CashFlowRE
Sign in Sign up
112 Highview Rd
B- Composite 67.72
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
  • ARV discount +7.5/15.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$63,500

112 Highview Rd · East Peoria, IL 61611
3 bd · 2.0 ba · 1,638 sqft · SingleFamily public records · 8 Days on market
Built 1980 0.46 ac lot ↓ 49% since listing

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

Listing remarks

Contemporary Geo-Dome designed home- Wooded Setting In-Law quarters in lower/main level. Measurements approximated due to unique floor plan. 3 Bedrooms, 3 Baths, 2 stall garage. Home being sold as-is. No interior showings or inspections

Key facts

  • Wooded setting
  • In-law quarters
  • 0.46 acre lot

Tags

GEO-DOME DESIGNED HOMEWOODED SETTINGIN-LAW QUARTERS

Property features AI

Finance

  • Other: Lot dimensions approximately 100 x 200; Lot is wooded and terraced/sloping; Directions: N Main St, right onto Highview Rd; house on the right
  • HOA & community: Association fee includes road maintenance

Exterior

  • Parking: Attached 2-car garage; Parking pad; Shared driveway
  • Utilities: Septic system for wastewater
  • Home design: Single-family residence; Located in the Alta Vista subdivision; Residential zoning
  • Construction: Shingle roof; Built in 1980
  • Exterior features: Fenced yard; Terraced/sloping and wooded lot; Paved road access

Interior

  • Kitchen: Kitchen on the main level
  • Bedrooms: Three bedrooms total; Primary bedroom (Upper level) approximately 16 x 19 with egress window; Second bedroom (Main level) approximately 14 x 12 with egress window; Third bedroom (Lower level) approximately 12 x 13 with egress window
  • Flooring: Hardwood in dining room and main-level kitchen area; Tile in lower-level family room and lower-level bedroom; Other/unspecified flooring in some rooms
  • Bathrooms: Three full bathrooms
  • Heating & cooling: Central air conditioning; Electric heating; Hot water heating; Window unit(s) also present
  • Interior features: Cable available; In-law floorplan; Wood-burning fireplace in the living room; Full, partially finished basement
  • Laundry & utility: Septic system (property uses septic for wastewater)

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 $64k.

Deal economics

  • At list price, monthly cash flow is $688 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $64k).
  • Cap rate 19.3% vs local median 4.6% in East Peoria — 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 75/100 on livability (#209 in IL, #3,927 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities D, commute F.
  • East Peoria Chsd 309 (suburban): math 17% / reading 15% proficiency, ranked #482 of 620 in IL (top 78%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: East Peoria High School (math 17% / reading 15%, grade F, #457 of 693 statewide, top 66%, 947 students, 0% FRL).
  • Market conditions: 146 active listings in the ZIP; 77 units permitted in Tazewell County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $439 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Tazewell County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $63,500

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
2.25%
Cap rate
19.30%
Cash-on-cash
46.46%
DSCR
3.07
GRM
3.7

CMA / ARV

ARV (on-the-fly)
$198,198
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2620 Fondulac Dr 0.38mi 3/2.0 1,500 (-8%) 6mo $200,000 $133 63
208 Montrose Ave 0.29mi 3/2.0 1,451 (-11%) 7mo $175,000 $121 62
508 Highview Rd 0.57mi 3/2.0 1,746 (+7%) 5mo $242,500 $139 58
304 Brookview Rd 0.65mi 3/2.0 1,782 (+9%) 5mo $160,000 $90 51
714 Arnold Rd 0.56mi 3/2.0 1,772 (+8%) 12mo $239,900 $135 50
117 Greenlawn Ct 0.54mi 4/2.0 (+1) 1,791 (+9%) 6mo $179,900 $100 49
101 Mary Pl 0.72mi 3/2.0 1,516 (-7%) 23mo $175,000 $115 35
608 Highview Rd 0.64mi 3/3.0 1,452 (-11%) 19mo $240,000 $165 31
107 Swiss Ln 0.56mi 3/1.0 1,432 (-13%) 22mo $156,900 $110 31
101 Castle Ln 0.61mi 3/2.0 1,879 (+15%) 21mo $99,900 $53 29

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
43.7%
Equity multiple
2.89×
Total profit
$33,576
Equity at exit
$9,468
10-year hold
IRR
49.7%
Equity multiple
5.82×
Total profit
$85,781
Equity at exit
$5,490

Cash invested: $17,780 (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 61611

Home prices YoY
-30.8%
Active inventory
146
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$1,427 medium interval (Pro) →
Mortgage (P&I)
$333
Tax est. 1.5%
$79 /mo · $952/yr
Insurance
$26
HOA
$0
Vacancy / Maint / Mgmt
$300
Net cashflow
$688

Break-even live

Break-even rent $555
Max offer price $63,500
Occupancy floor 47%

Sensitivity live

Price -10% $732 -5% $710 +0% $688 +5% $666 +10% $645
Rent -10% $576 -5% $632 +0% $688 +5% $745 +10% $801
Rate -1.0pp $720 -0.5pp $705 base $688 +0.5pp $672 +1.0pp $655

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
$15,875
Closing costs
$1,905
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 4 events

  1. 2026-05-12
    status Pending
  2. 2026-05-03
    listed $63,500 Active
  3. 2021-08-06
    historical
  4. 2016-03-03
    soldstatus $125,000

ⓘ 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 ≥104°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 1 unhealthy d/yr today · 3 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
$17,122
− Mortgage interest
−$3,557
− Property taxes
−$952
− Insurance
−$318
− Repairs & maintenance
−$1,370
− Management
−$1,370
− Depreciation
−$1,847
Taxable income
$7,709
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,850
After-tax cash flow
$6,411/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
East Peoria Chsd 309
NCES district ID
1713230
Math proficiency
17% ▼ -6.00%
Reading proficiency
15% ▼ -9.00%
Median HH income
$51,439
Composite
14.75/100
National rank
#9394
State rank
#482 of 620 in IL

Livability — East Peoria

Score
75/100
State rank
#209
US rank
#3927

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
East Peoria, IL
City population
23,698
Population (ZIP)
23,698

Population outlook (Tazewell County) Hauer SSP2

Today (2025)
131,252 people
By 2030
128,028 · -2.5%
By 2040
120,443 · -8.2%
By 2050
111,872 · -14.8%
By 2075
89,843 · -31.5%
By 2100
66,468 · -49.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 4% Hispanic / Latino 3% Black 1%
Common ancestry
Lithuanian 3% Italian 2% Romanian 2%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Tazewell

2024 margin
Strong R (+26.7) · D 35.8% · R 62.5% · Other 1.8%
2008→2024 swing
-20.6pp toward R · 2008: -6.0pp · 2024: -26.7pp
All cycles
2024: R+26.7 2020: R+25.6 2016: R+28.5 2012: R+17.9 2008: R+6.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -71.82%
Current HPI
161.385
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

-49.2% since first listed
4 events — show timeline
  • 2026-05-12 Pending RMLSA as Distributed by MLS Grid
  • 2026-05-03 Listed $63,500 RMLSA as Distributed by MLS Grid
  • 2021-08-06 Listing Removed RMLSA as Distributed by MLS Grid
  • 2016-03-03 Sold (Public Records) $125,000 Public Records

Property tax history

-1.7%/yr

Latest (2024): $4,425 · +4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…