CashFlowRE
Sign in Sign up
152 Oakhurst Rd
C Composite 59.65
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 +21.3/30.0
  • ARV discount +15.0/15.0
  • 1% rule +7.4/10.0
  • DSCR +6.8/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$236,000

152 Oakhurst Rd · Matteson, IL 60443
4 bd · 2.5 ba · 2,249 sqft · SingleFamily public records · 60 Days on market
Built 1978 Est $335k · 30% under ↓ 5% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Well-maintained and full of opportunity, this spacious home is nestled on a quiet, established street in desirable Matteson-offering the perfect blend of comfort today and potential for tomorrow. A ceramic-tiled foyer welcomes you into inviting living spaces highlighted by beautiful hardwood floors and a functional layout designed for everyday living. The kitchen is both practical and promising, featuring granite countertops, custom cabinetry, canned lighting, and a built-in wine refrigerator-ready to enjoy now, with room to elevate to your personal style over time. Bathrooms are finished with ceramic tile, and the freshly painted primary suite provides a private retreat, while all bedrooms

Key facts

  • Custom cabinetry
  • Large patio
  • Ceramic tiled foyer

Tags

CERAMIC TILED FOYERGRANITE COUNTERTOPSCUSTOM CABINETRYBUILT IN WINE REFRIGERATORCERAMIC TILE FINISHESLARGE PATIO

Property features AI

Finance

  • Other: Property not currently leased
  • HOA & community: No master association fee required

Exterior

  • Parking: Attached garage (2 spaces); Asphalt driveway; 2 total parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family split-level home; Fee simple ownership; Interstate access nearby
  • Construction: Vinyl siding and brick exterior; Built approximately 41–50 years ago; Not remodeled/rebuilt
  • Exterior features: Less than 0.25-acre lot

Interior

  • Kitchen: Granite counters; Updated kitchen; Range; Microwave; Dishwasher; Refrigerator; Wine refrigerator
  • Bedrooms: 4 bedrooms (master bedroom on second level; additional bedrooms on second and lower levels)
  • Flooring: Hardwood in living and dining areas; Carpet in bedrooms and lower-level family areas
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: 8 total rooms; Enclosed balcony
  • Laundry & utility: Laundry room (lower level); Washer; Dryer

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 4-bed/2.5-bath single-family listed at $236k.

Deal economics

  • At list price, monthly cash flow is $344 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $236k).
  • Recommended offer: $229k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% vs local median 6.2% in Matteson — 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 67/100 on livability (#525 in IL) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, cost of living A; Watch: schools D+, amenities F, commute F.
  • Rich Twp Hsd 227 (suburban): math 5% / reading 12% proficiency, ranked #577 of 620 in IL (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 69 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 7d 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

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 60 days — a 3% lower offer ($229k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 3.2% of price.
Recommended offer $228,920 (3.0% below list)

Questions for the listing agent

  1. It's been on market 60 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1978 — 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. 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
1.24%
Cap rate
8.04%
Cash-on-cash
6.26%
DSCR
1.28
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$335,101
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
152 Oakhurst Rd 0.00mi 4/3.0 2,249 (0%) 1mo $236,000 $105 97
50 Willow Rd 0.26mi 4/2.5 2,233 (-1%) 1mo $366,000 $164 86
6237 Michael Ln 0.41mi 4/3.0 2,200 (-2%) 1mo $300,000 $136 74
5811 Kathryn Ln 0.25mi 4/2.5 2,138 (-5%) 11mo $339,900 $159 71
40 Huntingwood Rd 0.22mi 4/2.5 2,500 (+11%) 1mo $260,000 $104 71
433 Wheatfield Rd 0.47mi 4/3.0 2,140 (-5%) 3mo $365,000 $171 66
13 Oakview Rd 0.28mi 4/2.5 1,930 (-14%) 1mo $236,000 $122 62
749 Old Farm Rd 0.63mi 4/3.0 2,305 (+2%) 3mo $235,000 $102 62
5736 Timberlane Rd 0.31mi 4/2.5 1,942 (-14%) 11mo $329,000 $169 53
6047 Elm Ln 0.51mi 4/2.0 2,500 (+11%) 11mo $334,900 $134 47
5522 Mallard Dr 0.52mi 3/2.5 (-1) 1,972 (-12%) 8mo $308,000 $156 44
255 Central Ave 0.60mi 4/3.5 1,952 (-13%) 4mo $289,900 $149 43

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
-6.6%
Equity multiple
0.76×
Total profit
$-16,059
Equity at exit
$35,188
10-year hold
IRR
3.2%
Equity multiple
1.23×
Total profit
$15,262
Equity at exit
$20,405

Cash invested: $66,080 (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 60443

Home prices YoY
-32.6%
Active inventory
69
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$2,916 medium interval (Pro) →
Mortgage (P&I)
$1,238
Tax from tax record
$623 /mo · $7,475/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$612
Net cashflow
$344

Break-even live

Break-even rent $2,480
Max offer price $236,000
Occupancy floor 83%

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
$59,000
Closing costs
$7,080
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
48 Cloverleaf Rd Matteson, IL 4.0 3.0 2100 $2,951 $1.41 10d 1 0.28mi
6048 White Birch Ln Matteson, IL 3.0 2.5 1638 $2,741 $1.67 6d 1 0.58mi
4962 Bennett St Matteson, IL 2.0–3.0 2.5 1341 $3,120 $2.33 1d 7 1.24mi

Listing history 6 events

  1. 2026-05-08
    status Pending
  2. 2026-04-25
    historical Contingent - Continue to Show
  3. 2026-04-18
    price $236,000
  4. 2026-03-08
    listed $247,500 Active
  5. 2026-03-08
    historical
  6. 2026-01-05
    listed 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
$7,475 · $623/mo
Projected year-2 tax
$7,475 · $623/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 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 1 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
$34,986
− Mortgage interest
−$13,220
− Property taxes
−$7,475
− Insurance
−$1,180
− Repairs & maintenance
−$2,799
− Management
−$2,799
− Depreciation
−$6,865
Taxable income
$649
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$156
After-tax cash flow
$3,978/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
Rich Twp Hsd 227
NCES district ID
1733420
Math proficiency
5% ▼ -3.00%
Reading proficiency
12% ▬ 0.00%
Median HH income
$56,056
Composite
8.93/100
National rank
#9885
State rank
#577 of 620 in IL

Livability — Matteson

Score
67/100
State rank
#525
US rank
#10883

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Matteson, IL
City population
20,606
Population (ZIP)
20,606

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 (72%)
Race & ethnicity
Black 72% White 18% Two or more races 6% Hispanic / Latino 5% Asian 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 2%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 4%

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
▼ -89.68%
Current HPI
185.4404
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

-4.6% since first listed
6 events — show timeline
  • 2026-05-08 Pending MRED as Distributed by MLS Grid
  • 2026-04-25 Contingent MRED as Distributed by MLS Grid
  • 2026-04-18 Price Changed $236,000 MRED as Distributed by MLS Grid
  • 2026-03-08 Listing Removed MRED as Distributed by MLS Grid
  • 2026-03-08 Listed $247,500 MRED as Distributed by MLS Grid
  • 2026-01-05 Listed MRED as Distributed by MLS Grid

Property tax history

+5.4%/yr

Latest (2023): $7,475 · +43.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…