CashFlowRE
Sign in Sign up
336 Mohawk St
C+ Composite 61.19
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 +25.9/30.0
  • DSCR +8.7/10.0
  • ARV discount +8.6/15.0
  • 1% rule +8.2/10.0
  • 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

$158,500

336 Mohawk St · Park Forest, IL 60466
3 bd · 1.0 ba · 1,309 sqft · SingleFamily public records · 31 Days on market
Built 1952 7,405 sqft lot Est $162k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Come check out this lovely and well maintained two bedroom home on a large lot. The home features a large living room, eat-in kitchen, two large bedrooms, one bathroom, and a separate laundry room. In the rear of the home is beautiful large family room with beamed cathedral ceilings, a gas fireplace and sliding doors leading out to the two-tiered deck and large fenced yard. There is also a brick paver patio and a one and half car garage for extra storage. Newer flooring throughout most of the house, new oven/stove 2023, new roof 2016, new water heater 2018. There are two separate heating and cooling systems, central air conditioning and furnace/gas forced air throughout the main home and the family room has a separate wall heater and wall A/C. This home is move in ready and waiting for you! Don't Delay...Schedule Your Showing Today!

Key facts

  • 7,405 sq ft lot
  • Garage
  • Built 1952

Property features AI

Finance

  • HOA & community: No master association fee required; Community features include curbs, sidewalks, and paved streets

Exterior

  • Parking: Detached garage (owned) plus driveway; Total parking for 3 vehicles; One garage space
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; One-story layout; Fee simple ownership; Built before 1978 (age ~71–80 years)
  • Construction: Aluminum siding and brick exterior; Asphalt roof; Concrete perimeter foundation
  • Exterior features: Deck; Patio; Fenced yard; Irregular lot with recorded lot dimensions

Interior

  • Kitchen: Eating-area kitchen (12 x 10) with blinds; Range; Refrigerator
  • Bedrooms: Master bedroom on the main level (14 x 10) with plantation shutters; Second bedroom on the main level (11 x 11) with blinds; Two additional labeled bedrooms
  • Flooring: Vinyl flooring in living room, family room, master and secondary bedrooms; Ceramic tile in kitchen and laundry
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Natural gas heating with forced air; Multiple heating systems (2+); Central air; Wall unit(s) for cooling; Other heating system(s)
  • Interior features: First-floor bedroom; First-floor full bathroom; Beamed ceilings; Five total rooms; One fireplace with gas starter in the family room
  • Laundry & utility: Main-level laundry room (12 x 8); 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 3-bed/1.0-bath single-family listed at $158k.

Deal economics

  • At list price, monthly cash flow is $390 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $158k).
  • Recommended offer: $154k (3.0% below list) — sets the bar for market timing.

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: 102 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 6,272 units permitted in Cook County in 2024 (4,658 in 5+ unit buildings).
  • This rent runs 41% 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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($154k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y 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 2.8% of price; built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $153,745 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 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 1952 — 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
1.32%
Cap rate
9.25%
Cash-on-cash
10.56%
DSCR
1.47
GRM
6.3

CMA / ARV

ARV (on-the-fly)
$162,316
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
339 Blackhawk Dr 0.10mi 3/2.0 1,417 (+8%) 1mo $234,200 $165 76
287 Mohawk St 0.25mi 3/1.0 1,408 (+8%) 1mo $175,000 $124 75
308 Minocqua St 0.18mi 3/1.0 1,148 (-12%) 1mo $139,000 $121 70
210 Marquette St 0.55mi 3/1.0 1,269 (-3%) 0mo $153,000 $121 69
356 Wilshire St 0.43mi 3/1.5 1,248 (-5%) 2mo $50,000 $40 68
251 Westwood Dr 0.40mi 3/2.0 1,248 (-5%) 2mo $217,000 $174 68
356 Waverly St 0.32mi 3/2.0 1,419 (+8%) 2mo $120,000 $85 66
140 Nashua St 0.75mi 3/1.0 1,313 (+0%) 1mo $103,000 $78 64
433 Lakewood Blvd 0.60mi 3/1.5 1,248 (-5%) 2mo $165,000 $132 60
223 Miami St 0.50mi 3/1.0 1,162 (-11%) 1mo $166,000 $143 57
354 Westgate Dr 0.53mi 3/1.5 1,470 (+12%) 2mo $75,000 $51 51
131 Sauk Trl 0.73mi 3/1.0 1,148 (-12%) 2mo $144,000 $125 44

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
-0.4%
Equity multiple
0.98×
Total profit
$-683
Equity at exit
$23,633
10-year hold
IRR
9.3%
Equity multiple
1.72×
Total profit
$31,976
Equity at exit
$13,704

Cash invested: $44,380 (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
102
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$2,096 high interval (Pro) →
Mortgage (P&I)
$831
Tax from tax record
$368 /mo · $4,415/yr
Insurance
$66
HOA
$0
Vacancy / Maint / Mgmt
$440
Net cashflow
$390

Break-even live

Break-even rent $1,601
Max offer price $158,500
Occupancy floor 76%

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
$39,625
Closing costs
$4,755
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
411 Huron St Park Forest, IL 3.0 1.0 1092 $2,300 $2.11 24d 1 0.61mi
400 Watseka St Park Forest, IL 4.0 2.0 1161 $2,161 $1.86 16d 1 0.63mi
277 Somonauk St Park Forest, IL 3.0 1.0 966 $2,000 $2.07 3d 1 0.64mi
3905 Tower Dr Richton Park, IL 1.0–2.0 1.0–2.0 905 $1,795 $1.98 1d 19 0.77mi
372 Oswego St Park Forest, IL 4.0 1.0 1200 $2,600 $2.17 24d 1 0.77mi
490 Shabbona Dr Park Forest, IL 3.0 1.0 1300 $1,895 $1.46 3d 1 0.85mi
4014 Euclid Ln Richton Park, IL 2.0 1.0 1100 $2,100 $1.91 7d 1 0.86mi
4014 Euclid Ln Richton Park, IL 3.0 1.0 1100 $2,100 $1.91 12d 1 0.86mi
4014 Euclid Ln Richton Park, IL 2.0 1.0 1100 $2,100 $1.91 22d 1 0.86mi
441 Talala St Park Forest, IL 4.0 2.0 1740 $2,500 $1.44 24d 1 0.91mi
111 Nashua St Park Forest, IL 4.0 1.5 1500 $2,500 $1.67 24d 1 0.93mi
22501 Butterfield Rd Unit 22415-207 Richton Park, IL 2.0 1.5 944 $1,360 $1.44 7d 1 1.00mi
22501 Butterfield Rd Unit 22400-311 Richton Park, IL 2.0 1.0 882 $1,360 $1.54 7d 1 1.00mi
22501 Butterfield Rd Unit 22411-514 Richton Park, IL 2.0 1.5 1021 $1,365 $1.34 7d 1 1.00mi
22501 Butterfield Rd Unit 22411-506 Richton Park, IL 2.0 1.0 882 $1,325 $1.50 7d 1 1.00mi
235 Tampa St Park Forest, IL 3.0 1.0 1092 $2,000 $1.83 24d 1 1.04mi
194 Monee Rd Park Forest, IL 3.0 1.0 1092 $1,971 $1.80 22d 1 1.05mi
4200 Arlington Dr Richton Park, IL 3.0 2.0 1595 $2,061 $1.29 20d 1 1.06mi
19 Apple Ln Park Forest, IL 3.0 1.0 1541 $2,300 $1.49 12d 1 1.20mi
3324 Western Ave Park Forest, IL 1.0–3.0 1.0 1026 $1,995 $1.94 1d 11 1.28mi
3838 216th Pl Matteson, IL 2.0 2.0 1160 $1,996 $1.72 20d 1 1.29mi
22015 E Churchill Dr Richton Park, IL 4.0 2.0 1200 $2,300 $1.92 24d 1 1.40mi

Listing history 21 events

  1. 2026-06-18
    days on market $158,500 Active 31 DOM
  2. 2026-06-17
    days on market $158,500 Active 30 DOM
  3. 2026-06-16
    days on market $158,500 Active 29 DOM
  4. 2026-06-15
    days on market $158,500 Active 28 DOM
  5. 2026-06-13
    days on market $158,500 Active 26 DOM
  6. 2026-06-09
    days on market $158,500 Active 22 DOM
  7. 2026-06-08
    pricedays on market $158,500 Active 21 DOM
  8. 2026-06-07
    days on market $165,000 Active 20 DOM
  9. 2026-06-04
    days on market $165,000 Active 17 DOM
  10. 2026-06-03
    days on market $165,000 Active 16 DOM
  11. 2026-06-02
    days on market $165,000 Active 15 DOM
  12. 2026-06-01
    days on market $165,000 Active 14 DOM
  13. 2026-05-31
    days on market $165,000 Active 13 DOM
  14. 2026-05-18
    listed $165,000 Active
  15. 2026-04-09
    historical
  16. 2023-04-17
    soldstatus $141,000
  17. 2023-04-07
    soldstatus $140,900 Closed 844-char remark
    Show marketing remark (844 chars)

    Come check out this lovely and well maintained two bedroom home on a large lot. The home features a large living room, eat-in kitchen, two large bedrooms, one bathroom, and a separate laundry room. In the rear of the home is beautiful large family room with beamed cathedral ceilings, a gas fireplace and sliding doors leading out to the two-tiered deck and large fenced yard. There is also a brick paver patio and a one and half car garage for extra storage. Newer flooring throughout most of the house, new oven/stove 2023, new roof 2016, new water heater 2018. There are two separate heating and cooling systems, central air conditioning and furnace/gas forced air throughout the main home and the family room has a separate wall heater and wall A/C. This home is move in ready and waiting for you! Don't Delay...Schedule Your Showing Today!

  18. 2023-03-06
    historical Contingent - Continue to Show 844-char remark
    Show marketing remark (844 chars)

    Come check out this lovely and well maintained two bedroom home on a large lot. The home features a large living room, eat-in kitchen, two large bedrooms, one bathroom, and a separate laundry room. In the rear of the home is beautiful large family room with beamed cathedral ceilings, a gas fireplace and sliding doors leading out to the two-tiered deck and large fenced yard. There is also a brick paver patio and a one and half car garage for extra storage. Newer flooring throughout most of the house, new oven/stove 2023, new roof 2016, new water heater 2018. There are two separate heating and cooling systems, central air conditioning and furnace/gas forced air throughout the main home and the family room has a separate wall heater and wall A/C. This home is move in ready and waiting for you! Don't Delay...Schedule Your Showing Today!

  19. 2023-02-23
    listed $134,900 Active 844-char remark
    Show marketing remark (844 chars)

    Come check out this lovely and well maintained two bedroom home on a large lot. The home features a large living room, eat-in kitchen, two large bedrooms, one bathroom, and a separate laundry room. In the rear of the home is beautiful large family room with beamed cathedral ceilings, a gas fireplace and sliding doors leading out to the two-tiered deck and large fenced yard. There is also a brick paver patio and a one and half car garage for extra storage. Newer flooring throughout most of the house, new oven/stove 2023, new roof 2016, new water heater 2018. There are two separate heating and cooling systems, central air conditioning and furnace/gas forced air throughout the main home and the family room has a separate wall heater and wall A/C. This home is move in ready and waiting for you! Don't Delay...Schedule Your Showing Today!

  20. 1987-09-01
    soldstatus $53,000
  21. 1984-07-01
    soldstatus $50,000

ⓘ 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
$4,415 · $368/mo
Projected year-2 tax
$4,415 · $368/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 · 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
$25,148
− Mortgage interest
−$8,878
− Property taxes
−$4,415
− Insurance
−$792
− Repairs & maintenance
−$2,012
− Management
−$2,012
− Depreciation
−$4,611
Taxable income
$2,427
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$583
After-tax cash flow
$4,102/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

+230.0% since first listed
8 events — show timeline
  • 2026-05-18 Listed $165,000 MRED as Distributed by MLS Grid
  • 2026-04-09 Listing Removed MRED as Distributed by MLS Grid
  • 2023-04-17 Sold (Public Records) $141,000 Public Records
  • 2023-04-07 Sold (MLS) $140,900 MRED as Distributed by MLS Grid
  • 2023-03-06 Contingent MRED as Distributed by MLS Grid
  • 2023-02-23 Listed $134,900 MRED as Distributed by MLS Grid
  • 1987-09-01 Sold (Public Records) $53,000 Public Records
  • 1984-07-01 Sold (Public Records) $50,000 Public Records

Property tax history

+0.8%/yr

Latest (2023): $4,415 · +5174.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…