CashFlowRE
Sign in Sign up
18034 Ridgewood Ave
D- Composite 35.88
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 +10.5/30.0
  • ARV discount +7.7/15.0
  • 1% rule +5.0/10.0
  • Livability +3.7/5.0
  • DSCR +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$202,000

18034 Ridgewood Ave · Lansing, IL 60438
3 bd · 1.0 ba · 1,353 sqft · SingleFamily public records · 6 Days on market
Built 1942 4,836 sqft lot Est $203k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This impressive and sturdy brick home is sure to charm, offering an incredible amount of space and a welcoming atmosphere from the moment you arrive! You'll immediately appreciate the timeless appeal and solid construction. Inside, a wonderful layout awaits, featuring five generously sized bedrooms, including a notably spacious master, ensuring everyone has their own comfortable retreat. Picture delightful gatherings in the inviting living room, or imagine the possibilities in the full finished basement - a fantastic bonus area perfect for a recreation zone, home office, or media room. This home truly understands the need for both personal space and areas to come together! This gem is pe

Key facts

  • Brick home
  • 4,836 sq ft lot
  • 2 garage spots

Tags

BRICK HOMEFULL FINISHED BASEMENTRIDGEWOOD GARDENS COMMUNITYEASY ACCESS TO LOCAL AMENITIES

Property features AI

Finance

  • HOA & community: No master association fee required

Exterior

  • Parking: Detached garage with garage door opener (approximately 2.5 garage spaces / 2.5 total parking)
  • Utilities: Public water; Public sewer; Electric service with circuit breakers
  • Home design: Detached single-family home; Three stories
  • Construction: Brick construction; Block foundation; Asphalt roof; Built approximately 81–90 years ago; Built before 1978
  • Exterior features: Lot dimensions approximately 39 x 124; Lot smaller than 0.25 acre; Off-alley access

Interior

  • Kitchen: Kitchen with eating area/table space; Kitchen/Dining combo
  • Bedrooms: 4 bedrooms (plus 1 possible bedroom); One bedroom located in the basement; Master bedroom on the second floor
  • Flooring: Hardwood floors in living room, master bedroom and several upstairs/main bedrooms; Vinyl flooring in kitchen and basement family room
  • Bathrooms: 2 full bathrooms; Basement includes a bathroom
  • Heating & cooling: Natural gas forced-air heating; Central air conditioning
  • Interior features: Finished full basement; 9 total rooms
  • Laundry & utility: Basement 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 $202k.

Deal economics

  • At list price, monthly cash flow is $-104 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $184k (9.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $202k (0.2% below list).
  • Recommended offer: $184k (9.1% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 73/100 on livability (#296 in IL) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, crime D+, health & safety D+.
  • Thornton Fractional Twp Hsd 215 (suburban): math 9% / reading 13% proficiency, ranked #563 of 620 in IL (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 132 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 6,272 units permitted in Cook County in 2024 (4,658 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($76k/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 $6k of value loss. Plan a longer hold.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 12y 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.

Risks & watch-outs

  • Watch-outs: property tax is 3.3% of price; built in 1942 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $183,693 (9.1% 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 1942 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.00%
Cap rate
5.68%
Cash-on-cash
-2.20%
DSCR
0.90
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$202,950
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
17913 Oakwood Ave 0.17mi 3/1.0 1,257 (-7%) 2mo $182,000 $145 79
17908 Lorenz Ave 0.26mi 3/2.0 1,294 (-4%) 1mo $225,000 $174 76
18032 Wildwood Ave 0.13mi 3/1.5 1,224 (-10%) 1mo $170,000 $139 76
17714 Burnham Ave 0.52mi 3/1.5 1,303 (-4%) 1mo $164,494 $126 67
18013 Park Ave 0.16mi 3/2.0 1,200 (-11%) 3mo $180,000 $150 67
2621 Ridge Rd 0.43mi 4/2.0 (+1) 1,323 (-2%) 2mo $216,000 $163 66
17949 Escanaba Ave 0.36mi 3/1.0 1,188 (-12%) 1mo $149,000 $125 62
2643 Ridge Rd 0.39mi 3/2.0 1,502 (+11%) 2mo $234,000 $156 58
17821 Roy St 0.54mi 3/1.0 1,188 (-12%) 1mo $117,500 $99 54
2745 179th St 0.27mi 4/3.0 (+1) 1,200 (-11%) 6mo $190,000 $158 51
3316 Ann St 0.67mi 3/2.5 1,264 (-7%) 3mo $260,000 $206 49
3238 178th St 0.53mi 3/1.5 1,550 (+15%) 2mo $200,000 $129 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

5-year hold
IRR
-19.8%
Equity multiple
0.31×
Total profit
$-39,118
Equity at exit
$30,119
10-year hold
IRR
-12.4%
Equity multiple
0.26×
Total profit
$-41,690
Equity at exit
$17,465

Cash invested: $56,560 (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 60438

Active inventory
132
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$2,015 high interval (Pro) →
Mortgage (P&I)
$1,059
Tax from tax record
$552 /mo · $6,629/yr
Insurance
$84
HOA
$0
Vacancy / Maint / Mgmt
$423
Net cashflow
$-104

Break-even live

Break-even rent $2,147
Max offer price $183,693
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
$50,500
Closing costs
$6,060
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
18343 Oakwood Ave Lansing, IL 4.0 2.0 1700 $2,700 $1.59 1d 1 0.37mi
3020 178th St Apt C7 Lansing, IL 2.0 1.0 900 $1,550 $1.72 24d 1 0.39mi
3020 178th St Unit C1 Lansing, IL 2.0 1.0 900 $1,550 $1.72 1d 1 0.39mi
17723 Exchange Ave Unit 17723-1N Lansing, IL 3.0 2.0 1100 $1,800 $1.64 1d 1 0.50mi
2824 186th St Lansing, IL 3.0 2.0 1400 $2,900 $2.07 10d 1 0.64mi
18361 Glen Oak Ave Unit 1E Lansing, IL 2.0 1.0 900 $1,400 $1.56 24d 1 0.68mi
18381 Torrence Ave Lansing, IL 2.0 1.0 900 $1,300 $1.44 24d 1 0.75mi
18335 Sherman St Unit 3 Lansing, IL 3.0 1.0 1000 $1,700 $1.70 1d 1 0.81mi
3341 S Schultz Dr Lansing, IL 4.0 2.0 1452 $2,250 $1.55 10d 1 0.83mi
3023 Bernice Rd Apt 2S Lansing, IL 3.0 1.0 1000 $1,600 $1.60 1d 1 0.84mi
3069 Bernice Rd Apt 2S Lansing, IL 3.0 1.0 950 $1,535 $1.62 3d 1 0.85mi
3069 Bernice Rd Apt 2N Lansing, IL 3.0 1.0 950 $1,535 $1.62 20d 1 0.85mi
18550 Torrence Ave #25 Lansing, IL 2.0 1.0 1000 $1,300 $1.30 11d 1 0.91mi
17640 Rosewood Dr Unit 2A Lansing, IL 2.0 1.0 950 $1,475 $1.55 17d 1 1.20mi
3649 173rd Ct Lansing, IL 2.0 2.0 972 $1,357 $1.40 24d 1 1.32mi
232 Gregory Ave Munster, IN 3.0 1.5 1600 $2,450 $1.53 1d 1 1.36mi
7611 Kinsley Pl Munster, IN 3.0 2.0 1700 $4,700 $2.76 1d 1 1.42mi
7610 Manor Ave Munster, IN 3.0 2.0 1700 $4,750 $2.79 1d 1 1.45mi

Listing history 33 events

  1. 2026-06-18
    days on market $202,000 Active 6 DOM
  2. 2026-06-17
    days on market $202,000 Active 5 DOM
  3. 2026-06-16
    days on market $202,000 Active 4 DOM
  4. 2026-06-15
    days on market $202,000 Active 3 DOM
  5. 2026-06-13
    statusdays on marketlisting id $202,000 Active 1 DOM
  6. 2026-06-09
    days on market $202,000 Contingent - Continue to Show 146 DOM
  7. 2026-06-08
    days on market $202,000 Contingent - Continue to Show 145 DOM
  8. 2026-06-07
    days on market $202,000 Contingent - Continue to Show 144 DOM
  9. 2026-06-04
    days on market $202,000 Contingent - Continue to Show 141 DOM
  10. 2026-06-03
    days on market $202,000 Contingent - Continue to Show 140 DOM
  11. 2026-06-02
    days on market $202,000 Contingent - Continue to Show 139 DOM
  12. 2026-06-01
    days on market $202,000 Contingent - Continue to Show 138 DOM
  13. 2026-05-31
    days on market $202,000 Contingent - Continue to Show 137 DOM
  14. 2026-02-26
    historical Contingent - Continue to Show
  15. 2026-01-14
    listed $202,000 Active
  16. 2026-01-14
    historical
  17. 2026-01-09
    price
  18. 2025-12-05
    price
  19. 2025-10-10
    listed Active
  20. 2025-10-10
    historical
  21. 2025-10-03
    price
  22. 2025-08-29
    price
  23. 2025-08-18
    price
  24. 2025-08-01
    price
  25. 2025-07-18
    price
  26. 2025-07-02
    price
  27. 2025-06-18
    price
  28. 2025-06-05
    listed Active
  29. 2017-12-26
    soldstatus $1,173,000
  30. 2014-08-13
    soldstatus $105,000 Closed Sale
  31. 2014-07-03
    historical Contingent
  32. 2014-06-02
    listed $124,900 New
  33. 2000-10-27
    soldstatus $94,000

ⓘ 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
$6,629 · $552/mo
Projected year-2 tax
$6,629 · $552/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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥102°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 6 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
$24,186
− Mortgage interest
−$11,315
− Property taxes
−$6,629
− Insurance
−$1,010
− Repairs & maintenance
−$1,935
− Management
−$1,935
− Depreciation
−$5,876
Taxable loss
−$4,514
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,083
After-tax cash flow
$-160/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 Fractional Twp Hsd 215
NCES district ID
1738940
Math proficiency
9% ▼ -3.00%
Reading proficiency
13% ▼ -3.00%
Median HH income
$48,207
Composite
10.27/100
National rank
#9793
State rank
#563 of 620 in IL

Livability — Lansing

Score
73/100
State rank
#296
US rank
#5698

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lansing, IL
County
Cook County · 4,486,803 people
City population
28,806
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
28,806
Household income
$75,681
Rent vs Own
27.7% rent · 72.3% own
Severe rent burden
830.0

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 0.65)
Race & ethnicity
Black 51% White 25% Hispanic / Latino 18% Two or more races 7% Asian 2%
Hispanic origin (detail)
Mexican 15%
Common ancestry
Romanian 5% Iranian 3% Lithuanian 1%
Foreign-born
10% · Canada
Languages at home
83% English-only · Spanish 12% Vietnamese 1% French/Haitian/Cajun 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
▼ -151.65%
Current HPI
210.3398
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

+114.9% since first listed
20 events — show timeline
  • 2026-02-26 Contingent MRED as Distributed by MLS Grid
  • 2026-01-14 Listing Removed MRED as Distributed by MLS Grid
  • 2026-01-14 Listed $202,000 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
  • 2025-10-10 Listing Removed MRED as Distributed by MLS Grid
  • 2025-10-10 Listed MRED as Distributed by MLS Grid
  • 2025-10-03 Price Changed MRED as Distributed by MLS Grid
  • 2025-08-29 Price Changed MRED as Distributed by MLS Grid
  • 2025-08-18 Price Changed MRED as Distributed by MLS Grid
  • 2025-08-01 Price Changed MRED as Distributed by MLS Grid
  • 2025-07-18 Price Changed MRED as Distributed by MLS Grid
  • 2025-07-02 Price Changed MRED as Distributed by MLS Grid
  • 2025-06-18 Price Changed MRED as Distributed by MLS Grid
  • 2025-06-05 Listed MRED as Distributed by MLS Grid
  • 2017-12-26 Sold (Public Records) $1,173,000 Public Records
  • 2014-08-13 Sold (MLS) $105,000 MRED as Distributed by MLS Grid
  • 2014-07-03 Contingent MRED as Distributed by MLS Grid
  • 2014-06-02 Listed $124,900 MRED as Distributed by MLS Grid
  • 2000-10-27 Sold (Public Records) $94,000 Public Records

Property tax history

+5.1%/yr

Latest (2023): $6,629 · +11.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…