CashFlowRE
Sign in Sign up
1668 Homewood Ave
C+ Composite 62.58
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 +21.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.9/10.0
  • 1% rule +6.2/10.0
  • Livability +4.7/5.0
  • Rent growth +4.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$130,000

1668 Homewood Ave · Jerome, IL 62704
3 bd · 2.0 ba · 1,535 sqft · SingleFamily · 1 Days on market
Built 1956 0.25 ac lot Est $186k · 30% under

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

Listing remarks MLS

There is a lot to like in this home located on a quiet street in the heart of Jerome. Updated kitchen opens into dining/family room with laminate floors and built in cabinetry. Lg. master with double closets. Exterior freshly painted with new gutters. mostly new windows. Roof 2010, AC 2010, Furn. 2013.

Key facts

  • Renovated full bath
  • Welcoming deck
  • Abundant cabinetry

Tags

WELCOMING DECKORIGINAL HARDWOOD FLOORSRENOVATED FULL BATHABUNDANT CABINETRYBREAKFAST BAROPEN CONCEPT LAYOUT

Property features AI

Finance

  • Other: Subdivision: Jerome; Located in Springfield area

Exterior

  • Parking: Gravel parking (no garage spaces)
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; Built in 1956; Approximately 1,535 total building area
  • Construction: Shingle roof
  • Exterior features: Shed(s); Replacement windows; Paved road access; Lot dimensions approximately 60 x 180

Interior

  • Kitchen: Kitchen on main level (laminate flooring)
  • Bedrooms: 3 bedrooms (rooms located on main, upper, lower, basement and additional levels as noted); Primary bedroom on main level with egress window (approx. 16.06 x 15.06, vinyl flooring); Bedroom 2 on main level with egress window (approx. 9.03 x 11.04, hardwood flooring); Bedroom 3 on main level with egress window (approx. 9.05 x 11.05, hardwood flooring)
  • Flooring: Hardwood; Vinyl; Laminate; Other
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Central air conditioning; High-efficiency heating
  • Interior features: Attic storage; Ceiling fan(s); Radon mitigation system; High speed internet; Has basement (crawl space, partial, unfinished)
  • Laundry & utility: Laundry room in basement (other flooring)

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/2.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $197 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).

Location & tenants

  • Location reads 93/100 on livability (#1 in IL, #17 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, commute A+; Watch: employment C-.
  • Springfield SD 186 (urban): math 17% / reading 22% proficiency, ranked #438 of 620 in IL (top 71%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Lindsay School (math 17% / reading 22%, grade F, #1,054 of 2,056 statewide, top 54%, 423 students, 0% FRL); Benjamin Franklin Middle School (math 23% / reading 31%, grade F, #302 of 665 statewide, top 47%, 713 students, 0% FRL); Springfield Southeast High Sch (math 17% / reading 22%, grade F, #397 of 693 statewide, top 61%, 1,261 students, 0% FRL) — zoned schools average 0% FRL vs 64% district-wide (64 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+6.3%/yr); 183 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 225 units permitted in Sangamon County in 2024 (48 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $899 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Sangamon County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 6.3% rent growth), your $36k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 10y 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 $90k; 45% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $130,000

Questions for the listing agent

  1. Built in 1956 — 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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.
  5. 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.
  6. 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
1.12%
Cap rate
8.11%
Cash-on-cash
6.49%
DSCR
1.29
GRM
7.4

CMA / ARV

ARV (on-the-fly)
$185,735
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1668 Homewood Ave 0.00mi 3/2.0 1,535 (0%) 1mo $141,000 $92 99
1510 W Glenn Ave 0.29mi 3/2.0 1,562 (+2%) 1mo $316,500 $203 82
2732 S Welch Ave 0.12mi 3/1.0 1,677 (+9%) 2mo $165,000 $98 73
2817 S Park Ave 0.49mi 3/1.5 1,598 (+4%) 1mo $182,500 $114 68
2905 Park Ave 0.49mi 2/1.0 (-1) 1,590 (+4%) 4mo $165,000 $104 58
20 Longbow Ln 0.55mi 3/1.5 1,459 (-5%) 7mo $200,000 $137 58
2612 Arlington Dr 0.71mi 3/2.0 1,466 (-4%) 4mo $230,000 $157 56
2805 Arlington Dr 0.72mi 3/2.0 1,454 (-5%) 7mo $175,500 $121 52
58 Andover Dr 0.62mi 3/2.0 1,680 (+9%) 7mo $219,900 $131 50
1101 W Maple Avenue South 0.68mi 4/2.5 (+1) 1,733 (+13%) 1mo $210,000 $121 39
56 Archer Ave 0.62mi 3/1.0 1,760 (+15%) 6mo $200,000 $114 38
1101 W Maple Avenue South 0.68mi 4/2.5 (+1) 1,733 (+13%) 5mo $157,000 $91 35

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 · 6.32% rent growth · sell at horizon

5-year hold
IRR
-2.4%
Equity multiple
0.91×
Total profit
$-3,453
Equity at exit
$19,383
10-year hold
IRR
10.8%
Equity multiple
1.97×
Total profit
$35,441
Equity at exit
$11,240

Cash invested: $36,400 (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 62704

Home prices YoY
-31.1%
Rents YoY
6.3%
Active inventory
183
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,456 medium interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$218 /mo · $2,615/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$306
Net cashflow
$197

Break-even live

Break-even rent $1,207
Max offer price $130,000
Occupancy floor 81%

Sensitivity live

Price -10% $270 -5% $234 +0% $197 +5% $160 +10% $123
Rent -10% $82 -5% $139 +0% $197 +5% $254 +10% $312
Rate -1.0pp $262 -0.5pp $230 base $197 +0.5pp $163 +1.0pp $129

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
$32,500
Closing costs
$3,900
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1729 W Iles Ave Springfield, IL 3.0 1.0 1162 $1,500 $1.29 22d 1 0.22mi
1666 Seven Pines Rd Springfield, IL 1.0–4.0 1.0–1.5 1025 $1,383 $1.35 22d 1 0.56mi
9 Candlelight Dr Springfield, IL 1.0–3.0 1.0–2.0 980 $1,535 $1.57 22d 20 0.70mi
2300 Lombard Ave Unit 2300 Lombard Springfield, IL 2.0 1.0 1100 $1,350 $1.23 22d 1 0.83mi

Listing history 5 events

  1. 2026-05-14
    status Pending
  2. 2026-05-14
    listed $130,000 Active
  3. 2016-07-08
    soldstatus $89,900
  4. 2016-07-01
    soldstatus $89,900 303-char remark
    Show marketing remark (303 chars)

    There is a lot to like in this home located on a quiet street in the heart of Jerome. Updated kitchen opens into dining/family room with laminate floors and built in cabinetry. Lg. master with double closets. Exterior freshly painted with new gutters. mostly new windows. Roof 2010, AC 2010, Furn. 2013.

  5. 2016-01-16
    listed $99,800 303-char remark
    Show marketing remark (303 chars)

    There is a lot to like in this home located on a quiet street in the heart of Jerome. Updated kitchen opens into dining/family room with laminate floors and built in cabinetry. Lg. master with double closets. Exterior freshly painted with new gutters. mostly new windows. Roof 2010, AC 2010, Furn. 2013.

ⓘ 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
$2,615 · $218/mo
Projected year-2 tax
$2,783 · $232/mo
Expected delta
+$168/yr (+$14/mo · 6.4%)

ⓘ 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 4/10 Moderate 7 d/yr ≥105°F today · 20 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 · 2 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
$17,477
− Mortgage interest
−$7,282
− Property taxes
−$2,615
− Insurance
−$650
− Repairs & maintenance
−$1,398
− Management
−$1,398
− Depreciation
−$3,782
Taxable income
$352
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$84
After-tax cash flow
$2,276/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
Springfield SD 186
NCES district ID
1737080
Math proficiency
17% ▼ -7.00%
Reading proficiency
22% ▼ -5.00%
Median HH income
$43,744
Composite
16.89/100
National rank
#9142
State rank
#438 of 620 in IL

Livability — Jerome

Score
93/100
State rank
#1
US rank
#17

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jerome, IL
County
Sangamon County · 115,414 people
Metro
Springfield, IL
Population (ZIP)
40,046
Household income
$69,976
Rent vs Own
38.0% rent · 62.0% own
Severe rent burden
1529.0

Population outlook (Sangamon County) Hauer SSP2

Today (2025)
198,317 people
By 2030
196,127 · -1.1%
By 2040
188,664 · -4.9%
By 2050
179,624 · -9.4%
By 2075
155,027 · -21.8%
By 2100
122,588 · -38.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Black 15% Two or more races 5% Hispanic / Latino 4% Asian 4%
Common ancestry
Lithuanian 2% Romanian 2% Slovak 2%
Foreign-born
6% · Canada, China, Vietnam
Languages at home
92% English-only · Spanish 2% Other Indo-European 1% Tagalog/Filipino 1%

Political lean MEDSL · Sangamon

2024 margin
Toss-up / Even · D 46.6% · R 51.6% · Other 1.8%
2008→2024 swing
-9.3pp toward R · 2008: 4.4pp · 2024: -5.0pp
All cycles
2024: R+5.0 2020: R+4.4 2016: R+9.4 2012: R+8.7 2008: D+4.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -70.79%
Current HPI
156.7086
Rent YoY
▲ 6.32%
Metro
Springfield, IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

+30.3% since first listed
5 events — show timeline
  • 2026-05-14 Pending RMLSA as Distributed by MLS Grid
  • 2026-05-14 Listed $130,000 RMLSA as Distributed by MLS Grid
  • 2016-07-08 Sold (Public Records) $89,900 Public Records
  • 2016-07-01 Sold (MLS) $89,900 RMLSA as Distributed by MLS Grid
  • 2016-01-16 Listed $99,800 RMLSA as Distributed by MLS Grid

Property tax history

+5.7%/yr

Latest (2024): $2,615 · +3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…