CashFlowRE
Sign in Sign up
1617 Matheny Ave
C+ Composite 61.88
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +4.0/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$67,000

1617 Matheny Ave · Springfield, IL 62702
2 bd · 1.0 ba · 831 sqft · Other · 94 Days on market
6,800 sqft lot $81/sqft · 41% above area Est $48k · 41% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investment Opportunity Near Lanphier High School! Great opportunity to own an affordable investment property on Springfield’s north side, just steps from Lanphier High School and minutes from downtown, shopping, and medical facilities. This residential property is well-suited for an investor looking to build rental income or a homeowner wanting to put in a little TLC and add value. Featuring multiple bedrooms, spacious living areas, and a traditional layout, this home offers solid potential for steady cash flow. The property includes a yard with room for off-street parking and is located in an established neighborhood with strong rental demand. With schools, parks, and public transportation nearby, this is a prime location for tenants or first-time buyers. Don’t miss your chance to secure a property in a high-demand rental area at an attractive price point!

Key facts

  • 6,800 sq ft lot
  • Listed 93 days

Tags

MINUTES FROM DOWNTOWNROOM FOR OFF-STREET PARKINGHIGH-DEMAND RENTAL AREA

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 2-bed/1.0-bath other listed at $67k.

Deal economics

  • At list price, monthly cash flow is $368 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $67k).
  • Recommended offer: $61k (9.0% below list) — sets the bar for market timing.
  • Cap rate 12.9% vs local median 4.9% in Springfield — 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 79/100 on livability (#122 in IL, #2,138 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools D+, crime F.
  • 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.
  • Market conditions: Rents rising fast (+5.0%/yr); 131 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 64% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $463 of loan paydown is wiped out by about $2k 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 + 5.0% rent growth), your $19k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 94 days — a 9% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 3y 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 $60,970 (9.0% below list)

Questions for the listing agent

  1. It's been on market 94 days. Have you received any prior offers? Is the seller open to a 9% 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 D-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
1.60%
Cap rate
12.89%
Cash-on-cash
23.55%
DSCR
2.05
GRM
5.2

CMA / ARV

ARV (median comp)
$47,623
List price
$67,000
Delta
40.69%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 4.95% rent growth · sell at horizon

5-year hold
IRR
18.9%
Equity multiple
1.79×
Total profit
$14,771
Equity at exit
$9,990
10-year hold
IRR
28.6%
Equity multiple
3.79×
Total profit
$52,343
Equity at exit
$5,793

Cash invested: $18,760 (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 62702

Home prices YoY
-34.9%
Rents YoY
5.0%
Active inventory
131
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,074 high interval (Pro) →
Mortgage (P&I)
$351
Tax from tax record
$101 /mo · $1,210/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$226
Net cashflow
$368

Break-even live

Break-even rent $608
Max offer price $67,000
Occupancy floor 61%

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
$16,750
Closing costs
$2,010
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
920 N 19th St Springfield, IL 3.0 1.0 1000 $1,100 $1.10 21d 1 0.17mi
1036 N Indiana Ave Springfield, IL 2.0 1.0 672 $1,100 $1.64 43d 1 0.34mi
302 Forrest Ave Springfield, IL 3.0 2.0 924 $1,069 $1.16 21d 1 0.87mi
1127 N 6th St Unit 2 Springfield, IL 1.0 1.0 900 $900 $1.00 43d 1 0.91mi
2281 E Keys Ave Springfield, IL 2.0 1.0 800 $1,200 $1.50 43d 1 0.96mi
8 S Old State Capitol Plz Unit 1031831P Springfield, IL 2.0 2.0 990 $2,927 $2.96 43d 1 1.13mi
201 Eastman Ave Springfield, IL 2.0 1.0 812 $950 $1.17 43d 1 1.28mi
507 S Wesley St Springfield, IL 2.0 1.0 800 $975 $1.22 43d 1 1.30mi
3064 Louise Ln Springfield, IL 3.0 1.0 1100 $1,350 $1.23 21d 1 1.31mi
619 S 5th St Springfield, IL 1.0 1.0 750 $900 $1.20 43d 1 1.39mi
417 E Cook St Unit A Springfield, IL 1.0 1.0 550 $850 $1.55 21d 1 1.41mi
417 E Cook St Springfield, IL 1.0 1.0 700 $875 $1.25 43d 1 1.41mi
909 S 8th St Unit 4 Springfield, IL 1.0 1.0 550 $800 $1.45 21d 1 1.42mi
401 W Elliott Ave Unit A Springfield, IL 3.0 1.0 1100 $1,300 $1.18 43d 1 1.48mi

Listing history 28 events

  1. 2026-06-19
    days on market $67,000 Active 94 DOM
  2. 2026-06-18
    days on market $67,000 Active 93 DOM
  3. 2026-06-17
    days on market $67,000 Active 92 DOM
  4. 2026-06-16
    days on market $67,000 Active 91 DOM
  5. 2026-06-15
    days on market $67,000 Active 90 DOM
  6. 2026-06-14
    days on market $67,000 Active 88 DOM
  7. 2026-06-13
    days on market $67,000 Active 87 DOM
  8. 2026-06-10
    days on market $67,000 Active 85 DOM
  9. 2026-06-09
    days on market $67,000 Active 84 DOM
  10. 2026-06-08
    days on market $67,000 Active 83 DOM
  11. 2026-06-07
    days on market $67,000 Active 82 DOM
  12. 2026-06-05
    days on market $67,000 Active 79 DOM
  13. 2026-06-03
    days on market $67,000 Active 78 DOM
  14. 2026-06-02
    days on market $67,000 Active 77 DOM
  15. 2026-06-01
    days on market $67,000 Active 76 DOM
  16. 2026-05-31
    days on market $67,000 Active 75 DOM
  17. 2026-05-30
    days on market $67,000 Active 74 DOM
  18. 2026-05-01
    historical $1,000
  19. 2026-03-17
    listed $67,000 Active 881-char remark
    Show marketing remark (881 chars)

    Investment Opportunity Near Lanphier High School! Great opportunity to own an affordable investment property on Springfield’s north side, just steps from Lanphier High School and minutes from downtown, shopping, and medical facilities. This residential property is well-suited for an investor looking to build rental income or a homeowner wanting to put in a little TLC and add value. Featuring multiple bedrooms, spacious living areas, and a traditional layout, this home offers solid potential for steady cash flow. The property includes a yard with room for off-street parking and is located in an established neighborhood with strong rental demand. With schools, parks, and public transportation nearby, this is a prime location for tenants or first-time buyers. Don’t miss your chance to secure a property in a high-demand rental area at an attractive price point!

  20. 2026-03-12
    listed $1,000
  21. 2025-09-03
    status Active
  22. 2025-09-03
    historical
  23. 2025-08-29
    listed Active
  24. 2025-01-18
    historical $900
  25. 2024-12-21
    listed $900
  26. 2024-02-08
    historical
  27. 2023-03-29
    listed Active
  28. 2022-02-24
    soldstatus $375,950

ⓘ 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
$1,210 · $101/mo
Projected year-2 tax
$1,366 · $114/mo
Expected delta
+$155/yr (+$13/mo · 12.8%)

ⓘ 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 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 · 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
$12,886
− Mortgage interest
−$3,753
− Property taxes
−$1,210
− Insurance
−$335
− Repairs & maintenance
−$1,031
− Management
−$1,031
− Depreciation
−$1,949
Taxable income
$3,577
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$859
After-tax cash flow
$3,560/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 — Springfield

Score
79/100
State rank
#122
US rank
#2138

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Springfield, IL
County
Sangamon County · 115,414 people
City population
59,955
Metro
Springfield, IL
Population (ZIP)
31,033
Household income
$51,136
Rent vs Own
35.7% rent · 64.3% own
Severe rent burden
1230.0

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 (72%)
Race & ethnicity
White 72% Black 17% Two or more races 8% Hispanic / Latino 3%
Common ancestry
Romanian 2% Slovak 2% Serbian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% French/Haitian/Cajun 1% Other Indo-European 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
▼ -79.98%
Current HPI
149.1926
Rent YoY
▲ 4.95%
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

-99.7% since first listed
11 events — show timeline
  • 2026-05-01 Rental Removed $1,000 BUILDIUM
  • 2026-03-17 Listed $67,000 RMLSA as Distributed by MLS Grid
  • 2026-03-12 Listed for Rent $1,000 BUILDIUM
  • 2025-09-03 Relisted RMLSA as Distributed by MLS Grid
  • 2025-09-03 Listing Removed RMLSA as Distributed by MLS Grid
  • 2025-08-29 Listed RMLSA as Distributed by MLS Grid
  • 2025-01-18 Rental Removed $900 BUILDIUM
  • 2024-12-21 Listed for Rent $900 BUILDIUM
  • 2024-02-08 Listing Removed RMLSA as Distributed by MLS Grid
  • 2023-03-29 Listed RMLSA as Distributed by MLS Grid
  • 2022-02-24 Sold (Public Records) $375,950 Public Records

Property tax history

+1.5%/yr

Latest (2024): $1,210 · +4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…