CashFlowRE
Sign in Sign up
15332 Dante Ave
C Composite 58.6
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 +29.6/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.2/10.0
  • Rent growth +4.9/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +0.7/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$169,800

15332 Dante Ave · Dolton, IL 60419
3 bd · 1.0 ba · 906 sqft · SingleFamily public records · 9 Days on market
Built 1955 Est $133k · 27% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Whether you're looking for a place to call home or a renovated investment opportunity, this property delivers. Move right in or take advantage of its strong rental potential and income-producing capabilities. This home is IHDAccess Home Eligible for many buyers! Nestled in the heart of Dolton, this charmingly updated ranch home radiates warmth and is ready to welcome its new owners-why rent when you can own this delightful gem? Buy this home with confidence! Your new home comes with a 13 month WARRANTY! Also, with an acceptable offer, our seller is willing to help buy down your interest rate and lower your expenses, or give you a credit towards your closing costs! Bathed in natural light, t

Key facts

  • Fenced yard
  • Remodeled bathroom
  • Stone countertops

Tags

FENCED YARDDETACHED GARAGEEAT-IN KITCHENREMODELED BATHROOMFRESHLY PAINTED WHITE CABINETSSTONE COUNTERTOPS

Property features AI

Finance

  • Other: Fee simple ownership; Property not currently leased; Possession at closing
  • HOA & community: No master association fee required

Exterior

  • Parking: Detached garage (2 garage spaces, 2 total parking spaces)
  • Utilities: Public water; Public sewer; Electric with circuit breakers
  • Home design: Detached single-family home; One-story
  • Construction: Vinyl siding; Asphalt roof; Built 71–80 years ago; Built before 1978
  • Exterior features: Fenced yard; Lot under 0.25 acre

Interior

  • Kitchen: Granite counters; Eating area/table space; Solid surface counters; Range; Microwave; Dishwasher; Refrigerator
  • Bedrooms: Master bedroom on main level (10 x 12); Bedroom on main level (10 x 10); Bedroom on main level (8 x 10)
  • Flooring: Carpet
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas forced-air heating; Central air conditioning
  • Interior features: First-floor bedroom; First-floor full bathroom; Granite counters; Kitchen/dining combo; 6 total rooms
  • Laundry & utility: Main-level laundry, in-unit (5 x 11)

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 $170k.

Deal economics

  • At list price, monthly cash flow is $614 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $170k).

Location & tenants

  • Location reads 74/100 on livability (#263 in IL, #4,883 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: employment C-, health & safety C-, crime D-.
  • Thornton Twp Hsd 205 (suburban): math 7% / reading 8% proficiency, ranked #594 of 620 in IL (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Thornridge High School (math 8% / reading 8%, grade F, #589 of 693 statewide, top 86%, 1,057 students, 0% FRL).
  • Market conditions: Rents rising fast (+9.7%/yr); 130 active listings in the ZIP; 14 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 ($58k/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.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $48k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 11 sale attempts since 3y ago; this cycle's ask has dropped $21k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $102k; list at $170k implies a 66% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $169,800

Questions for the listing agent

  1. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. Crime grade is D 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?
  5. 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.
  6. 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.
  7. 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
1.22%
Cap rate
10.63%
Cash-on-cash
15.50%
DSCR
1.69
GRM
6.8

CMA / ARV

ARV (on-the-fly)
$133,182
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15325 Dorchester Ave 0.04mi 3/1.0 909 (+0%) 5mo $123,649 $136 93
15337 Dorchester Ave 0.04mi 3/1.5 925 (+2%) 19mo $180,000 $195 77
15309 Blackstone Ave 0.11mi 2/1.5 (-1) 1,008 (+11%) 14mo $177,000 $176 58
1354 E 158th St 0.49mi 3/1.5 993 (+10%) 6mo $174,000 $175 54
15722 Woodlawn East Ave 0.57mi 3/1.5 1,015 (+12%) 1mo $101,000 $100 50
15634 Avalon Ave 0.45mi 4/1.5 (+1) 1,029 (+14%) 1mo $115,000 $112 48
14738 Blackstone Ave 0.73mi 3/1.0 1,017 (+12%) 1mo $150,000 $147 45
15519 Ellis Ave 0.58mi 2/2.0 (-1) 1,024 (+13%) 4mo $133,000 $130 39
15511 Drexel Ave 0.69mi 3/2.0 1,008 (+11%) 9mo $165,000 $164 38
14822 Dorchester Ave 0.64mi 3/1.0 989 (+9%) 23mo $105,000 $106 36
15540 Drexel Ave 0.75mi 4/2.0 (+1) 1,008 (+11%) 14mo $205,000 $203 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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
11.3%
Equity multiple
1.47×
Total profit
$22,452
Equity at exit
$25,318
10-year hold
IRR
23.8%
Equity multiple
3.51×
Total profit
$119,372
Equity at exit
$14,681

Cash invested: $47,544 (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 60419

Home prices YoY
-25.7%
Rents YoY
9.7%
Active inventory
130
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$2,067 high interval (Pro) →
Mortgage (P&I)
$890
Tax from tax record
$58 /mo · $695/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$434
Net cashflow
$614

Break-even live

Break-even rent $1,290
Max offer price $169,800
Occupancy floor 65%

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
$42,450
Closing costs
$5,094
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
14738 Blackstone Ave Dolton, IL 3.0 1.0 1017 $2,400 $2.36 10d 1 0.74mi
405 Clyde Ave Calumet City, IL 3.0 1.0 973 $2,300 $2.36 1d 1 0.85mi
14610 Blackstone Ave Dolton, IL 3.0 1.0 1017 $2,400 $2.36 6d 1 0.93mi
1860 State St Calumet City, IL 3.0 1.0 1100 $1,800 $1.64 17d 1 1.14mi
14817 Champlain Ave Dolton, IL 2.0 1.0 980 $2,430 $2.48 22d 1 1.19mi
460 Hoxie Ave Unit R Calumet City, IL 2.0 1.0 800 $1,650 $2.06 13d 1 1.22mi
460 Hoxie Ave Unit R Calumet City, IL 2.0 1.0 800 $1,650 $2.06 7d 1 1.22mi
15238 Doctor Martin Luther King Junior Dr Unit 2W Dolton, IL 2.0 1.0 800 $1,500 $1.88 10d 1 1.34mi
250 Yates Ave Unit 1616 Dolton 1E Calumet City, IL 2.0 1.0 875 $1,465 $1.67 7d 1 1.35mi
14500 Cottage Grove Ave Unit 3 Dolton, IL 2.0 1.0 1000 $1,475 $1.48 24d 1 1.39mi
1601 Downs Dr Unit 3S Calumet City, IL 2.0 1.0 750 $1,400 $1.87 24d 1 1.41mi
101 Oglesby Ave Calumet City, IL 2.0 1.0 1100 $1,800 $1.64 12d 1 1.41mi
101 Oglesby Ave Calumet City, IL 2.0 1.0 1000 $1,800 $1.80 22d 1 1.41mi
101 Oglesby Ave Calumet City, IL 2.0 1.0 1000 $1,800 $1.80 19d 1 1.41mi

Listing history 50 events

  1. 2026-06-18
    days on market $169,800 Active 9 DOM
  2. 2026-06-17
    days on market $169,800 Active 8 DOM
  3. 2026-06-16
    days on market $169,800 Active 7 DOM
  4. 2026-06-15
    days on market $169,800 Active 6 DOM
  5. 2026-06-13
    days on market $169,800 Active 4 DOM
  6. 2026-06-13
    days on market $169,800 Active 3 DOM
  7. 2026-06-10
    days on marketlisting id $169,800 Active 1 DOM
  8. 2026-06-09
    days on market $169,800 Active 97 DOM
  9. 2026-06-08
    days on market $169,800 Active 96 DOM
  10. 2026-06-07
    days on market $169,800 Active 95 DOM
  11. 2026-06-04
    days on market $169,800 Active 92 DOM
  12. 2026-06-03
    days on market $169,800 Active 91 DOM
  13. 2026-06-02
    days on market $169,800 Active 90 DOM
  14. 2026-06-01
    days on market $169,800 Active 89 DOM
  15. 2026-05-31
    days on market $169,800 Active 88 DOM
  16. 2026-05-16
    price $169,800
  17. 2026-05-09
    price $175,800
  18. 2026-04-14
    price $179,800
  19. 2026-04-03
    price $184,800
  20. 2026-03-21
    price $187,500
  21. 2026-03-04
    listed $190,800 Active
  22. 2026-03-04
    historical
  23. 2026-02-18
    price
  24. 2026-01-07
    listed Active
  25. 2026-01-07
    historical
  26. 2025-10-27
    price
  27. 2025-10-17
    listed Active
  28. 2025-10-17
    historical
  29. 2025-09-15
    price
  30. 2025-09-04
    listed Active
  31. 2025-09-04
    historical
  32. 2025-08-08
    listed Active
  33. 2025-06-17
    soldstatus $102,500
  34. 2025-06-11
    soldstatus $102,205 Closed
  35. 2025-05-15
    historical Contingent - Continue to Show
  36. 2025-04-10
    status Active
  37. 2025-04-02
    historical Contingent - Continue to Show
  38. 2025-03-11
    listed $110,000 Active
  39. 2024-10-08
    historical
  40. 2024-09-03
    listed Active
  41. 2024-08-05
    historical
  42. 2023-07-06
    price
  43. 2023-07-05
    status Active
  44. 2023-06-30
    historical
  45. 2023-04-25
    status Active
  46. 2023-04-25
    price
  47. 2023-04-20
    historical
  48. 2023-04-03
    price
  49. 2023-01-20
    listed Auction
  50. 1996-06-24
    soldstatus $55,000

ⓘ 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
$695 · $58/mo
Projected year-2 tax
$2,275 · $190/mo
Expected delta
+$1,580/yr (+$132/mo · 227.2%)

ⓘ 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 4/10 Moderate 4 unhealthy d/yr today · 5 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
$24,807
− Mortgage interest
−$9,511
− Property taxes
−$695
− Insurance
−$849
− Repairs & maintenance
−$1,985
− Management
−$1,985
− Depreciation
−$4,940
Taxable income
$4,843
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,162
After-tax cash flow
$6,206/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
Thornton Twp Hsd 205
NCES district ID
1738970
Math proficiency
7% ▬ 0.00%
Reading proficiency
8% ▼ -2.00%
Median HH income
$43,392
Composite
6.92/100
National rank
#9976
State rank
#594 of 620 in IL

Livability — Dolton

Score
74/100
State rank
#263
US rank
#4883

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Dolton, IL
County
Cook County · 4,486,803 people
City population
20,825
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
20,825
Household income
$57,887
Rent vs Own
27.4% rent · 72.6% own
Severe rent burden
919.0

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 (91%)
Race & ethnicity
Black 91% White 4% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Romanian 1% Hispanic 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · French/Haitian/Cajun 2% Spanish 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
▼ -66.88%
Current HPI
193.2346
Rent YoY
▲ 9.65%
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

+208.7% since first listed
35 events — show timeline
  • 2026-05-16 Price Changed $169,800 MRED as Distributed by MLS Grid
  • 2026-05-09 Price Changed $175,800 MRED as Distributed by MLS Grid
  • 2026-04-14 Price Changed $179,800 MRED as Distributed by MLS Grid
  • 2026-04-03 Price Changed $184,800 MRED as Distributed by MLS Grid
  • 2026-03-21 Price Changed $187,500 MRED as Distributed by MLS Grid
  • 2026-03-04 Listing Removed MRED as Distributed by MLS Grid
  • 2026-03-04 Listed $190,800 MRED as Distributed by MLS Grid
  • 2026-02-18 Price Changed MRED as Distributed by MLS Grid
  • 2026-01-07 Listing Removed MRED as Distributed by MLS Grid
  • 2026-01-07 Listed MRED as Distributed by MLS Grid
  • 2025-10-27 Price Changed MRED as Distributed by MLS Grid
  • 2025-10-17 Listing Removed MRED as Distributed by MLS Grid
  • 2025-10-17 Listed MRED as Distributed by MLS Grid
  • 2025-09-15 Price Changed MRED as Distributed by MLS Grid
  • 2025-09-04 Listing Removed MRED as Distributed by MLS Grid
  • 2025-09-04 Listed MRED as Distributed by MLS Grid
  • 2025-08-08 Listed MRED as Distributed by MLS Grid
  • 2025-06-17 Sold (Public Records) $102,500 Public Records
  • 2025-06-11 Sold (MLS) $102,205 MRED as Distributed by MLS Grid
  • 2025-05-15 Contingent MRED as Distributed by MLS Grid
  • 2025-04-10 Relisted MRED as Distributed by MLS Grid
  • 2025-04-02 Contingent MRED as Distributed by MLS Grid
  • 2025-03-11 Listed $110,000 MRED as Distributed by MLS Grid
  • 2024-10-08 Listing Removed MRED as Distributed by MLS Grid
  • 2024-09-03 Listed MRED as Distributed by MLS Grid
  • 2024-08-05 Listing Removed MRED as Distributed by MLS Grid
  • 2023-07-06 Price Changed MRED as Distributed by MLS Grid
  • 2023-07-05 Relisted MRED as Distributed by MLS Grid
  • 2023-06-30 Listing Removed MRED as Distributed by MLS Grid
  • 2023-04-25 Relisted MRED as Distributed by MLS Grid
  • 2023-04-25 Price Changed MRED as Distributed by MLS Grid
  • 2023-04-20 Listing Removed MRED as Distributed by MLS Grid
  • 2023-04-03 Price Changed MRED as Distributed by MLS Grid
  • 2023-01-20 Listed MRED as Distributed by MLS Grid
  • 1996-06-24 Sold (Public Records) $55,000 Public Records

Property tax history

-6.9%/yr

Latest (2023): $695 · +323.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…