CashFlowRE
Sign in Sign up
344 Oakwood St
B- Composite 67.29
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$89,900

344 Oakwood St · Park Forest, IL 60466
3 bd · 2.0 ba · 1,269 sqft · SingleFamily public records · 122 Days on market
Built 1955

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

Listing remarks

Exciting opportunity! This brick and frame Ranch offers 3 bedrooms, 2 full baths, and a 2-car detached garage! This property is waiting for the right owner to unlock its full potential and turn it into a stunning home. Conveniently located near shopping and transportation, this is ideal for a first-time buyer ready to transform it into a fabulous living space or an investor looking to add to their rental portfolio.

Key facts

  • 2 garage spots
  • Built 1955
  • Listed 122 days

Property features AI

Finance

  • Other: Fee simple ownership; Possession at closing; Directions: Sauk Trail to Orchard Dr - S to Oakwood - E to property
  • HOA & community: No master association fee required

Exterior

  • Parking: Detached garage (2 garage spaces, 2 total parking spaces)
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; One-story
  • Construction: Brick and frame construction; Built roughly 71–80 years ago; Built before 1978
  • Exterior features: Lot smaller than 0.25 acre; Lot dimensions: 0.16

Interior

  • Kitchen: Kitchen on the main level (12 x 12)
  • Bedrooms: 3 bedrooms (all on the main level); Master bedroom on the main level with an attached full bath; Bedroom measuring 13 x 11 (main level); Bedroom measuring 12 x 11 (main level)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Natural gas forced-air heating
  • Interior features: 7 total rooms
  • 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 3-bed/2.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $90k).
  • Recommended offer: $79k (12.0% below list) — sets the bar for market timing.
  • Cap rate 21.5% vs local median 9.5% in Park Forest — 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 78/100 on livability (#148 in IL, #2,726 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, amenities 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: 106 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); 6,272 units permitted in Cook County in 2024 (4,658 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($62k/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 $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 122 days — a 12% lower offer ($79k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 10y ago; this cycle's ask has dropped $25k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $79,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 122 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1955 — 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 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
2.48%
Cap rate
21.54%
Cash-on-cash
54.46%
DSCR
3.42
GRM
3.4

CMA / ARV

ARV (on-the-fly)
$180,198
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
360 Niagara St 0.39mi 3/1.0 1,231 (-3%) 0mo $150,000 $122 73
210 Marquette St 0.57mi 3/1.0 1,269 (0%) 1mo $153,000 $121 69
5 Oak Ln 0.40mi 3/2.0 1,171 (-8%) 2mo $170,000 $145 67
6 Monee Ct 0.19mi 3/1.5 1,452 (+14%) 3mo $120,000 $83 63
140 Nashua St 0.60mi 3/1.0 1,313 (+4%) 1mo $103,000 $78 61
131 Sauk Trl 0.44mi 3/1.0 1,148 (-10%) 2mo $144,000 $125 58
397 Oswego St 0.41mi 4/2.0 (+1) 1,398 (+10%) 2mo $199,000 $142 57
223 Miami St 0.67mi 3/1.0 1,162 (-8%) 1mo $166,000 $143 50
107 Chestnut St 0.59mi 4/2.5 (+1) 1,383 (+9%) 1mo $215,000 $155 49
425 Neosho St 0.52mi 3/1.0 1,092 (-14%) 1mo $169,900 $156 48
410 Indianwood Blvd 0.65mi 3/1.0 1,100 (-13%) 0mo $135,000 $123 43
181 Nanti St 0.64mi 3/1.0 1,092 (-14%) 1mo $179,999 $165 42

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
52.7%
Equity multiple
3.31×
Total profit
$58,219
Equity at exit
$13,404
10-year hold
IRR
57.9%
Equity multiple
6.74×
Total profit
$144,515
Equity at exit
$7,773

Cash invested: $25,172 (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 60466

Home prices YoY
-21.1%
Active inventory
106
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$2,232 high interval (Pro) →
Mortgage (P&I)
$471
Tax est. 1.5%
$112 /mo · $1,348/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$469
Net cashflow
$1,142

Break-even live

Break-even rent $786
Max offer price $89,900
Occupancy floor 44%

Sensitivity live

Price -10% $1,204 -5% $1,173 +0% $1,142 +5% $1,111 +10% $1,080
Rent -10% $966 -5% $1,054 +0% $1,142 +5% $1,230 +10% $1,319
Rate -1.0pp $1,188 -0.5pp $1,165 base $1,142 +0.5pp $1,119 +1.0pp $1,095

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
$22,475
Closing costs
$2,697
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
111 Nashua St Park Forest, IL 4.0 1.5 1500 $2,500 $1.67 25d 1 0.31mi
372 Oswego St Park Forest, IL 4.0 1.0 1200 $2,600 $2.17 25d 1 0.35mi
19 Apple Ln Park Forest, IL 3.0 1.0 1541 $2,300 $1.49 13d 1 0.37mi
23439 Western Ave Unit C29 Park Forest, IL 2.0 2.0 975 $1,570 $1.61 0d 1 0.51mi
411 Huron St Park Forest, IL 3.0 1.0 1092 $2,200 $2.01 0d 1 0.69mi
194 Monee Rd Park Forest, IL 3.0 1.0 1092 $1,971 $1.80 23d 1 0.71mi
441 Talala St Park Forest, IL 4.0 2.0 1740 $2,500 $1.44 25d 1 0.77mi
3324 Western Ave Park Forest, IL 1.0–3.0 1.0 1026 $1,995 $1.94 0d 11 0.85mi
277 Somonauk St Park Forest, IL 3.0 1.0 966 $2,000 $2.07 4d 1 0.90mi
490 Shabbona Dr Park Forest, IL 3.0 1.0 1300 $1,895 $1.46 4d 1 0.95mi
235 Tampa St Park Forest, IL 3.0 1.0 1092 $2,000 $1.83 25d 1 0.96mi
11 Fir St Park Forest, IL 1.0–3.0 1.0 1026 $2,069 $2.02 0d 1 1.03mi

Listing history 20 events

  1. 2026-06-15
    status $89,900 Pending 122 DOM
  2. 2026-06-15
    days on market $89,900 Auction 122 DOM
  3. 2026-06-13
    days on market $89,900 Auction 120 DOM
  4. 2026-06-09
    days on market $89,900 Auction 116 DOM
  5. 2026-06-08
    days on market $89,900 Auction 115 DOM
  6. 2026-06-07
    days on market $89,900 Auction 114 DOM
  7. 2026-06-04
    days on market $89,900 Auction 111 DOM
  8. 2026-06-03
    days on market $89,900 Auction 110 DOM
  9. 2026-06-02
    days on market $89,900 Auction 109 DOM
  10. 2026-06-01
    days on market $89,900 Auction 108 DOM
  11. 2026-05-31
    days on market $89,900 Auction 107 DOM
  12. 2026-04-28
    price $89,900
  13. 2026-03-20
    price $104,900
  14. 2026-02-13
    listed $114,900 Active
  15. 2016-02-01
    historical
  16. 2016-01-27
    listed New
  17. 2006-04-19
    soldstatus $132,000
  18. 2002-07-01
    soldstatus $104,000
  19. 1992-11-17
    soldstatus $83,000
  20. 1984-05-01
    soldstatus $63,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 · 1 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
$26,788
− Mortgage interest
−$5,036
− Property taxes
−$1,348
− Insurance
−$450
− Repairs & maintenance
−$2,143
− Management
−$2,143
− Depreciation
−$2,615
Taxable income
$13,053
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,133
After-tax cash flow
$10,575/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 — Park Forest

Score
78/100
State rank
#148
US rank
#2726

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Park Forest, IL
County
Cook County · 4,486,803 people
City population
21,461
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
21,461
Household income
$61,654
Rent vs Own
33.7% rent · 66.3% own
Severe rent burden
900.0

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
Predominantly Black (69%)
Race & ethnicity
Black 69% White 19% Hispanic / Latino 9% Two or more races 3% Native American 1%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Romanian 2% Iranian 1% Italian 1%
Foreign-born
6% · Canada
Languages at home
90% English-only · Spanish 7% French/Haitian/Cajun 1% Russian/Polish/Slavic 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
▼ -58.87%
Current HPI
219.9692
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

+42.7% since first listed
9 events — show timeline
  • 2026-04-28 Price Changed $89,900 MRED as Distributed by MLS Grid
  • 2026-03-20 Price Changed $104,900 MRED as Distributed by MLS Grid
  • 2026-02-13 Listed $114,900 MRED as Distributed by MLS Grid
  • 2016-02-01 Listing Removed MRED as Distributed by MLS Grid
  • 2016-01-27 Listed MRED as Distributed by MLS Grid
  • 2006-04-19 Sold (Public Records) $132,000 Public Records
  • 2002-07-01 Sold (Public Records) $104,000 Public Records
  • 1992-11-17 Sold (Public Records) $83,000 Public Records
  • 1984-05-01 Sold (Public Records) $63,000 Public Records

Property tax history

+4.5%/yr

Latest (2023): $8,553 · +150.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…