CashFlowRE
Sign in Sign up
16604 Finch Ave
B+ Composite 76.54
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
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.7/10.0

$105,300

16604 Finch Ave · Harvey, IL 60426
3 bd · 1.5 ba · 2,006 sqft · SingleFamily public records · 177 Days on market
Built 1998 ↓ 19% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Excellent Opportunity to own a large home in Harvey! Updates and repairs are needed and the property is sold in its as is condition. A real diamond in the rough which features a large kitchen, family room, and paved patio area overlooking a large backyard.

Key facts

  • Paved patio area
  • Large backyard
  • Large kitchen

Tags

LARGE KITCHENFAMILY ROOMPAVED PATIO AREALARGE BACKYARD

Property features AI

Finance

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

Exterior

  • Parking: Attached garage (owned), 2 garage spaces, 2 total parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; One-story listed (property data indicates 1 story); Fee simple ownership
  • Construction: Brick and frame construction; Built approximately 26-30 years ago; Not rebuilt; not a 1978-era lead-based paint property
  • Exterior features: Lot between 0.50 and 0.99 acre; Lot dimensions listed

Interior

  • Kitchen: Kitchen on main level, about 12 x 14
  • Bedrooms: Master bedroom (second level) with full bath; Bedroom 2 (second level), carpeted, about 13 x 14; Bedroom 3 (second level), carpeted, about 10 x 12; Additional bedroom listed
  • Flooring: Hardwood flooring in dining room and living room; Carpet in bedrooms
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Seven total rooms; Unfinished full basement; One fireplace in the living room
  • Laundry & utility: Main-level laundry room, about 6 x 10

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 $105k.

Deal economics

  • At list price, monthly cash flow is $612 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $105k).
  • Recommended offer: $93k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.3% vs local median 9.3% in Harvey — 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 67/100 on livability (#539 in IL) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A-; Watch: health & safety D+, crime F, amenities 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.
  • Zoned schools: Thornwood High School (math 8% / reading 9%, grade F, #584 of 693 statewide, top 85%, 1,996 students, 0% FRL).
  • Market conditions: 134 active listings in the ZIP; 6,272 units permitted in Cook County in 2024 (4,658 in 5+ unit buildings).

Forward outlook

  • In year one you build about $11k of equity ($728 loan paydown + $11k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $29k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$40k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 177 days — a 12% lower offer ($93k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 3y ago; this cycle's ask has dropped $30k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $92,664 (12.0% below list)

Questions for the listing agent

  1. It's been on market 177 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
1.61%
Cap rate
13.27%
Cash-on-cash
24.93%
DSCR
2.11
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$274,822
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16604 Finch Ave 0.00mi 3/1.5 2,006 (0%) 0mo $96,000 $48 100
1001 172nd St 0.73mi 3/2.0 1,800 (-10%) 6mo $247,000 $137 42

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
43.1%
Equity multiple
4.27×
Total profit
$96,384
Equity at exit
$94,863
10-year hold
IRR
37.2%
Equity multiple
9.59×
Total profit
$253,208
Equity at exit
$204,575

Cash invested: $29,484 (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 60426

Home prices YoY
6.9%
Active inventory
134
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,696 medium interval (Pro) →
Mortgage (P&I)
$552
Tax est. 1.5%
$132 /mo · $1,580/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$356
Net cashflow
$612

Break-even live

Break-even rent $921
Max offer price $105,300
Occupancy floor 59%

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
$26,325
Closing costs
$3,159
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.

Listing history 22 events

  1. 2026-05-12
    status Pending
  2. 2026-04-01
    status Active
  3. 2026-03-31
    historical
  4. 2026-02-26
    price $114,433
  5. 2026-02-12
    status Active
  6. 2026-02-10
    historical
  7. 2025-11-24
    price $101,000
  8. 2025-11-12
    listed $135,200 Active
  9. 2023-12-28
    historical
  10. 2023-11-28
    status Active
  11. 2023-11-15
    status Pending
  12. 2023-11-08
    price
  13. 2023-11-04
    price
  14. 2023-11-03
    price
  15. 2023-11-03
    status Active
  16. 2023-11-03
    price
  17. 2023-10-11
    historical Contingent - Continue to Show
  18. 2023-10-11
    status Active
  19. 2023-10-03
    historical
  20. 2023-08-17
    listed Active
  21. 2006-06-27
    soldstatus $196,500
  22. 1997-12-11
    soldstatus $141,000

ⓘ 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 ≥102°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
$20,357
− Mortgage interest
−$5,898
− Property taxes
−$1,580
− Insurance
−$526
− Repairs & maintenance
−$1,629
− Management
−$1,629
− Depreciation
−$3,063
Taxable income
$6,032
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,448
After-tax cash flow
$5,902/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 — Harvey

Score
67/100
State rank
#539
US rank
#11162

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Harvey, IL
City population
23,066
Population (ZIP)
23,066

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
Majority Black (59%)
Race & ethnicity
Black 59% Hispanic / Latino 33% Two or more races 12% White 3% Asian 2%
Hispanic origin (detail)
Mexican 31%
Foreign-born
17% · Canada
Languages at home
67% English-only · Spanish 30% Other Indo-European 2% French/Haitian/Cajun 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
▲ 20.36%
Current HPI
313.7895
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

-18.8% since first listed
22 events — show timeline
  • 2026-05-12 Pending MRED as Distributed by MLS Grid
  • 2026-04-01 Relisted MRED as Distributed by MLS Grid
  • 2026-03-31 Listing Removed MRED as Distributed by MLS Grid
  • 2026-02-26 Price Changed $114,433 MRED as Distributed by MLS Grid
  • 2026-02-12 Relisted MRED as Distributed by MLS Grid
  • 2026-02-10 Listing Removed MRED as Distributed by MLS Grid
  • 2025-11-24 Price Changed $101,000 MRED as Distributed by MLS Grid
  • 2025-11-12 Listed $135,200 MRED as Distributed by MLS Grid
  • 2023-12-28 Listing Removed MRED as Distributed by MLS Grid
  • 2023-11-28 Relisted MRED as Distributed by MLS Grid
  • 2023-11-15 Pending MRED as Distributed by MLS Grid
  • 2023-11-08 Price Changed MRED as Distributed by MLS Grid
  • 2023-11-04 Price Changed MRED as Distributed by MLS Grid
  • 2023-11-03 Price Changed MRED as Distributed by MLS Grid
  • 2023-11-03 Relisted MRED as Distributed by MLS Grid
  • 2023-11-03 Price Changed MRED as Distributed by MLS Grid
  • 2023-10-11 Contingent MRED as Distributed by MLS Grid
  • 2023-10-11 Relisted MRED as Distributed by MLS Grid
  • 2023-10-03 Listing Removed MRED as Distributed by MLS Grid
  • 2023-08-17 Listed MRED as Distributed by MLS Grid
  • 2006-06-27 Sold (Public Records) $196,500 Public Records
  • 1997-12-11 Sold (Public Records) $141,000 Public Records

Property tax history

+4.2%/yr

Latest (2023): $11,633 · +44.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…