CashFlowRE
Sign in Sign up
101 S 6th St
B- Composite 66.0
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 +2.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.8/10.0
  • Appreciation +0.0/10.0

$52,500

101 S 6th St · Murphysboro, IL 62966
1 bd · 1.0 ba · 1,854 sqft · SingleFamily public records · 118 Days on market
Built 1923 10,000 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

DIAMOND IN THE ROUGH! Calling all the DIY'ers and house flippers. This all brick house has great bones for it's age. It hasn't had a lot of updates made over the years but it is a well built house. The roof has been replaced within the last 10 years. All of the rooms are spacious and several rooms have the old house charm. Most of the main level has the original hardwood floors. And they are in excellent shape! The fireplace and built-in cabinets are beautiful. There are several stain glassed windows as well. All of the rooms have some plaster cracks, so those will need fixed along with an interior paint job. Kitchen will need updated; new cabinets, flooring and all new appliances. The boil

Key facts

  • Built-in cabinets
  • Detached pole barn
  • All brick house

Tags

ALL BRICK HOUSEORIGINAL HARDWOOD FLOORSDETACHED POLE BARNSTAIN GLASSED WINDOWSFIREPLACEBUILT-IN CABINETS

Property features AI

Exterior

  • Parking: Detached garage with space for 4 cars (4 total parking spaces)
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; 1.5-story design; Property over 100 years old
  • Construction: Frame construction; Built before 1978
  • Exterior features: Corner, level lot (100 x 100)

Interior

  • Kitchen: Kitchen on main level (13 x 19) with vinyl flooring
  • Bedrooms: 5 bedrooms total; Main-level master bedroom (12 x 13) with hardwood flooring; Second-level bedroom (13 x 18) with laminate flooring; Main-level bedroom (13 x 12) with hardwood flooring; Main-level bedroom (12 x 12) with hardwood flooring; Second-level bedroom (12 x 18) with laminate flooring
  • Flooring: Hardwood flooring in multiple main-level rooms; Laminate flooring in some second-level bedrooms; Vinyl flooring in kitchen
  • Bathrooms: 1 full bathroom
  • Interior features: Full unfinished basement with egress window; Wood-burning fireplace

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 1-bed/1.0-bath single-family listed at $52k.

Deal economics

  • At list price, monthly cash flow is $382 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($942 rent vs $52k).
  • Recommended offer: $48k (9.0% below list) — sets the bar for market timing.
  • Cap rate 15.0% vs local median 6.2% in Murphysboro — 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 54/100 on livability (#1,265 in IL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A-; Watch: crime D-, amenities F, commute F.
  • Murphysboro CUSD 186 (town): math 9% / reading 10% proficiency, ranked #585 of 620 in IL (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Murphysboro Middle School (math 4% / reading 6%, grade F, #636 of 665 statewide, top 98%, 444 students, 0% FRL); Murphysboro High School (math 17% / reading 17%, grade F, #430 of 693 statewide, top 66%, 598 students, 0% FRL) — zoned schools average 0% FRL vs 62% district-wide (62 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 79 active listings in the ZIP; 5 units permitted in Jackson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $363 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 118 days — a 9% lower offer ($48k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1923 — 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 $47,775 (9.0% below list)

Questions for the listing agent

  1. It's been on market 118 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 1923 — 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. Crime grade is D 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?
  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
1.80%
Cap rate
15.02%
Cash-on-cash
31.16%
DSCR
2.39
GRM
4.6

CMA / ARV

ARV (on-the-fly)
$122,364
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
538 S 17th St 0.62mi 2/2.0 (+1) 1,880 (+1%) 2mo $99,400 $53 58
707 Illinois Ave 0.71mi 2/2.0 (+1) 1,792 (-3%) 11mo $117,500 $66 43
707 Illinois Ave 0.71mi 2/2.0 (+1) 1,792 (-3%) 11mo $117,500 $66 43
1517 Oak St 0.54mi 2/1.5 (+1) 1,665 (-10%) 13mo $135,000 $81 40

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
26.0%
Equity multiple
2.08×
Total profit
$15,816
Equity at exit
$7,828
10-year hold
IRR
33.7%
Equity multiple
4.07×
Total profit
$45,132
Equity at exit
$4,539

Cash invested: $14,700 (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 62966

Active inventory
79
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$942 medium interval (Pro) →
Mortgage (P&I)
$275
Tax est. 1.5%
$66 /mo · $788/yr
Insurance
$22
HOA
$0
Vacancy / Maint / Mgmt
$198
Net cashflow
$382

Break-even live

Break-even rent $459
Max offer price $52,500
Occupancy floor 55%

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
$13,125
Closing costs
$1,575
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 11 events

  1. 2026-05-23
    status Active
  2. 2026-05-23
    price $60,000
  3. 2026-04-23
    status Pending
  4. 2026-02-09
    status Active
  5. 2026-01-31
    historical
  6. 2026-01-08
    status Active
  7. 2026-01-06
    historical
  8. 2026-01-05
    historical
  9. 2025-10-05
    price
  10. 2025-08-26
    price
  11. 2025-07-23
    listed Active

ⓘ 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 5/10 Major 7 d/yr ≥107°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$11,309
− Mortgage interest
−$2,941
− Property taxes
−$788
− Insurance
−$262
− Repairs & maintenance
−$905
− Management
−$905
− Depreciation
−$1,527
Taxable income
$3,981
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$955
After-tax cash flow
$3,625/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
Murphysboro CUSD 186
NCES district ID
1727610
Math proficiency
9% ▼ -9.00%
Reading proficiency
10% ▼ -8.00%
Median HH income
$36,963
Composite
7.97/100
National rank
#9925
State rank
#585 of 620 in IL

Livability — Murphysboro

Score
54/100
State rank
#1265
US rank
#23786

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Murphysboro, IL
City population
13,995
Population (ZIP)
13,995

Population outlook (Jackson County) Hauer SSP2

Today (2025)
59,093 people
By 2030
59,628 · +0.9%
By 2040
59,495 · +0.7%
By 2050
58,811 · -0.5%
By 2075
57,683 · -2.4%
By 2100
55,337 · -6.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Hispanic / Latino 8% Black 8% Two or more races 6%
Hispanic origin (detail)
Mexican 3% Puerto Rican 1%
Common ancestry
Lithuanian 5% Slovak 3% Italian 2%
Foreign-born
4% · Canada, South Korea
Languages at home
91% English-only · Spanish 6% Russian/Polish/Slavic 1%

Political lean MEDSL · Jackson

2024 margin
Toss-up / Even · D 51.0% · R 47.5% · Other 1.4%
2008→2024 swing
-18.3pp toward R · 2008: 21.8pp · 2024: 3.5pp
All cycles
2024: D+3.5 2020: D+1.3 2016: D+3.0 2012: D+10.3 2008: D+21.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -76.39%
Current HPI
95.9393
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

11 events — show timeline
  • 2026-05-23 Relisted MRED as Distributed by MLS Grid
  • 2026-05-23 Price Changed $60,000 MRED as Distributed by MLS Grid
  • 2026-04-23 Pending MRED as Distributed by MLS Grid
  • 2026-02-09 Relisted MRED as Distributed by MLS Grid
  • 2026-01-31 Listing Removed MRED as Distributed by MLS Grid
  • 2026-01-08 Relisted MRED as Distributed by MLS Grid
  • 2026-01-06 Listing Removed RMLSA as Distributed by MLS Grid
  • 2026-01-05 Listing Removed MRED as Distributed by MLS Grid
  • 2025-10-05 Price Changed RMLSA as Distributed by MLS Grid
  • 2025-08-26 Price Changed RMLSA as Distributed by MLS Grid
  • 2025-07-23 Listed RMLSA as Distributed by MLS Grid

Property tax history

+1.6%/yr

Latest (2024): $3,475 · +8.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…