CashFlowRE
Sign in Sign up
150 Helen Pl
D Composite 43.73
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).

  • ARV discount +15.0/15.0
  • Cash flow +10.9/30.0
  • 1% rule +4.0/10.0
  • Livability +3.4/5.0
  • Rent growth +3.3/5.0
  • DSCR +3.2/10.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$139,900

150 Helen Pl · Collinsville, IL 62234
2 bd · 3.0 ba · 2,089 sqft · SingleFamily public records · 15 Days on market
Built 1938 9,147 sqft lot $67/sqft · 31% below area Est $225k · 38% under

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

Listing remarks MLS

LOTS of UPDATES throughout. Kraftmade Kitchen Cabinets, Corian Counter tops, Roof in yr 2009. Remodled baths. New Sun Room & Deck yr 2013 measures approx 38 x 14' overlooks private fenced yard, that backs up to woods. Walk-Out Basement offers 3rd Bdrm with 2nd Fireplace, Rec Room, Half Bath, Laundry. CHARMING HOME LOADED WITH CHARACHTER & Arch doorways, French Doors & hardwood floors. Come see inside today.

Key facts

  • 9,147 sq ft lot
  • 2 parking spots
  • Built 1938

Property features AI

Finance

  • Other: Living area reported as 2,304 total (1,320 above grade, 984 below grade)
  • Financial info: Lease not considered; No second mortgage on record

Exterior

  • Parking: 2 parking spaces
  • Utilities: Public water; Public sewer; Electric service (Ameren); Natural gas available; Electricity available; Sewer available; Water available
  • Home design: Single family residence; One story
  • Construction: Brick veneer exterior; Architectural shingle roof
  • Exterior features: Deck; Rear porch; Back yard fencing; Few trees; Level lot

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Hardwood
  • Bathrooms: 1 full bath; 1 half bath; Half bath on lower level
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Built-in features; Walk-out basement access; Two fireplaces (living room and one other)
  • Laundry & utility: Washer; Dryer

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/3.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $-62 ($-746/yr) — negative.
  • To cash-flow at today's rent, offer at most $129k (7.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $126k (9.8% below list).
  • Recommended offer: $126k (9.8% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 4.3% in Collinsville — 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 67/100 on livability (#491 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: amenities F, commute F, health & safety F.
  • Collinsville CUSD 10 (suburban): math 14% / reading 20% proficiency, ranked #465 of 620 in IL (top 75%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Jefferson Elem School (math 34% / reading 34%, grade F, #517 of 2,056 statewide, top 28%, 86 students, 0% FRL); Collinsville Middle School (math 11% / reading 19%, grade F, #501 of 665 statewide, top 77%, 950 students, 0% FRL); Collinsville High School (math 16% / reading 21%, grade F, #427 of 693 statewide, top 62%, 1,978 students, 0% FRL) — zoned schools average 0% FRL vs 52% district-wide (52 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+3.1%/yr); 84 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 783 units permitted in St. Clair County in 2024 (378 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • St. Clair County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($138k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 12y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1938 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $126,204 (9.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1938 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  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
0.90%
Cap rate
5.76%
Cash-on-cash
-1.90%
DSCR
0.92
GRM
9.2

CMA / ARV

ARV (median comp)
$224,671
List price
$139,900
Delta
-37.73%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2 Fieldcrest Dr 0.36mi 2/2.0 2,006 (-4%) 4mo $215,000 $107 69
406 Cypress Creek Rd 0.31mi 3/2.5 (+1) 2,001 (-4%) 5mo $245,500 $123 68
151 Helen Pl 0.05mi 3/2.0 (+1) 1,870 (-10%) 5mo $219,900 $118 67
401 Willowbrook Ln 0.39mi 3/2.5 (+1) 2,101 (+1%) 10mo $229,500 $109 66
706 Carl St 0.46mi 3/2.0 (+1) 2,214 (+6%) 5mo $235,000 $106 56
707 Carl St 0.47mi 3/2.0 (+1) 1,932 (-8%) 2mo $225,000 $116 55
24 N Crown Dr 0.72mi 3/2.0 (+1) 2,094 (+0%) 3mo $179,000 $85 54
1033 Villa Ridge Rd 0.49mi 3/1.0 (+1) 1,884 (-10%) 2mo $59,900 $32 47
106 Shadow Xing 0.58mi 3/2.5 (+1) 1,860 (-11%) 4mo $269,900 $145 44
820 Bond Ave 0.48mi 3/2.0 (+1) 1,832 (-12%) 5mo $134,900 $74 44
89 Fox Run Rd 0.61mi 3/2.0 (+1) 1,846 (-12%) 6mo $295,000 $160 38
805 Carl St 0.61mi 3/1.5 (+1) 1,784 (-15%) 3mo $249,900 $140 34

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 · 3.1% rent growth · sell at horizon

5-year hold
IRR
-19.3%
Equity multiple
0.33×
Total profit
$-26,427
Equity at exit
$20,860
10-year hold
IRR
-11.6%
Equity multiple
0.30×
Total profit
$-27,282
Equity at exit
$12,096

Cash invested: $39,172 (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 62234

Home prices YoY
-17.1%
Rents YoY
3.1%
Active inventory
84
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,262 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$267 /mo · $3,207/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$265
Net cashflow
$-62

Break-even live

Break-even rent $1,341
Max offer price $128,915
Occupancy floor 100%

Sensitivity live

Price -10% $17 -5% $-23 +0% $-62 +5% $-102 +10% $-141
Rent -10% $-162 -5% $-112 +0% $-62 +5% $-12 +10% $38
Rate -1.0pp $8 -0.5pp $-27 base $-62 +0.5pp $-98 +1.0pp $-135

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
$34,975
Closing costs
$4,197
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
108 S Hesperia St Collinsville, IL 2.0 2.0 1450 $1,300 $0.90 9d 1 0.94mi

Listing history 8 events

  1. 2026-05-08
    status Pending 926-char remark
  2. 2026-04-27
    price $139,900 926-char remark
  3. 2026-04-24
    listed $150,000 Active 926-char remark
  4. 2026-04-22
    historical $150,000 926-char remark
  5. 2014-07-02
    soldstatus $126,000
  6. 2014-06-27
    soldstatus 423-char remark
    Show marketing remark (423 chars)

    LOTS of UPDATES throughout. Kraftmade Kitchen Cabinets, Corian Counter tops, Roof in yr 2009. Remodled baths. New Sun Room & Deck yr 2013 measures approx 38 x 14' overlooks private fenced yard, that backs up to woods. Walk-Out Basement offers 3rd Bdrm with 2nd Fireplace, Rec Room, Half Bath, Laundry. CHARMING HOME LOADED WITH CHARACHTER & Arch doorways, French Doors & hardwood floors. Come see inside today.

  7. 2014-04-25
    listed $129,900 423-char remark
    Show marketing remark (423 chars)

    LOTS of UPDATES throughout. Kraftmade Kitchen Cabinets, Corian Counter tops, Roof in yr 2009. Remodled baths. New Sun Room & Deck yr 2013 measures approx 38 x 14' overlooks private fenced yard, that backs up to woods. Walk-Out Basement offers 3rd Bdrm with 2nd Fireplace, Rec Room, Half Bath, Laundry. CHARMING HOME LOADED WITH CHARACHTER & Arch doorways, French Doors & hardwood floors. Come see inside today.

  8. 2003-04-02
    soldstatus $900,000

ⓘ 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
$3,207 · $267/mo
Projected year-2 tax
$3,207 · $267/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥107°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$15,144
− Mortgage interest
−$7,837
− Property taxes
−$3,207
− Insurance
−$700
− Repairs & maintenance
−$1,212
− Management
−$1,212
− Depreciation
−$4,070
Taxable loss
−$3,092
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$742
After-tax cash flow
$-4/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
Collinsville CUSD 10
NCES district ID
1710650
Math proficiency
14% ▼ -9.00%
Reading proficiency
20% ▼ -7.00%
Median HH income
$52,504
Composite
15.65/100
National rank
#9288
State rank
#465 of 620 in IL

Livability — Collinsville

Score
67/100
State rank
#491
US rank
#10221

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Collinsville, IL
County
Madison County · 189,064 people
City population
31,648
Metro
St. Louis, MO-IL
Population (ZIP)
31,648
Household income
$69,607
Rent vs Own
30.1% rent · 69.9% own
Severe rent burden
801.0

Population outlook (St. Clair County) Hauer SSP2

Today (2025)
250,366 people
By 2030
240,511 · -3.9%
By 2040
217,391 · -13.2%
By 2050
192,699 · -23.0%
By 2075
140,637 · -43.8%
By 2100
100,499 · -59.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Black 13% Hispanic / Latino 10% Two or more races 8%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Romanian 3% Lithuanian 3% Slovak 1%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 6%

Political lean MEDSL · St. Clair

2024 margin
Lean D (+7.9) · D 53.0% · R 45.1% · Other 1.8%
2008→2024 swing
-14.6pp toward R · 2008: 22.4pp · 2024: 7.9pp
All cycles
2024: D+7.9 2020: D+8.7 2016: D+5.6 2012: D+14.5 2008: D+22.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -46.21%
Current HPI
223.6438
Rent YoY
▲ 3.10%
Metro
St. Louis, MO-IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

-84.5% since first listed
8 events — show timeline
  • 2026-05-08 Pending MARIS as Distributed by MLS Grid
  • 2026-04-27 Price Changed $139,900 MARIS as Distributed by MLS Grid
  • 2026-04-24 Listed $150,000 MARIS as Distributed by MLS Grid
  • 2026-04-22 Coming Soon $150,000 MARIS as Distributed by MLS Grid
  • 2014-07-02 Sold (Public Records) $126,000 Public Records
  • 2014-06-27 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2014-04-25 Listed $129,900 MARIS as Distributed by MLS Grid
  • 2003-04-02 Sold (Public Records) $900,000 Public Records

Property tax history

+7.2%/yr

Latest (2024): $3,207 · +10.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…