Waukegan
Investment Analysis

Waukegan, IL
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
68
Investment Score
Strong Buy
Cap Rate (Est.)
3.6%
Gross Yield
6.0%
P/R Ratio
12.3x
YoY Growth
+5.5%
Median Home Price
$248,000
Average Rent (1BR)
$1,231/mo
Median Income
$72,841
Population
89,097

Investment Breakdown

63
Value Score
100
Growth Score
57
Safety Score
47
Afford Score

Waukegan has a price-to-rent ratio of 12.3x, which indicates buying is significantly better than renting.

The estimated cap rate of 3.6% is below average, typical of appreciation-focused markets.

Year-over-year price growth of +5.5% shows strong appreciation momentum.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,231
Annual Gross $14,772

Est. Monthly Expenses

Property Tax (~1.5%) -$310
Insurance (~0.5%) -$103
Maintenance (~1%) -$207
Est. Net Cash Flow $611/mo

Price Forecast 2026–2028

🔮 Waukegan Price Forecast 20262028

Based on 5-year Zillow ZHVI trend analysis · Statistical projection
📈 Upward Trend
PROJECTEDNOW$229K2027$243K 6.2%2028$258K 12.7%20232024Now
$271K$173K
Current
$248K
2026
Projected
$243K
6.2% by 2027
Projected
$258K
12.7% by 2028
5yr CAGR:+8.2%
Confidence:High
R²:0.98

For those evaluating the Waukegan housing market forecast through 2028, the data suggests a period of consolidation rather than explosive growth. After a remarkable 50.7% surge over the past five years, the market is catching its breath, with the median home price currently at $248,000 and a flat year-over-year price change of 0.0%. This cooling is a natural correction, especially considering the 5-year compound annual growth rate (CAGR) of 8.4%. While the 35 days on market indicates properties are still moving, the overall market temperature sits at a balanced 50/100, signaling a shift away from the frenetic seller's market of the recent past. The primary question for potential buyers—will Waukegan home prices drop?—seems poised for a "no" answer, but rather a period of stabilization.

A key metric supporting this stability is the price-to-rent ratio of 16.8x, which sits below the national average of 18x. This suggests that despite the significant 5-year price appreciation, Waukegan real estate in Waukegan 2027 may still offer relative value compared to renting, especially given the current median rent of $1,231/mo. Local factors will be crucial; Waukegan's proximity to major employment hubs in Lake County and Chicago, combined with ongoing lakefront development, could provide a floor for prices. However, broader economic headwinds, such as interest rates and affordability challenges, will likely temper appreciation. The risk grade of C reflects a market that has appreciated quickly and may carry some vulnerability to economic shifts.

Looking ahead to 2026-2028, a balanced assessment is warranted. The "NEUTRAL" buy/rent verdict accurately captures the current sentiment—this is not a market for speculative flips, but rather for long-term homeownership and steady investment. The rapid appreciation of the past five years is unlikely to repeat; instead, expect modest single-digit growth as the market digests recent gains. For Waukegan real estate in Waukegan 2027, the focus will likely shift to fundamentals: job growth in the local area, the health of the manufacturing and logistics sectors, and the desirability of its lakefront location. While not poised for a dramatic downturn, the era of double-digit annual gains appears to be over, making it a market for patient capital rather than quick returns.

Projected Cap Rate (2027)
3.8%
5yr CAGR
+8.2%

Job Market

Unemployment 4.5%
National avg: 3.7%
Job Growth (YoY) +0.5%

Healthcare

77
Score
Good

Risk Factors

Low Inventory

Market Activity

Source: Redfin · 2026-01-31
Sale-to-List 96.1%
Months Supply 2.9
Price Drops 16%
Gone in 2 Wks 38%

Market Position

Affordability Average
Safety Average

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Waukegan.

Total ROI
78%
on $49,600 invested
Annual ROI
12.3%
compounded
Total Return
$38,830
appreciation + cashflow
Mo. Cash Flow
-$744
year 1 estimate
Equity Growth Over 5 Years
Y165kY282kY3100kY4118kY5138k
Appreciation
$76,895
Cash Flow
-$38,065
Final Equity
$138,121

* Estimates based on 5.5% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Waukegan

Property

Purchase Price$248,000
Monthly Rent$1,231
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$664
Monthly Cash Flow
-$7,971/ year
-16.1%
Cash-on-Cash
2.9%
Cap Rate

Monthly Breakdown

+ Rental Income$1,231
− Mortgage (P&I)$1,254
− Property Tax$248
− Insurance$125
− Maintenance$207
− Vacancy Loss$62
= Net Cash Flow-$664

Investment Summary

Down Payment
$49,600
Loan Amount
$198,400
Total Monthly Expenses
$1,895
Gross Yield
6.0%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026