CashFlowRE
Sign in Sign up
102 E Stanton St
D+ Composite 48.7
Why this score? — see what drove the D+ 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 +20.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.4/10.0
  • 1% rule +5.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$163,828

102 E Stanton St · Streator, IL 61364
6 bd · 2.0 ba · 2,230 sqft · SingleFamily public records · 102 Days on market
Built 1964 3,250 sqft lot

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

Listing remarks

Turnkey, Fully Rented Brick Duplex - Strong Cash Flow Beautifully maintained all-brick two-unit property, fully leased and producing income from day one. Each spacious unit offers 3 bedrooms, 1 bath, central A/C, updated kitchens with stainless steel appliances and granite countertops, and original hardwood floors. Newer windows, newer roof, make this a true low-maintenance investment. Current rents total $2,348/month ($28,176 annually). Asking $163,828 = strong return and excellent value. Includes basement, large attic for storage, and one-car garage. Located minutes from downtown Streator, shopping, dining, parks, Walmart, and McDonald's. Fully rented, refreshed, and move-in ready-a perf

Key facts

  • Brick duplex
  • Newer windows
  • Updated kitchens

Tags

BRICK DUPLEXUPDATED KITCHENSSTAINLESS STEEL APPLIANCESGRANITE COUNTERTOPSORIGINAL HARDWOOD FLOORSNEWER WINDOWS

Property features AI

Finance

  • Other: School bus service and interstate access noted
  • Financial info: One unit currently rented for $1,290/month (lease through Oct 1, 2026); One unit currently rented for $1,058/month (lease through Jul 1, 2026); Special service area: No

Exterior

  • Parking: Attached garage (1 garage space); 2 total parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Two- to four-unit building (duplex); Fee simple ownership; Building age approximately 61–70 years; Rehab planned/completed in 2025; Located in Streator (Bruce township), on the corner of Stanton & Bloomington (RT23)
  • Construction: Brick construction; Built before 1978
  • Exterior features: Corner lot; Lot dimensions approximately 50 x 65; Less than 0.25 acre

Interior

  • Kitchen: Each unit includes stove and refrigerator
  • Bedrooms: 6 bedrooms (three on each unit: two 3-bed units)
  • Bathrooms: 2 full bathrooms (one in each unit)
  • Heating & cooling: Natural gas heating
  • Interior features: 10 total rooms; Full unfinished basement
  • Laundry & utility: Tenant(s) responsible for electric, gas, and heat (one unit also pays parking)

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 6-bed/2.0-bath single-family listed at $164k.

Deal economics

  • At list price, monthly cash flow is $205 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $164k).
  • Recommended offer: $149k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 63/100 on livability (#752 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B+; Watch: amenities F, commute F, employment F.
  • Streator Twp Hsd 40 (town): math 11% / reading 19% proficiency, ranked #513 of 620 in IL (top 83%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Centennial Elem School (math 13% / reading 20%, grade F, #1,224 of 2,056 statewide, top 60%, 470 students, 0% FRL); Northlawn Jr High School (math 7% / reading 14%, grade F, #580 of 665 statewide, top 88%, 617 students, 0% FRL); Streator Twp High School (math 11% / reading 19%, grade F, #462 of 693 statewide, top 68%, 809 students, 0% FRL).
  • Market conditions: 85 active listings in the ZIP; 82 units permitted in LaSalle County in 2024 (0 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($59k/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.
  • LaSalle County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 102 days — a 9% lower offer ($149k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 22y 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.
Recommended offer $149,083 (9.0% below list)

Questions for the listing agent

  1. It's been on market 102 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1964 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
1.02%
Cap rate
7.80%
Cash-on-cash
5.37%
DSCR
1.24
GRM
8.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-8.0%
Equity multiple
0.71×
Total profit
$-13,451
Equity at exit
$24,427
10-year hold
IRR
1.6%
Equity multiple
1.11×
Total profit
$5,191
Equity at exit
$14,165

Cash invested: $45,872 (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 61364

Home prices YoY
-31.1%
Active inventory
85
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,671 medium interval (Pro) →
Mortgage (P&I)
$859
Tax from tax record
$187 /mo · $2,246/yr
Insurance
$68
HOA
$0
Vacancy / Maint / Mgmt
$351
Net cashflow
$205

Break-even live

Break-even rent $1,411
Max offer price $163,828
Occupancy floor 83%

Sensitivity live

Price -10% $298 -5% $252 +0% $205 +5% $159 +10% $113
Rent -10% $73 -5% $139 +0% $205 +5% $271 +10% $337
Rate -1.0pp $288 -0.5pp $247 base $205 +0.5pp $163 +1.0pp $120

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
$40,957
Closing costs
$4,915
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 50 events

  1. 2026-06-21
    days on market $163,828 Active 102 DOM
  2. 2026-06-19
    days on market $163,828 Active 100 DOM
  3. 2026-06-18
    days on market $163,828 Active 99 DOM
  4. 2026-06-17
    days on market $163,828 Active 98 DOM
  5. 2026-06-16
    days on market $163,828 Active 97 DOM
  6. 2026-06-15
    days on market $163,828 Active 96 DOM
  7. 2026-06-14
    days on market $163,828 Active 94 DOM
  8. 2026-06-12
    days on market $163,828 Active 93 DOM
  9. 2026-06-09
    days on market $163,828 Active 90 DOM
  10. 2026-06-08
    days on market $163,828 Active 89 DOM
  11. 2026-06-07
    days on market $163,828 Active 88 DOM
  12. 2026-06-05
    days on market $163,828 Active 85 DOM
  13. 2026-06-03
    days on market $163,828 Active 84 DOM
  14. 2026-06-02
    days on market $163,828 Active 83 DOM
  15. 2026-06-01
    days on market $163,828 Active 82 DOM
  16. 2026-05-31
    days on market $163,828 Active 81 DOM
  17. 2026-05-30
    days on market $163,828 Active 80 DOM
  18. 2026-03-11
    listed $163,828 Active
  19. 2026-03-11
    historical
  20. 2026-02-24
    listed Active
  21. 2026-02-24
    historical
  22. 2026-02-13
    listed Active
  23. 2025-03-24
    soldstatus $145,000 Closed
  24. 2025-02-21
    historical Contingent - No Showings
  25. 2025-02-04
    historical
  26. 2025-01-23
    listed $149,900 Active
  27. 2025-01-23
    historical
  28. 2024-12-19
    listed Active
  29. 2024-12-18
    historical
  30. 2024-12-03
    price
  31. 2024-11-01
    listed Active
  32. 2024-04-09
    soldstatus $55,000
  33. 2015-01-30
    soldstatus $16,250 Closed Sale
  34. 2015-01-22
    status Pending
  35. 2015-01-13
    price $18,500
  36. 2014-12-12
    price $21,900
  37. 2014-11-04
    price $29,900
  38. 2014-10-01
    listed $34,900 New
  39. 2013-08-15
    historical
  40. 2013-05-07
    price Price Change
  41. 2012-08-15
    listed New
  42. 2012-08-07
    historical
  43. 2011-11-01
    price Price Change
  44. 2011-07-12
    price Price Change
  45. 2011-02-15
    price Price Change
  46. 2011-01-11
    price Price Change
  47. 2010-11-19
    price Price Change
  48. 2010-10-29
    price Price Change
  49. 2010-09-23
    price Price Change
  50. 2010-07-20
    listed New

ⓘ 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
$2,246 · $187/mo
Projected year-2 tax
$2,983 · $249/mo
Expected delta
+$736/yr (+$61/mo · 32.8%)

ⓘ 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 ≥104°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 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
$20,050
− Mortgage interest
−$9,177
− Property taxes
−$2,246
− Insurance
−$819
− Repairs & maintenance
−$1,604
− Management
−$1,604
− Depreciation
−$4,766
Taxable loss
−$166
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$40
After-tax cash flow
$2,505/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
Streator Twp Hsd 40
NCES district ID
1738100
Math proficiency
11% ▼ -4.00%
Reading proficiency
19% ▼ -1.00%
Median HH income
$43,002
Composite
13.07/100
National rank
#9561
State rank
#513 of 620 in IL

Livability — Streator

Score
63/100
State rank
#752
US rank
#15266

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Streator, IL
County
La Salle County · 41,676 people
City population
17,963
Metro
Ottawa, IL
Population (ZIP)
17,963
Household income
$59,060
Rent vs Own
29.8% rent · 70.2% own
Severe rent burden
450.0

Population outlook (LaSalle County) Hauer SSP2

Today (2025)
107,080 people
By 2030
104,196 · -2.7%
By 2040
97,413 · -9.0%
By 2050
90,294 · -15.7%
By 2075
76,252 · -28.8%
By 2100
61,339 · -42.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Hispanic / Latino 11% Two or more races 4% Black 3%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Romanian 3% Lithuanian 2% Slovak 2%
Foreign-born
3% · Canada
Languages at home
93% English-only · Spanish 6%

Political lean MEDSL · LaSalle

2024 margin
R (+18.5) · D 40.1% · R 58.6% · Other 1.3%
2008→2024 swing
-29.6pp toward R · 2008: 11.1pp · 2024: -18.5pp
All cycles
2024: R+18.5 2020: R+14.3 2016: R+14.4 2012: R+0.4 2008: D+11.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -105.28%
Current HPI
233.5533
Rent YoY
Metro
Ottawa, IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

+446.1% since first listed
39 events — show timeline
  • 2026-03-11 Listing Removed MRED as Distributed by MLS Grid
  • 2026-03-11 Listed $163,828 MRED as Distributed by MLS Grid
  • 2026-02-24 Listing Removed MRED as Distributed by MLS Grid
  • 2026-02-24 Listed MRED as Distributed by MLS Grid
  • 2026-02-13 Listed MRED as Distributed by MLS Grid
  • 2025-03-24 Sold (MLS) $145,000 MRED as Distributed by MLS Grid
  • 2025-02-21 Contingent MRED as Distributed by MLS Grid
  • 2025-02-04 Listing Removed MRED as Distributed by MLS Grid
  • 2025-01-23 Listing Removed MRED as Distributed by MLS Grid
  • 2025-01-23 Listed $149,900 MRED as Distributed by MLS Grid
  • 2024-12-19 Listed MRED as Distributed by MLS Grid
  • 2024-12-18 Listing Removed MRED as Distributed by MLS Grid
  • 2024-12-03 Price Changed MRED as Distributed by MLS Grid
  • 2024-11-01 Listed MRED as Distributed by MLS Grid
  • 2024-04-09 Sold (Public Records) $55,000 Public Records
  • 2015-01-30 Sold (MLS) $16,250 MRED as Distributed by MLS Grid
  • 2015-01-22 Pending MRED as Distributed by MLS Grid
  • 2015-01-13 Price Changed $18,500 MRED as Distributed by MLS Grid
  • 2014-12-12 Price Changed $21,900 MRED as Distributed by MLS Grid
  • 2014-11-04 Price Changed $29,900 MRED as Distributed by MLS Grid
  • 2014-10-01 Listed $34,900 MRED as Distributed by MLS Grid
  • 2013-08-15 Listing Removed MRED as Distributed by MLS Grid
  • 2013-05-07 Price Changed MRED as Distributed by MLS Grid
  • 2012-08-15 Listed MRED as Distributed by MLS Grid
  • 2012-08-07 Listing Removed MRED as Distributed by MLS Grid
  • 2011-11-01 Price Changed MRED as Distributed by MLS Grid
  • 2011-07-12 Price Changed MRED as Distributed by MLS Grid
  • 2011-02-15 Price Changed MRED as Distributed by MLS Grid
  • 2011-01-11 Price Changed MRED as Distributed by MLS Grid
  • 2010-11-19 Price Changed MRED as Distributed by MLS Grid
  • 2010-10-29 Price Changed MRED as Distributed by MLS Grid
  • 2010-09-23 Price Changed MRED as Distributed by MLS Grid
  • 2010-07-20 Listed MRED as Distributed by MLS Grid
  • 2008-09-19 Sold (MLS) $66,000 MRED as Distributed by MLS Grid
  • 2008-07-14 Listing Removed MRED as Distributed by MLS Grid
  • 2007-11-26 Listed $70,000 MRED as Distributed by MLS Grid
  • 2006-11-13 Sold (Public Records) $30,000 Public Records
  • 2004-07-01 Listing Removed MRED as Distributed by MLS Grid
  • 2004-01-01 Listed MRED as Distributed by MLS Grid

Property tax history

+2.6%/yr

Latest (2024): $2,246 · +8.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…