CashFlowRE
Sign in Sign up
14737 Kimbark Ave
C- Composite 50.38
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 +23.8/30.0
  • DSCR +7.7/10.0
  • 1% rule +7.1/10.0
  • 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

$195,500

14737 Kimbark Ave · Dolton, IL 60419
3 bd · 1.5 ba · 1,128 sqft · SingleFamily public records · 64 Days on market
Built 1957 4,920 sqft lot Est $166k · 18% over

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

Listing remarks MLS

This welcoming three-bedroom, one and a half bath split-level home offers endless potential. Boasting beautiful hardwood floors throughout, this property provides a solid foundation to create your dream space. The finished lower level family room opens up to a space for storage and a convenient laundry area in the utility room. The ample sized rear yard with a two-car garage, is perfect for outdoor activities and gatherings. While the home does require a vision, it presents an incredible opportunity to customize and renovate to your personal taste. Don't miss the chance to transform this house into your perfect home!

Key facts

  • Modern upgrades
  • Brick home
  • Hardwood floors

Tags

BRICK HOMEMODERN UPGRADESSEPARATE FORMAL KITCHENCUSTOM WHITE CABINETRYSTAINLESS STEEL APPLIANCESHARDWOOD FLOORS

Property features AI

Finance

  • Financial info: Special service area: No
  • HOA & community: No master association fee required

Exterior

  • Parking: Detached garage; Two garage spaces (two total parking spaces)
  • Utilities: Lake Michigan water; Public sewer
  • Home design: Detached single-family home; 1.5-story; Fee simple ownership; Rehab completed in 2025; Built approximately 61-70 years ago; Built before 1978
  • Construction: Brick construction
  • Exterior features: Lot dimensions approximately 40 x 123; Less than 0.25 acre lot

Interior

  • Kitchen: Updated kitchen; Range; Microwave; Dishwasher; Refrigerator
  • Bedrooms: Three bedrooms (master 2nd level; two additional bedrooms on 2nd level); Bedroom dimensions include 13 x 11 for master, 13 x 10 and 10 x 9 for other bedrooms
  • Bathrooms: One full bath; One half bath
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Finished full basement; Kitchen/dining combo; Six total rooms
  • Laundry & utility: Laundry room; Utility room on lower level (approx. 10 x 15)

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 $196k.

Deal economics

  • At list price, monthly cash flow is $377 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $196k).
  • Recommended offer: $184k (6.0% below list) — sets the bar for market timing.

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-, schools F.
  • 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.
  • Market conditions: Rents rising fast (+9.7%/yr); 130 active listings in the ZIP; 27 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); 6,272 units permitted in Cook County in 2024 (4,658 in 5+ unit buildings).
  • At $2,356/mo this rent would consume 49% of the median local household income ($58k/yr) (locally 919% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $55k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 64 days — a 6% lower offer ($184k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 2y 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 $96k; list at $196k implies a 104% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1957 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $183,770 (6.0% below list)

Questions for the listing agent

  1. It's been on market 64 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 1957 — 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 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.21%
Cap rate
8.61%
Cash-on-cash
8.27%
DSCR
1.37
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$165,816
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14842 Shepard Dr 0.11mi 3/1.5 1,141 (+1%) 2mo $135,000 $118 92
15043 Meadow Ln 0.39mi 3/1.0 1,151 (+2%) 1mo $130,000 $113 75
14642 Dorchester Ave 0.15mi 3/1.0 1,013 (-10%) 1mo $170,000 $168 74
14738 Blackstone Ave 0.22mi 3/1.0 1,017 (-10%) 1mo $150,000 $147 71
14610 Blackstone Ave 0.29mi 3/1.0 1,017 (-10%) 1mo $150,000 $147 68
1138 E 151st St 0.43mi 3/1.5 1,056 (-6%) 2mo $210,000 $199 67
14521 Kenwood Ave 0.29mi 3/2.5 1,249 (+11%) 1mo $215,000 $172 63
14927 Cottage Grove Ave 0.67mi 3/2.0 1,095 (-3%) 1mo $250,000 $228 61
14341 University Ave 0.53mi 3/1.0 1,035 (-8%) 1mo $100,000 $97 59
14222 S Woodlawn Ave 0.68mi 3/1.0 1,089 (-4%) 2mo $90,000 $83 58
14315 Dobson Ave 0.63mi 4/2.0 (+1) 1,200 (+6%) 1mo $194,888 $162 52
370 Clyde Ave 0.72mi 3/2.0 973 (-14%) 0mo $105,000 $108 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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
2.2%
Equity multiple
1.09×
Total profit
$4,911
Equity at exit
$29,150
10-year hold
IRR
16.5%
Equity multiple
2.69×
Total profit
$92,360
Equity at exit
$16,903

Cash invested: $54,740 (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
6.9×

Monthly cashflow live

Estimated rent
$2,356 high interval (Pro) →
Mortgage (P&I)
$1,025
Tax from tax record
$378 /mo · $4,532/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$495
Net cashflow
$377

Break-even live

Break-even rent $1,879
Max offer price $195,500
Occupancy floor 79%

Sensitivity live

Price -10% $488 -5% $432 +0% $377 +5% $322 +10% $266
Rent -10% $191 -5% $284 +0% $377 +5% $470 +10% $563
Rate -1.0pp $476 -0.5pp $427 base $377 +0.5pp $326 +1.0pp $275

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
$48,875
Closing costs
$5,865
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 27 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
14716 Dorchester Ave Dolton, IL 3.0 2.0 1250 $2,800 $2.24 20d 1 0.08mi
14738 Blackstone Ave Dolton, IL 3.0 1.0 1017 $2,400 $2.36 11d 1 0.20mi
14610 Blackstone Ave Dolton, IL 3.0 1.0 1017 $2,400 $2.36 7d 1 0.26mi
14433 Woodlawn Ave Dolton, IL 4.0 2.0 1300 $2,000 $1.54 19d 1 0.39mi
409 Madison Ave Unit 2 Calumet City, IL 3.0 1.5 1200 $1,795 $1.50 4d 1 0.56mi
15231 Hastings Dr Dolton, IL 4.0 1.5 1487 $2,146 $1.44 8d 1 0.65mi
405 Clyde Ave Calumet City, IL 3.0 1.0 973 $2,300 $2.36 2d 1 0.74mi
14500 Cottage Grove Ave Unit 3 Dolton, IL 2.0 1.0 1000 $1,475 $1.48 25d 1 0.77mi
1860 State St Calumet City, IL 3.0 1.0 1100 $1,800 $1.64 18d 1 0.78mi
14916 Langley Ave Dolton, IL 3.0 1.5 1418 $2,500 $1.76 25d 1 0.84mi
14817 Champlain Ave Dolton, IL 2.0 1.0 980 $2,430 $2.48 22d 1 0.84mi
660 Clyde Ave Calumet City, IL 3.0 1.5 1400 $1,750 $1.25 3d 1 1.01mi
14305 Irving Ave Unit 2 Dolton, IL 3.0 1.0 1100 $2,200 $2.00 25d 1 1.06mi
101 Oglesby Ave Calumet City, IL 2.0 1.0 1000 $1,800 $1.80 20d 1 1.10mi
101 Oglesby Ave Calumet City, IL 2.0 1.0 1100 $1,800 $1.64 12d 1 1.10mi
101 Oglesby Ave Calumet City, IL 2.0 1.0 1000 $1,800 $1.80 22d 1 1.10mi
250 Yates Ave Unit 1616 Dolton 1E Calumet City, IL 2.0 1.0 875 $1,465 $1.67 8d 1 1.10mi
1601 Downs Dr Unit 3S Calumet City, IL 2.0 1.0 750 $1,400 $1.87 25d 1 1.12mi
659 Paxton Ave Calumet City, IL 3.0 2.0 1255 $2,461 $1.96 11d 1 1.13mi
460 Hoxie Ave Unit R Calumet City, IL 2.0 1.0 800 $1,650 $2.06 8d 1 1.29mi
460 Hoxie Ave Unit R Calumet City, IL 2.0 1.0 800 $1,650 $2.06 14d 1 1.29mi
14518 S Hoxie Ave Chicago, IL 3.0 1.5 1128 $2,450 $2.17 2d 1 1.29mi
15509 Park Ln South Holland, IL 4.0 1.5 1200 $3,400 $2.83 25d 1 1.32mi
15509 Park Ln South Holland, IL 4.0 1.5 1200 $3,400 $2.83 8d 1 1.32mi
15238 Doctor Martin Luther King Junior Dr Unit 2W Dolton, IL 2.0 1.0 800 $1,500 $1.88 11d 1 1.35mi
14501 Torrence Ave Unit 3A Burnham, IL 2.0 1.0 800 $1,250 $1.56 11d 1 1.39mi
14501 S Torrence Ave Chicago, IL 1.0–2.0 1.0 737 $1,250 $1.69 13d 2 1.39mi

Listing history 34 events

  1. 2026-06-18
    days on market $195,500 Active 64 DOM
  2. 2026-06-17
    days on market $195,500 Active 63 DOM
  3. 2026-06-16
    days on market $195,500 Active 62 DOM
  4. 2026-06-15
    days on market $195,500 Active 61 DOM
  5. 2026-06-13
    days on market $195,500 Active 59 DOM
  6. 2026-06-13
    days on market $195,500 Active 58 DOM
  7. 2026-06-09
    days on market $195,500 Active 55 DOM
  8. 2026-06-08
    days on market $195,500 Active 54 DOM
  9. 2026-06-07
    days on market $195,500 Active 53 DOM
  10. 2026-06-04
    days on market $195,500 Active 50 DOM
  11. 2026-06-03
    days on market $195,500 Active 49 DOM
  12. 2026-06-02
    days on market $195,500 Active 48 DOM
  13. 2026-06-01
    days on market $195,500 Active 47 DOM
  14. 2026-05-31
    days on market $195,500 Active 46 DOM
  15. 2026-05-20
    price $195,500
  16. 2026-05-20
    price $157,500
  17. 2026-05-06
    status Active
  18. 2026-05-03
    historical Contingent - Continue to Show
  19. 2026-04-30
    status Active
  20. 2026-03-05
    status Pending
  21. 2026-02-18
    listed $195,500 Active
  22. 2026-01-31
    historical
  23. 2026-01-23
    status Active
  24. 2025-12-31
    historical Contingent - Continue to Show
  25. 2025-11-14
    price
  26. 2025-10-24
    listed Active
  27. 2025-02-14
    soldstatus $95,600 Closed 625-char remark
    Show marketing remark (625 chars)

    This welcoming three-bedroom, one and a half bath split-level home offers endless potential. Boasting beautiful hardwood floors throughout, this property provides a solid foundation to create your dream space. The finished lower level family room opens up to a space for storage and a convenient laundry area in the utility room. The ample sized rear yard with a two-car garage, is perfect for outdoor activities and gatherings. While the home does require a vision, it presents an incredible opportunity to customize and renovate to your personal taste. Don't miss the chance to transform this house into your perfect home!

  28. 2024-06-26
    status Pending 625-char remark
    Show marketing remark (625 chars)

    This welcoming three-bedroom, one and a half bath split-level home offers endless potential. Boasting beautiful hardwood floors throughout, this property provides a solid foundation to create your dream space. The finished lower level family room opens up to a space for storage and a convenient laundry area in the utility room. The ample sized rear yard with a two-car garage, is perfect for outdoor activities and gatherings. While the home does require a vision, it presents an incredible opportunity to customize and renovate to your personal taste. Don't miss the chance to transform this house into your perfect home!

  29. 2024-06-08
    historical Contingent - Continue to Show 625-char remark
    Show marketing remark (625 chars)

    This welcoming three-bedroom, one and a half bath split-level home offers endless potential. Boasting beautiful hardwood floors throughout, this property provides a solid foundation to create your dream space. The finished lower level family room opens up to a space for storage and a convenient laundry area in the utility room. The ample sized rear yard with a two-car garage, is perfect for outdoor activities and gatherings. While the home does require a vision, it presents an incredible opportunity to customize and renovate to your personal taste. Don't miss the chance to transform this house into your perfect home!

  30. 2024-05-21
    listed $85,000 Active 625-char remark
    Show marketing remark (625 chars)

    This welcoming three-bedroom, one and a half bath split-level home offers endless potential. Boasting beautiful hardwood floors throughout, this property provides a solid foundation to create your dream space. The finished lower level family room opens up to a space for storage and a convenient laundry area in the utility room. The ample sized rear yard with a two-car garage, is perfect for outdoor activities and gatherings. While the home does require a vision, it presents an incredible opportunity to customize and renovate to your personal taste. Don't miss the chance to transform this house into your perfect home!

  31. 1998-09-04
    soldstatus $46,000
  32. 1998-06-29
    soldstatus $59,000
  33. 1994-01-18
    soldstatus $83,000
  34. 1986-06-01
    soldstatus $52,000

ⓘ 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
$4,532 · $378/mo
Projected year-2 tax
$4,532 · $378/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 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
$28,276
− Mortgage interest
−$10,951
− Property taxes
−$4,532
− Insurance
−$978
− Repairs & maintenance
−$2,262
− Management
−$2,262
− Depreciation
−$5,687
Taxable income
$1,604
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$385
After-tax cash flow
$4,141/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

+276.0% since first listed
20 events — show timeline
  • 2026-05-20 Price Changed $195,500 MRED as Distributed by MLS Grid
  • 2026-05-20 Price Changed $157,500 MRED as Distributed by MLS Grid
  • 2026-05-06 Relisted MRED as Distributed by MLS Grid
  • 2026-05-03 Contingent MRED as Distributed by MLS Grid
  • 2026-04-30 Relisted MRED as Distributed by MLS Grid
  • 2026-03-05 Pending MRED as Distributed by MLS Grid
  • 2026-02-18 Listed $195,500 MRED as Distributed by MLS Grid
  • 2026-01-31 Listing Removed MRED as Distributed by MLS Grid
  • 2026-01-23 Relisted MRED as Distributed by MLS Grid
  • 2025-12-31 Contingent MRED as Distributed by MLS Grid
  • 2025-11-14 Price Changed MRED as Distributed by MLS Grid
  • 2025-10-24 Listed MRED as Distributed by MLS Grid
  • 2025-02-14 Sold (MLS) $95,600 MRED as Distributed by MLS Grid
  • 2024-06-26 Pending MRED as Distributed by MLS Grid
  • 2024-06-08 Contingent MRED as Distributed by MLS Grid
  • 2024-05-21 Listed $85,000 MRED as Distributed by MLS Grid
  • 1998-09-04 Sold (Public Records) $46,000 Public Records
  • 1998-06-29 Sold (Public Records) $59,000 Public Records
  • 1994-01-18 Sold (Public Records) $83,000 Public Records
  • 1986-06-01 Sold (Public Records) $52,000 Public Records

Property tax history

+0.2%/yr

Latest (2023): $4,532 · +17.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…