CashFlowRE
Sign in Sign up
3212 Maple Ln
B Composite 73.45
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 +28.2/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$160,600

3212 Maple Ln · Hazel Crest, IL 60429
3 bd · 1.5 ba · 1,249 sqft · SingleFamily public records · 69 Days on market
Built 1963 7,853 sqft lot Est $210k · 23% under

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

Listing remarks MLS

A SPECTACULAR REMODELED HOME! NEW WINDOWS THRU OUT! GLEAMING HARDWOOD FLOORS THRU OUT! A STUNNING KITCHEN WITH ALL STAINLESS APPLIANCES, NEW CABS, GRANITE COUNTERS, & TILE BACKSPLASH! NEW CERAMIC BATHS! CROWN MOLDING IN LIVING & DINING ROOM! NEW HOT WATER HEATER, WASHER & DRYER! NEW GARAGE DOOR & OPENER! NEW ASPHALT DRIVEWAY! NEW SOFFITS, FASCIA, AND SIDING! CRAWL SPACE JUST ENCAPSULATED! COMPLETE TEAR OFF ROOF IN 2008! A BEAUTIFUL HOME THAT WON'T LAST LONG!

Key facts

  • 7,853 sq ft lot
  • Garage
  • Built 1963

Property features AI

Finance

  • Other: Lot is less than 0.25 acre; Lot dimensions: 7856; Subdivision: Highlands; Located in Hazel Crest, Bremen Township
  • HOA & community: No master association fee required

Exterior

  • Parking: Attached garage (garage owned) — 1 garage space, 1 total parking space
  • Utilities: Public water; Public sewer; Electric service with circuit breakers
  • Home design: Detached single-family ranch; One-story; Fee simple ownership; Not currently leased; Not rebuilt or rehabbed; Built before 1978 (original construction)
  • Construction: Brick and frame construction; 61–70 years old
  • Exterior features: Deck; Curbs, sidewalks, and paved streets in the neighborhood

Interior

  • Kitchen: Eating area/table space; Pantry/closet
  • Bedrooms: Three bedrooms (all on main level); Master bedroom on main level with full bath; Bedroom with dimensions 14 x 10 (main level); Bedroom with dimensions 11 x 9 (main level)
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Natural gas forced air heating; Central air conditioning
  • Interior features: Six total rooms; Crawl space basement
  • 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/1.5-bath single-family listed at $161k.

Deal economics

  • At list price, monthly cash flow is $508 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $161k).
  • Recommended offer: $151k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 75/100 on livability (#229 in IL, #4,242 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: health & safety C-, schools D-, crime F.
  • Bremen Chsd 228 (suburban): math 15% / reading 17% proficiency, ranked #468 of 620 in IL (top 76%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 79 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals leasing fast (median 0d 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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $45k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 69 days — a 6% lower offer ($151k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 18y 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 $130k; 24% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 4.1% of price.
Recommended offer $150,964 (6.0% below list)

Questions for the listing agent

  1. It's been on market 69 days. Have you received any prior offers? Is the seller open to a 6% 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. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. Crime grade is F 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?
  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
1.55%
Cap rate
10.09%
Cash-on-cash
13.56%
DSCR
1.60
GRM
5.4

CMA / ARV

ARV (on-the-fly)
$209,832
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3213 Woodworth Pl 0.16mi 3/1.5 1,246 (-0%) 2mo $145,000 $116 91
3425 Birchwood Dr 0.38mi 4/2.0 (+1) 1,256 (+1%) 1mo $180,000 $143 73
17312 Poe Ave 0.33mi 4/1.0 (+1) 1,187 (-5%) 0mo $199,000 $168 69
3318 Tulip Dr 0.20mi 3/1.5 1,093 (-12%) 1mo $225,000 $206 69
17004 Central Park Ave 0.50mi 4/1.5 (+1) 1,287 (+3%) 1mo $137,000 $106 66
16641 Sawyer Ave 0.59mi 4/1.5 (+1) 1,260 (+1%) 3mo $188,000 $149 64
17417 Kedzie Ave 0.40mi 3/2.0 1,100 (-12%) 0mo $200,000 $182 59
17000 Magnolia Dr 0.56mi 4/2.0 (+1) 1,184 (-5%) 3mo $265,000 $224 56
3704 Tamarind Ln 0.69mi 3/1.5 1,066 (-15%) 1mo $189,000 $177 43
2800 Lexington Dr 0.68mi 3/2.0 1,073 (-14%) 0mo $180,000 $168 42
17218 Hillside Ave 0.71mi 3/2.0 1,421 (+14%) 1mo $220,000 $155 42
3617 Coventry Ct 0.66mi 3/2.0 1,064 (-15%) 1mo $240,000 $226 41

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
3.8%
Equity multiple
1.15×
Total profit
$6,596
Equity at exit
$23,946
10-year hold
IRR
13.4%
Equity multiple
2.08×
Total profit
$48,456
Equity at exit
$13,886

Cash invested: $44,968 (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 60429

Home prices YoY
-14.0%
Active inventory
79
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$2,496 high interval (Pro) →
Mortgage (P&I)
$842
Tax from tax record
$555 /mo · $6,659/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$524
Net cashflow
$508

Break-even live

Break-even rent $1,853
Max offer price $160,600
Occupancy floor 75%

Sensitivity live

Price -10% $599 -5% $554 +0% $508 +5% $463 +10% $417
Rent -10% $311 -5% $410 +0% $508 +5% $607 +10% $705
Rate -1.0pp $589 -0.5pp $549 base $508 +0.5pp $467 +1.0pp $424

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
$40,150
Closing costs
$4,818
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3501 177th St Country Club Hills, IL 2.0 2.0 839 $2,850 $3.40 0d 1 0.76mi
17306 Peach Grove Ln Hazel Crest, IL 4.0 1.0 1034 $2,700 $2.61 0d 1 0.78mi
2722 Larkspur Ln Hazel Crest, IL 3.0 1.5 1441 $2,650 $1.84 13d 1 0.81mi
3212 Charlemagne Ave Hazel Crest, IL 3.0 2.5 1412 $2,650 $1.88 0d 1 1.07mi
16752 Artesian Ave Hazel Crest, IL 3.0 1.0 867 $2,500 $2.88 0d 1 1.13mi
16901 Orchard Ridge Ave Hazel Crest, IL 4.0 2.0 1406 $2,700 $1.92 0d 1 1.20mi
2308 170th St Hazel Crest, IL 3.0 2.0 1020 $2,400 $2.35 0d 1 1.20mi
3515 Bordeaux Ct Hazel Crest, IL 4.0 2.0 1486 $2,900 $1.95 2d 1 1.24mi
2173 171st St Hazel Crest, IL 3.0 1.5 1159 $2,350 $2.03 0d 1 1.35mi
16751 Crane Ave Hazel Crest, IL 3.0 1.0 1200 $1,800 $1.50 0d 1 1.37mi
17561 Hillside Ave Homewood, IL 3.0 1.0 1174 $2,300 $1.96 0d 1 1.39mi
17561 Hillside Ave Homewood, IL 3.0 1.0 1174 $2,500 $2.13 17d 1 1.39mi
17984 Amherst Ct Country Club Hills, IL 2.0 1.0 1000 $1,900 $1.90 0d 1 1.43mi
2107 171st St Unit 2107 Hazel Crest, IL 3.0 1.5 1158 $2,300 $1.99 0d 1 1.45mi

Listing history 45 events

  1. 2026-06-21
    days on market $160,600 Active 69 DOM
  2. 2026-06-18
    days on market $160,600 Active 66 DOM
  3. 2026-06-17
    days on market $160,600 Active 65 DOM
  4. 2026-06-16
    days on market $160,600 Active 64 DOM
  5. 2026-06-15
    days on market $160,600 Active 63 DOM
  6. 2026-06-13
    days on market $160,600 Active 61 DOM
  7. 2026-06-09
    days on market $160,600 Active 57 DOM
  8. 2026-06-08
    days on market $160,600 Active 56 DOM
  9. 2026-06-07
    days on market $160,600 Active 55 DOM
  10. 2026-06-04
    days on market $160,600 Active 52 DOM
  11. 2026-06-03
    days on market $160,600 Active 51 DOM
  12. 2026-06-02
    days on market $160,600 Active 50 DOM
  13. 2026-06-01
    days on market $160,600 Active 49 DOM
  14. 2026-05-31
    days on market $160,600 Active 48 DOM
  15. 2026-04-13
    listed $160,600 Active
  16. 2017-07-31
    soldstatus $130,000
  17. 2017-07-27
    soldstatus $130,000 Closed Sale 485-char remark
    Show marketing remark (485 chars)

    A SPECTACULAR REMODELED HOME! NEW WINDOWS THRU OUT! GLEAMING HARDWOOD FLOORS THRU OUT! A STUNNING KITCHEN WITH ALL STAINLESS APPLIANCES, NEW CABS, GRANITE COUNTERS, & TILE BACKSPLASH! NEW CERAMIC BATHS! CROWN MOLDING IN LIVING & DINING ROOM! NEW HOT WATER HEATER, WASHER & DRYER! NEW GARAGE DOOR & OPENER! NEW ASPHALT DRIVEWAY! NEW SOFFITS, FASCIA, AND SIDING! CRAWL SPACE JUST ENCAPSULATED! COMPLETE TEAR OFF ROOF IN 2008! A BEAUTIFUL HOME THAT WON'T LAST LONG!

  18. 2017-06-13
    status Contingent (Do Not Show) 485-char remark
    Show marketing remark (485 chars)

    A SPECTACULAR REMODELED HOME! NEW WINDOWS THRU OUT! GLEAMING HARDWOOD FLOORS THRU OUT! A STUNNING KITCHEN WITH ALL STAINLESS APPLIANCES, NEW CABS, GRANITE COUNTERS, & TILE BACKSPLASH! NEW CERAMIC BATHS! CROWN MOLDING IN LIVING & DINING ROOM! NEW HOT WATER HEATER, WASHER & DRYER! NEW GARAGE DOOR & OPENER! NEW ASPHALT DRIVEWAY! NEW SOFFITS, FASCIA, AND SIDING! CRAWL SPACE JUST ENCAPSULATED! COMPLETE TEAR OFF ROOF IN 2008! A BEAUTIFUL HOME THAT WON'T LAST LONG!

  19. 2017-05-31
    price $125,000 485-char remark
    Show marketing remark (485 chars)

    A SPECTACULAR REMODELED HOME! NEW WINDOWS THRU OUT! GLEAMING HARDWOOD FLOORS THRU OUT! A STUNNING KITCHEN WITH ALL STAINLESS APPLIANCES, NEW CABS, GRANITE COUNTERS, & TILE BACKSPLASH! NEW CERAMIC BATHS! CROWN MOLDING IN LIVING & DINING ROOM! NEW HOT WATER HEATER, WASHER & DRYER! NEW GARAGE DOOR & OPENER! NEW ASPHALT DRIVEWAY! NEW SOFFITS, FASCIA, AND SIDING! CRAWL SPACE JUST ENCAPSULATED! COMPLETE TEAR OFF ROOF IN 2008! A BEAUTIFUL HOME THAT WON'T LAST LONG!

  20. 2017-04-27
    price $129,500 485-char remark
    Show marketing remark (485 chars)

    A SPECTACULAR REMODELED HOME! NEW WINDOWS THRU OUT! GLEAMING HARDWOOD FLOORS THRU OUT! A STUNNING KITCHEN WITH ALL STAINLESS APPLIANCES, NEW CABS, GRANITE COUNTERS, & TILE BACKSPLASH! NEW CERAMIC BATHS! CROWN MOLDING IN LIVING & DINING ROOM! NEW HOT WATER HEATER, WASHER & DRYER! NEW GARAGE DOOR & OPENER! NEW ASPHALT DRIVEWAY! NEW SOFFITS, FASCIA, AND SIDING! CRAWL SPACE JUST ENCAPSULATED! COMPLETE TEAR OFF ROOF IN 2008! A BEAUTIFUL HOME THAT WON'T LAST LONG!

  21. 2017-04-27
    status Reactivated 485-char remark
    Show marketing remark (485 chars)

    A SPECTACULAR REMODELED HOME! NEW WINDOWS THRU OUT! GLEAMING HARDWOOD FLOORS THRU OUT! A STUNNING KITCHEN WITH ALL STAINLESS APPLIANCES, NEW CABS, GRANITE COUNTERS, & TILE BACKSPLASH! NEW CERAMIC BATHS! CROWN MOLDING IN LIVING & DINING ROOM! NEW HOT WATER HEATER, WASHER & DRYER! NEW GARAGE DOOR & OPENER! NEW ASPHALT DRIVEWAY! NEW SOFFITS, FASCIA, AND SIDING! CRAWL SPACE JUST ENCAPSULATED! COMPLETE TEAR OFF ROOF IN 2008! A BEAUTIFUL HOME THAT WON'T LAST LONG!

  22. 2017-02-15
    status Contingent (Do Not Show) 485-char remark
    Show marketing remark (485 chars)

    A SPECTACULAR REMODELED HOME! NEW WINDOWS THRU OUT! GLEAMING HARDWOOD FLOORS THRU OUT! A STUNNING KITCHEN WITH ALL STAINLESS APPLIANCES, NEW CABS, GRANITE COUNTERS, & TILE BACKSPLASH! NEW CERAMIC BATHS! CROWN MOLDING IN LIVING & DINING ROOM! NEW HOT WATER HEATER, WASHER & DRYER! NEW GARAGE DOOR & OPENER! NEW ASPHALT DRIVEWAY! NEW SOFFITS, FASCIA, AND SIDING! CRAWL SPACE JUST ENCAPSULATED! COMPLETE TEAR OFF ROOF IN 2008! A BEAUTIFUL HOME THAT WON'T LAST LONG!

  23. 2017-02-15
    historical 485-char remark
    Show marketing remark (485 chars)

    A SPECTACULAR REMODELED HOME! NEW WINDOWS THRU OUT! GLEAMING HARDWOOD FLOORS THRU OUT! A STUNNING KITCHEN WITH ALL STAINLESS APPLIANCES, NEW CABS, GRANITE COUNTERS, & TILE BACKSPLASH! NEW CERAMIC BATHS! CROWN MOLDING IN LIVING & DINING ROOM! NEW HOT WATER HEATER, WASHER & DRYER! NEW GARAGE DOOR & OPENER! NEW ASPHALT DRIVEWAY! NEW SOFFITS, FASCIA, AND SIDING! CRAWL SPACE JUST ENCAPSULATED! COMPLETE TEAR OFF ROOF IN 2008! A BEAUTIFUL HOME THAT WON'T LAST LONG!

  24. 2017-01-13
    status Reactivated 485-char remark
    Show marketing remark (485 chars)

    A SPECTACULAR REMODELED HOME! NEW WINDOWS THRU OUT! GLEAMING HARDWOOD FLOORS THRU OUT! A STUNNING KITCHEN WITH ALL STAINLESS APPLIANCES, NEW CABS, GRANITE COUNTERS, & TILE BACKSPLASH! NEW CERAMIC BATHS! CROWN MOLDING IN LIVING & DINING ROOM! NEW HOT WATER HEATER, WASHER & DRYER! NEW GARAGE DOOR & OPENER! NEW ASPHALT DRIVEWAY! NEW SOFFITS, FASCIA, AND SIDING! CRAWL SPACE JUST ENCAPSULATED! COMPLETE TEAR OFF ROOF IN 2008! A BEAUTIFUL HOME THAT WON'T LAST LONG!

  25. 2017-01-10
    historical 485-char remark
    Show marketing remark (485 chars)

    A SPECTACULAR REMODELED HOME! NEW WINDOWS THRU OUT! GLEAMING HARDWOOD FLOORS THRU OUT! A STUNNING KITCHEN WITH ALL STAINLESS APPLIANCES, NEW CABS, GRANITE COUNTERS, & TILE BACKSPLASH! NEW CERAMIC BATHS! CROWN MOLDING IN LIVING & DINING ROOM! NEW HOT WATER HEATER, WASHER & DRYER! NEW GARAGE DOOR & OPENER! NEW ASPHALT DRIVEWAY! NEW SOFFITS, FASCIA, AND SIDING! CRAWL SPACE JUST ENCAPSULATED! COMPLETE TEAR OFF ROOF IN 2008! A BEAUTIFUL HOME THAT WON'T LAST LONG!

  26. 2016-12-07
    listed $135,000 New 485-char remark
    Show marketing remark (485 chars)

    A SPECTACULAR REMODELED HOME! NEW WINDOWS THRU OUT! GLEAMING HARDWOOD FLOORS THRU OUT! A STUNNING KITCHEN WITH ALL STAINLESS APPLIANCES, NEW CABS, GRANITE COUNTERS, & TILE BACKSPLASH! NEW CERAMIC BATHS! CROWN MOLDING IN LIVING & DINING ROOM! NEW HOT WATER HEATER, WASHER & DRYER! NEW GARAGE DOOR & OPENER! NEW ASPHALT DRIVEWAY! NEW SOFFITS, FASCIA, AND SIDING! CRAWL SPACE JUST ENCAPSULATED! COMPLETE TEAR OFF ROOF IN 2008! A BEAUTIFUL HOME THAT WON'T LAST LONG!

  27. 2016-09-28
    soldstatus $45,100 Closed Sale 98-char remark
    Show marketing remark (98 chars)

    Brick and vinyl ranch with 3 bedrooms, 2 baths and dining room. Attached 1 car garage. Sold as is.

  28. 2016-08-23
    status Pending 98-char remark
    Show marketing remark (98 chars)

    Brick and vinyl ranch with 3 bedrooms, 2 baths and dining room. Attached 1 car garage. Sold as is.

  29. 2016-08-16
    status Contingent (Do Not Show) 98-char remark
    Show marketing remark (98 chars)

    Brick and vinyl ranch with 3 bedrooms, 2 baths and dining room. Attached 1 car garage. Sold as is.

  30. 2016-08-10
    listed $34,900 New 98-char remark
    Show marketing remark (98 chars)

    Brick and vinyl ranch with 3 bedrooms, 2 baths and dining room. Attached 1 car garage. Sold as is.

  31. 2016-03-06
    historical
  32. 2016-01-15
    status Reactivated
  33. 2016-01-08
    historical
  34. 2016-01-07
    listed New
  35. 2015-12-30
    historical
  36. 2015-10-01
    price
  37. 2015-08-29
    price
  38. 2015-06-19
    price
  39. 2015-04-17
    listed New
  40. 2008-09-25
    soldstatus $111,000
  41. 2008-09-12
    soldstatus $111,000 Closed Sale
  42. 2008-09-03
    historical
  43. 2008-08-15
    historical
  44. 2008-08-06
    price $124,900
  45. 2008-07-17
    listed $134,900

ⓘ 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
$6,659 · $555/mo
Projected year-2 tax
$6,659 · $555/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 · 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
$29,958
− Mortgage interest
−$8,996
− Property taxes
−$6,659
− Insurance
−$803
− Repairs & maintenance
−$2,397
− Management
−$2,397
− Depreciation
−$4,672
Taxable income
$4,034
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$968
After-tax cash flow
$5,130/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
Bremen Chsd 228
NCES district ID
1707050
Math proficiency
15% ▼ -4.00%
Reading proficiency
17% ▼ -5.00%
Median HH income
$57,625
Composite
15.32/100
National rank
#9327
State rank
#468 of 620 in IL

Livability — Hazel Crest

Score
75/100
State rank
#229
US rank
#4242

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hazel Crest, IL
City population
14,602
Population (ZIP)
14,602

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 (83%)
Race & ethnicity
Black 83% White 7% Hispanic / Latino 7% Two or more races 4%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Romanian 1% Iranian 1%
Foreign-born
5% · Canada
Languages at home
93% English-only · Spanish 6%

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
▼ -46.04%
Current HPI
282.3552
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

+19.1% since first listed
31 events — show timeline
  • 2026-04-13 Listed $160,600 MRED as Distributed by MLS Grid
  • 2017-07-31 Sold (Public Records) $130,000 Public Records
  • 2017-07-27 Sold (MLS) $130,000 MRED as Distributed by MLS Grid
  • 2017-06-13 Pending MRED as Distributed by MLS Grid
  • 2017-05-31 Price Changed $125,000 MRED as Distributed by MLS Grid
  • 2017-04-27 Price Changed $129,500 MRED as Distributed by MLS Grid
  • 2017-04-27 Relisted MRED as Distributed by MLS Grid
  • 2017-02-15 Pending MRED as Distributed by MLS Grid
  • 2017-02-15 Listing Removed MRED as Distributed by MLS Grid
  • 2017-01-13 Relisted MRED as Distributed by MLS Grid
  • 2017-01-10 Listing Removed MRED as Distributed by MLS Grid
  • 2016-12-07 Listed $135,000 MRED as Distributed by MLS Grid
  • 2016-09-28 Sold (MLS) $45,100 MRED as Distributed by MLS Grid
  • 2016-08-23 Pending MRED as Distributed by MLS Grid
  • 2016-08-16 Pending MRED as Distributed by MLS Grid
  • 2016-08-10 Listed $34,900 MRED as Distributed by MLS Grid
  • 2016-03-06 Listing Removed MRED as Distributed by MLS Grid
  • 2016-01-15 Relisted MRED as Distributed by MLS Grid
  • 2016-01-08 Listing Removed MRED as Distributed by MLS Grid
  • 2016-01-07 Listed MRED as Distributed by MLS Grid
  • 2015-12-30 Listing Removed MRED as Distributed by MLS Grid
  • 2015-10-01 Price Changed MRED as Distributed by MLS Grid
  • 2015-08-29 Price Changed MRED as Distributed by MLS Grid
  • 2015-06-19 Price Changed MRED as Distributed by MLS Grid
  • 2015-04-17 Listed MRED as Distributed by MLS Grid
  • 2008-09-25 Sold (Public Records) $111,000 Public Records
  • 2008-09-12 Sold (MLS) $111,000 MRED as Distributed by MLS Grid
  • 2008-09-03 Listing Removed MRED as Distributed by MLS Grid
  • 2008-08-15 Contingent MRED as Distributed by MLS Grid
  • 2008-08-06 Price Changed $124,900 MRED as Distributed by MLS Grid
  • 2008-07-17 Listed $134,900 MRED as Distributed by MLS Grid

Property tax history

+15.3%/yr

Latest (2023): $6,659 · -13.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…