CashFlowRE
Sign in Sign up
16450 Honore Ave
C Composite 59.43
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 +24.6/30.0
  • Appreciation +10.0/10.0
  • DSCR +8.0/10.0
  • 1% rule +7.4/10.0
  • 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

$185,000

16450 Honore Ave · Markham, IL 60428
3 bd · 1.0 ba · 1,044 sqft · SingleFamily public records · 1 Days on market
Built 1955 5,850 sqft lot Est $145k · 27% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Discover this beautifully renovated 3-bedroom, 1-bathroom home in Markham, featuring a renovated bonus room that can serve as an additional bedroom, home office, playroom, or guest space, plus an extended living area ready for your vision. This move-in-ready home offers refinished hardwood floors, new luxury flooring, fresh interior and exterior paint, recessed lighting throughout, and a stunning kitchen featuring quartz countertops, stainless steel appliances, a wine fridge, built-in pantry cabinetry, and a dedicated coffee station. Just off the kitchen, you'll find a newly created laundry room complete with a smart washer and dryer for added convenience and functionality. The renovated ba

Key facts

  • Renovated bonus room
  • Extended living area
  • New luxury flooring

Tags

RENOVATED BONUS ROOMEXTENDED LIVING AREAREFINISHED HARDWOOD FLOORSNEW LUXURY FLOORINGFRESH INTERIOR PAINTFRESH EXTERIOR PAINT

Property features AI

Finance

  • Other: Property currently not leased; Possession at closing; Property was rehabbed in 2025; Directions: Wood St. to 164th, west on 164th to Honore, north to home
  • HOA & community: No master association fee required

Exterior

  • Parking: Attached garage (garage owned); Asphalt driveway; Two garage parking spaces (two total parking spaces)
  • Utilities: Water source: Lake Michigan; Public sewer
  • Home design: Detached single-family home; One-story; Fee simple ownership; Rehab completed in 2025
  • Construction: Built approximately 71–80 years ago; Vinyl siding and brick exterior; Asphalt roof; Built before 1978
  • Exterior features: Lot dimensions approximately 45 x 130; Lot less than 0.25 acre

Interior

  • Kitchen: Kitchen on the main level (9 x 16); Range; Microwave; Refrigerator
  • Bedrooms: Four bedrooms total (all on the main level); Master bedroom on the main level (10 x 13); Bedroom 2 on the main level (10 x 13); Bedroom 3 on the main level (9 x 10); Additional bedroom listed (dimensions not provided)
  • Bathrooms: One full bathroom
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Seven total rooms; Bonus room (main level); Dining area combined with living room; Laundry located in unit
  • Laundry & utility: Washer and dryer included; In-unit laundry

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 $185k.

Deal economics

  • At list price, monthly cash flow is $383 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $185k).

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; 10 comparable units currently listed for rent nearby; rentals leasing fast (median 2d 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 $20k of equity ($1k loan paydown + $18k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $52k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 11 sale attempts since 7y 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 $125k; 48% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $185,000

Questions for the listing agent

  1. Built in 1955 — 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
1.24%
Cap rate
8.78%
Cash-on-cash
8.88%
DSCR
1.40
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$145,116
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16444 Wolcott Ave 0.06mi 3/1.5 1,080 (+3%) 3mo $112,500 $104 87
16300 Winchester Ave 0.23mi 3/1.0 1,012 (-3%) 2mo $97,500 $96 82
16221 Hermitage Ave 0.34mi 3/1.5 1,044 (0%) 1mo $192,000 $184 81
16807 Wood St 0.43mi 3/1.0 985 (-6%) 0mo $90,000 $91 70
16628 Winchester Ave 0.25mi 2/1.0 (-1) 1,134 (+9%) 1mo $84,000 $74 68
16738 Crane Ave 0.60mi 3/1.0 1,059 (+1%) 2mo $147,000 $139 68
16784 Crane Ave 0.63mi 3/1.0 1,059 (+1%) 2mo $155,000 $146 66
16735 Dixie Hwy 0.41mi 2/1.0 (-1) 965 (-8%) 1mo $153,000 $159 63
16784 Trapet Ave 0.54mi 3/1.0 970 (-7%) 1mo $96,000 $99 62
16727 Head Ave 0.52mi 3/1.5 1,150 (+10%) 1mo $157,000 $137 56
16207 Justine St 0.53mi 4/2.0 (+1) 1,100 (+5%) 3mo $215,000 $195 55
16876 Head Ave 0.67mi 4/2.0 (+1) 1,147 (+10%) 1mo $185,000 $161 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
30.8%
Equity multiple
3.42×
Total profit
$125,294
Equity at exit
$166,663
10-year hold
IRR
26.7%
Equity multiple
7.76×
Total profit
$350,017
Equity at exit
$359,414

Cash invested: $51,800 (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
6.7×

Monthly cashflow live

Estimated rent
$2,287 high interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$376 /mo · $4,518/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$480
Net cashflow
$383

Break-even live

Break-even rent $1,802
Max offer price $185,000
Occupancy floor 78%

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
$46,250
Closing costs
$5,550
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16125 Marshfield Ave Markham, IL 3.0 1.0 1043 $2,400 $2.30 1d 1 0.53mi
16751 Crane Ave Hazel Crest, IL 3.0 1.0 1200 $1,800 $1.50 1d 1 0.59mi
16901 Orchard Ridge Ave Hazel Crest, IL 4.0 2.0 1406 $2,700 $1.92 1d 1 0.80mi
16752 Artesian Ave Hazel Crest, IL 3.0 1.0 867 $2,500 $2.88 1d 1 0.82mi
2107 171st St Unit 2107 Hazel Crest, IL 3.0 1.5 1158 $2,300 $1.99 1d 1 0.84mi
2308 170th St Hazel Crest, IL 3.0 2.0 1020 $2,400 $2.35 1d 1 0.85mi
2173 171st St Hazel Crest, IL 3.0 1.5 1159 $2,350 $2.03 1d 1 0.88mi
16048 Halsted St Unit 2 Harvey, IL 3.0 1.0 1091 $1,650 $1.51 25d 1 1.40mi
17561 Hillside Ave Homewood, IL 3.0 1.0 1174 $2,300 $1.96 1d 1 1.46mi
17561 Hillside Ave Homewood, IL 3.0 1.0 1174 $2,500 $2.13 17d 1 1.46mi

Listing history 2 events

  1. 2026-06-17
    remarks 699-char remark
  2. 2026-06-17
    listed $185,000 Active 1 DOM

ⓘ 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
$4,518 · $376/mo
Projected year-2 tax
$4,518 · $376/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 (shaded) · 23% 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
$27,449
− Mortgage interest
−$10,363
− Property taxes
−$4,518
− Insurance
−$925
− Repairs & maintenance
−$2,196
− Management
−$2,196
− Depreciation
−$5,382
Taxable income
$1,870
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$449
After-tax cash flow
$4,151/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

+537.9% since first listed
30 events — show timeline
  • 2026-06-17 Listed $185,000 MRED as Distributed by MLS Grid
  • 2026-02-23 Listing Removed MRED as Distributed by MLS Grid
  • 2026-02-12 Listing Removed MRED as Distributed by MLS Grid
  • 2026-02-12 Listed MRED as Distributed by MLS Grid
  • 2025-12-18 Relisted MRED as Distributed by MLS Grid
  • 2025-12-10 Contingent MRED as Distributed by MLS Grid
  • 2025-11-24 Price Changed MRED as Distributed by MLS Grid
  • 2025-11-18 Listing Removed MRED as Distributed by MLS Grid
  • 2025-11-18 Listed MRED as Distributed by MLS Grid
  • 2025-10-31 Listing Removed MRED as Distributed by MLS Grid
  • 2025-10-31 Listed MRED as Distributed by MLS Grid
  • 2025-10-09 Listed MRED as Distributed by MLS Grid
  • 2025-06-05 Sold (Public Records) $125,000 Public Records
  • 2025-06-03 Sold (MLS) $125,000 MRED as Distributed by MLS Grid
  • 2025-04-01 Contingent MRED as Distributed by MLS Grid
  • 2025-03-14 Listed $125,000 MRED as Distributed by MLS Grid
  • 2025-03-04 Contingent MRED as Distributed by MLS Grid
  • 2025-02-28 Listing Removed MRED as Distributed by MLS Grid
  • 2025-02-24 Relisted MRED as Distributed by MLS Grid
  • 2025-02-14 Listing Removed MRED as Distributed by MLS Grid
  • 2025-01-31 Listing Removed MRED as Distributed by MLS Grid
  • 2025-01-31 Listed MRED as Distributed by MLS Grid
  • 2025-01-06 Listed MRED as Distributed by MLS Grid
  • 2022-06-22 Price Changed $1,625 RENT.
  • 2019-10-18 Sold (Public Records) $50,000 Public Records
  • 2019-10-10 Sold (MLS) $50,000 MRED as Distributed by MLS Grid
  • 2019-09-04 Contingent MRED as Distributed by MLS Grid
  • 2019-07-14 Listed $59,950 MRED as Distributed by MLS Grid
  • 2000-08-30 Sold (Public Records) $75,000 Public Records
  • 2000-05-01 Sold (Public Records) $29,000 Public Records

Property tax history

+2.2%/yr

Latest (2023): $4,518 · -3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…