CashFlowRE
Sign in Sign up
3120 Florence Ave
D Composite 42.04
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 +15.6/30.0
  • ARV discount +7.7/15.0
  • 1% rule +4.8/10.0
  • DSCR +4.8/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.7/10.0
  • Appreciation +0.0/10.0

$168,900

3120 Florence Ave · Steger, IL 60475
3 bd · 1.0 ba · 1,017 sqft · SingleFamily public records · 105 Days on market
Built 1963 6,250 sqft lot Est $170k · at est.

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Bright and inviting 3-bedroom ranch with a seamless one-level layout, abundant natural light, and a spacious backyard perfect for entertaining. Private driveway and garage add everyday convenience. A standout feature-this home includes leased solar panels, offering energy efficiency and potential savings on utility costs. A great opportunity for buyers looking for comfort, value, and long-term benefits. Schedule your showing today-this one won't last.

Key facts

  • Spacious backyard
  • Private driveway
  • Leased solar panels

Tags

SPACIOUS BACKYARDPRIVATE DRIVEWAYLEASED SOLAR PANELS

Property features AI

Finance

  • Other: Assessors' living area source; Total finished area reported as 1,017
  • HOA & community: No master association fee required

Exterior

  • Parking: Attached garage (garage owned); total of 1 parking space on property; Concrete parking surfaces
  • Utilities: Public water; Public sewer; Electric with circuit breakers
  • Home design: Detached single-family home; One-story; Fee simple ownership; Property currently leased
  • Construction: Built approximately 61–70 years ago (built before 1978); Vinyl siding with brick accents; Asphalt roof; Concrete perimeter foundation
  • Exterior features: Patio; Lot dimensions approximately 50 x 125

Interior

  • Kitchen: Range; Dishwasher; Refrigerator; Eating area / table space
  • Bedrooms: Three bedrooms (all on the main level); Master bedroom on the main level
  • Flooring: Laminate flooring overall; Vinyl flooring in the kitchen and laundry; Wood laminate in the living room
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating; Natural gas heating; Solar (house has solar)
  • Interior features: Five total rooms; School bus service and commuter bus access nearby; Street lights, curbs, sidewalks, and paved streets in the neighborhood
  • Laundry & utility: In-unit laundry with gas dryer hookup and utility sink; Washer and dryer included

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 $169k.

Deal economics

  • At list price, monthly cash flow is $71 ($854/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 $165k (2.1% below list).
  • Recommended offer: $154k (9.0% below list) — sets the bar for market timing.
  • Cap rate 6.8% vs local median 5.4% in Steger — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 67/100 on livability (#498 in IL) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: employment C-, health & safety D+, schools F.
  • Bloom Twp Hsd 206 (suburban): math 8% / reading 9% proficiency, ranked #591 of 620 in IL (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 43 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 105 days — a 9% lower offer ($154k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 4y 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 $99k; list at $169k implies a 71% gain — meaningful room to come down on a strong offer.
Recommended offer $153,699 (9.0% below list)

Questions for the listing agent

  1. It's been on market 105 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.98%
Cap rate
6.80%
Cash-on-cash
1.81%
DSCR
1.08
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$169,839
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3129 Butler Ave 0.09mi 3/1.0 1,017 (0%) 4mo $167,500 $165 92
3144 Phillips Ave 0.09mi 3/1.5 1,008 (-1%) 8mo $215,000 $213 86
3228 Butler Ave 0.16mi 3/1.0 1,032 (+2%) 7mo $215,000 $208 84
3241 Wallace Ave 0.20mi 3/1.5 1,152 (+13%) 1mo $115,000 $100 66
3128 Peoria St 0.63mi 3/1.0 1,008 (-1%) 11mo $173,000 $172 60
3035 Peoria St 0.61mi 4/2.0 (+1) 1,000 (-2%) 3mo $170,000 $170 57
3500 Butler Ave 0.47mi 3/1.0 1,130 (+11%) 9mo $98,500 $87 52
241 Tiverton Ln 0.74mi 2/1.0 (-1) 1,031 (+1%) 10mo $165,000 $160 50
212 Durham Dr 0.63mi 3/1.0 896 (-12%) 3mo $149,900 $167 49
248 Dorsetshire St 0.66mi 2/1.0 (-1) 926 (-9%) 3mo $60,000 $65 47
329 Dorsetshire Dr 0.75mi 3/1.0 864 (-15%) 3mo $82,500 $95 38
3545 Halsted Blvd 0.73mi 4/2.0 (+1) 1,153 (+13%) 10mo $225,000 $195 26

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
-13.4%
Equity multiple
0.52×
Total profit
$-22,770
Equity at exit
$25,184
10-year hold
IRR
-4.4%
Equity multiple
0.71×
Total profit
$-13,720
Equity at exit
$14,603

Cash invested: $47,292 (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 60475

Active inventory
43
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,654 high interval (Pro) →
Mortgage (P&I)
$886
Tax from tax record
$279 /mo · $3,351/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$347
Net cashflow
$71

Break-even live

Break-even rent $1,564
Max offer price $168,900
Occupancy floor 91%

Sensitivity live

Price -10% $167 -5% $119 +0% $71 +5% $23 +10% $-24
Rent -10% $-59 -5% $6 +0% $71 +5% $136 +10% $202
Rate -1.0pp $156 -0.5pp $114 base $71 +0.5pp $27 +1.0pp $-17

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
$42,225
Closing costs
$5,067
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
3135 Chicago Rd Unit 2nd Steger, IL 2.0 1.0 1300 $1,650 $1.27 25d 1 0.33mi
22 E 35th St Steger, IL 2.0 1.0 740 $1,250 $1.69 25d 1 0.49mi
3763 Emerald Ave Steger, IL 3.0 1.0 1125 $1,950 $1.73 25d 1 0.94mi
236 Chestnut Ave Unit S South Chicago Heights, IL 3.0 1.0 1032 $2,000 $1.94 25d 1 0.97mi
316 W 34th St Steger, IL 3.0 1.0–1.5 720 $1,715 $2.38 2d 5 1.12mi
169 E 23rd St Unit 1F Chicago Heights, IL 3.0 1.0 1200 $1,550 $1.29 13d 1 1.42mi

Listing history 29 events

  1. 2026-06-18
    days on market $168,900 Active 105 DOM
  2. 2026-06-17
    days on market $168,900 Active 104 DOM
  3. 2026-06-16
    days on market $168,900 Active 103 DOM
  4. 2026-06-15
    days on market $168,900 Active 102 DOM
  5. 2026-06-13
    days on market $168,900 Active 100 DOM
  6. 2026-06-13
    days on market $168,900 Active 99 DOM
  7. 2026-06-09
    statusdays on market $168,900 Active 96 DOM
  8. 2026-06-08
    days on market $168,900 Contingent - Continue to Show 95 DOM
  9. 2026-06-07
    days on market $168,900 Contingent - Continue to Show 94 DOM
  10. 2026-06-04
    days on market $168,900 Contingent - Continue to Show 91 DOM
  11. 2026-06-03
    days on market $168,900 Contingent - Continue to Show 90 DOM
  12. 2026-06-02
    days on market $168,900 Contingent - Continue to Show 89 DOM
  13. 2026-06-01
    days on market $168,900 Contingent - Continue to Show 88 DOM
  14. 2026-05-31
    days on market $168,900 Contingent - Continue to Show 87 DOM
  15. 2026-05-19
    historical Contingent - Continue to Show
  16. 2026-04-09
    price $168,900
  17. 2026-03-05
    listed $170,000 Active
  18. 2026-03-05
    historical
  19. 2026-02-01
    listed Active
  20. 2026-01-13
    historical
  21. 2025-11-14
    price
  22. 2025-10-14
    listed Active
  23. 2022-05-11
    soldstatus $99,000
  24. 2022-05-09
    soldstatus $99,000 Closed
  25. 2022-04-01
    historical Contingent - Continue to Show
  26. 2022-03-28
    listed $109,900 Active
  27. 1992-06-04
    soldstatus $162,000
  28. 1984-08-02
    soldstatus $48,000
  29. 1984-07-01
    soldstatus $48,000

ⓘ 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
$3,351 · $279/mo
Projected year-2 tax
$3,592 · $299/mo
Expected delta
+$242/yr (+$20/mo · 7.2%)

ⓘ 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) · 24% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥101°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$19,845
− Mortgage interest
−$9,461
− Property taxes
−$3,351
− Insurance
−$844
− Repairs & maintenance
−$1,588
− Management
−$1,588
− Depreciation
−$4,913
Taxable loss
−$1,899
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$456
After-tax cash flow
$1,310/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
Bloom Twp Hsd 206
NCES district ID
1706420
Math proficiency
8% ▼ -3.00%
Reading proficiency
9% ▼ -8.00%
Median HH income
$39,795
Composite
7.4/100
National rank
#9952
State rank
#591 of 620 in IL

Livability — Steger

Score
67/100
State rank
#498
US rank
#10279

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Steger, IL
City population
10,103
Population (ZIP)
10,103

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
White 52% Hispanic / Latino 23% Black 18% Two or more races 11% Asian 1%
Hispanic origin (detail)
Mexican 21%
Common ancestry
Romanian 5% Lithuanian 1% Italian 1%
Foreign-born
7% · Canada, South Korea
Languages at home
85% English-only · Spanish 13% Other Indo-European 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
▼ -92.95%
Current HPI
134.0677
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

+251.9% since first listed
15 events — show timeline
  • 2026-05-19 Contingent MRED as Distributed by MLS Grid
  • 2026-04-09 Price Changed $168,900 MRED as Distributed by MLS Grid
  • 2026-03-05 Listing Removed MRED as Distributed by MLS Grid
  • 2026-03-05 Listed $170,000 MRED as Distributed by MLS Grid
  • 2026-02-01 Listed MRED as Distributed by MLS Grid
  • 2026-01-13 Listing Removed MRED as Distributed by MLS Grid
  • 2025-11-14 Price Changed MRED as Distributed by MLS Grid
  • 2025-10-14 Listed MRED as Distributed by MLS Grid
  • 2022-05-11 Sold (Public Records) $99,000 Public Records
  • 2022-05-09 Sold (MLS) $99,000 MRED as Distributed by MLS Grid
  • 2022-04-01 Contingent MRED as Distributed by MLS Grid
  • 2022-03-28 Listed $109,900 MRED as Distributed by MLS Grid
  • 1992-06-04 Sold (Public Records) $162,000 Public Records
  • 1984-08-02 Sold (Public Records) $48,000 Public Records
  • 1984-07-01 Sold (Public Records) $48,000 Public Records

Property tax history

+4.5%/yr

Latest (2023): $3,351 · +69.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…