 MRED as Distributed by MLS Grid
  • 2014-09-25 Price Changed $144,900 MRED as Distributed by MLS Grid
  • 2014-08-26 Price Changed $152,900 MRED as Distributed by MLS Grid
  • 2014-07-26 Listed $164,900 MRED as Distributed by MLS Grid
  • 2000-09-01 Sold (Public Records) $120,000 Public Records
  • 1993-05-24 Sold (Public Records) $58,000 Public Records

Property tax history

+3.5%/yr

Latest (2024): $6,122 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…