CashFlowRE
Sign in Sign up
1207 W Mcclure Ave
B- Composite 67.47
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 +7.1/15.0
  • Livability +3.7/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$67,900

1207 W Mcclure Ave · Peoria, IL 61604
2 bd · 1.0 ba · 1,122 sqft · SingleFamily public records · 164 Days on market
Built 1920 5,375 sqft lot $61/sqft · 10% above area Est $67k · at est. ↓ 18% since listing

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

Listing remarks MLS

Great option to purchase for yourself or to start your rental investment portfolio! Cute 3 bedroom / 1 bath home with a 1 stall car garage! See additional investment properties that can be added to a package deal or purchased separately - 1917 Broadway Peoria, and 4 apartment units and 1 commercial space at 5807 /5805 Adams St Bartonville.

Key facts

  • 5,375 sq ft lot
  • Garage
  • Built 1920

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 single-family listed at $68k.

Deal economics

  • At list price, monthly cash flow is $351 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $68k).
  • Recommended offer: $60k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.5% vs local median 5.6% in 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 73/100 on livability (#270 in IL) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D+, crime F.
  • Peoria SD 150 (urban): math 11% / reading 14% proficiency, ranked #554 of 620 in IL (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Valeska Hinton Early Ch Ed Ctr (495 students, 0% FRL); Sterling Middle School (math 0% / reading 4%, grade F, #664 of 665 statewide, top 100%, 385 students, 0% FRL); Peoria High School (math 4% / reading 7%, grade F, #609 of 693 statewide, top 88%, 1,447 students, 0% FRL) — zoned schools average 0% FRL vs 70% district-wide (70 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+2.3%/yr); 180 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 52% of comp listings sitting > 30 days — soft ceiling on asking rent; 73 units permitted in Peoria County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $469 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Peoria County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 2.3% rent growth), your $19k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 164 days — a 12% lower offer ($60k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 20y 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.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $59,752 (12.0% below list)

Questions for the listing agent

  1. It's been on market 164 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — 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 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?
  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
1.62%
Cap rate
12.49%
Cash-on-cash
22.13%
DSCR
1.98
GRM
5.1

CMA / ARV

ARV (median comp)
$67,375
List price
$67,900
Delta
0.78%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1217 W Gilbert Ave 0.32mi 2/1.5 1,165 (+4%) 0mo $95,000 $82 76
1514 W Margaret Ave 0.47mi 2/1.0 1,140 (+2%) 1mo $122,250 $107 75
2211 N Ellis St 0.54mi 3/1.0 (+1) 1,127 (+0%) 2mo $33,000 $29 68
2320 N University St 0.10mi 3/1.5 (+1) 1,284 (+14%) 0mo $125,000 $97 64
823 W Nowland Ave 0.32mi 3/2.0 (+1) 1,200 (+7%) 3mo $86,500 $72 62
726 W Corrington Ave 0.46mi 3/1.0 (+1) 1,200 (+7%) 2mo $79,900 $67 60
1708 N Machin Ave 0.68mi 3/1.0 (+1) 1,075 (-4%) 3mo $60,650 $56 54
510 W Gift Ave 0.58mi 3/1.0 (+1) 1,224 (+9%) 2mo $115,575 $94 51
804 W Maywood Ave 0.49mi 3/1.0 (+1) 973 (-13%) 1mo $134,000 $138 49
2312 N Ellis St 0.53mi 3/1.0 (+1) 1,258 (+12%) 3mo $44,000 $35 48
1710 N Machin Ave 0.67mi 2/1.0 1,266 (+13%) 2mo $30,000 $24 45
2208 N Ellis St 0.57mi 3/2.0 (+1) 1,261 (+12%) 3mo $44,000 $35 42

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 · 2.3% rent growth · sell at horizon

5-year hold
IRR
14.1%
Equity multiple
1.56×
Total profit
$10,601
Equity at exit
$10,124
10-year hold
IRR
22.3%
Equity multiple
2.84×
Total profit
$35,056
Equity at exit
$5,871

Cash invested: $19,012 (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 61604

Home prices YoY
-24.6%
Rents YoY
2.3%
Active inventory
180
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$1,101 high interval (Pro) →
Mortgage (P&I)
$356
Tax from tax record
$135 /mo · $1,621/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$231
Net cashflow
$351

Break-even live

Break-even rent $658
Max offer price $67,900
Occupancy floor 63%

Sensitivity live

Price -10% $389 -5% $370 +0% $351 +5% $331 +10% $312
Rent -10% $264 -5% $307 +0% $351 +5% $394 +10% $438
Rate -1.0pp $385 -0.5pp $368 base $351 +0.5pp $333 +1.0pp $315

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
$16,975
Closing costs
$2,037
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
913 W McClure Ave Peoria, IL 3.0 1.0 1400 $1,200 $0.86 22d 1 0.24mi
905 W Thrush Ave Peoria, IL 2.0 1.0 750 $950 $1.27 22d 1 0.32mi
814 W McClure Ave Peoria, IL 3.0 1.0 1148 $1,100 $0.96 45d 1 0.33mi
812 W Macqueen Ave Peoria, IL 2.0 1.0 822 $795 $0.97 45d 1 0.34mi
1413 W Gilbert Ave Peoria, IL 2.0 2.0 1428 $1,500 $1.05 15d 1 0.35mi
903 W Brons Ave Peoria, IL 3.0 1.0 971 $995 $1.02 45d 1 0.37mi
2023 N Underhill St Peoria, IL 3.0 1.0 1050 $1,200 $1.14 15d 1 0.37mi
3108 N Parish Ave Peoria, IL 3.0 1.5 967 $1,750 $1.81 45d 1 0.53mi
2207 N Ellis St Peoria, IL 2.0 1.0 864 $999 $1.16 15d 1 0.55mi
2210 Knoxville Ave #2212 Peoria, IL 2.0 1.0 1284 $950 $0.74 45d 1 0.99mi
2610 N Renwood Ave Peoria, IL 2.0 1.0 904 $1,300 $1.44 15d 1 0.99mi
308 E Archer Ave Peoria, IL 3.0 1.0 1444 $950 $0.66 15d 1 1.13mi
2920 N Rockwood Dr Apt B Peoria, IL 2.0 1.0 800 $895 $1.12 15d 1 1.14mi
2511 W Wardcliffe Dr Unit H Peoria, IL 2.0 1.0 800 $875 $1.09 45d 1 1.16mi
501 W Columbia Ter Unit 3 Peoria, IL 3.0 1.0 1500 $1,400 $0.93 45d 1 1.17mi
511 W Elizabeth St Unit A Peoria, IL 1.0 1.0 850 $800 $0.94 45d 1 1.22mi
505 E Virginia Ave Peoria, IL 2.0 2.0 1204 $758 $0.63 15d 1 1.23mi
3629 N Leroy Ave Unit A Peoria, IL 2.0 1.0 1000 $1,150 $1.15 45d 1 1.26mi
W Crestwood Dr Peoria, IL 1.0–2.0 1.0 800 $975 $1.22 15d 4 1.26mi
1019 N Farmington Rd Unit 1017 Peoria, IL 3.0 1.0 1304 $1,600 $1.23 45d 1 1.30mi
2700 W Forrest Hill Ave Peoria, IL 2.0 1.0 850 $850 $1.00 45d 1 1.31mi
4020 N Bryer Pl Peoria, IL 2.0 1.0 720 $1,250 $1.74 22d 1 1.32mi
4010 N Brandywine Dr Peoria, IL 1.0–2.0 1.0–2.0 797 $1,082 $1.36 15d 17 1.32mi
811 W Purtscher Dr Peoria, IL 3.0 1.0 864 $1,100 $1.27 45d 1 1.33mi
911 N Sheridan Rd Unit a1 Peoria, IL 2.0 1.0 825 $850 $1.03 15d 1 1.42mi
911 N Sheridan Rd Unit A4 Peoria, IL 2.0 1.0 825 $850 $1.03 45d 1 1.42mi
416 W Main St Unit A Peoria, IL 2.0 1.0 1050 $950 $0.90 45d 1 1.43mi
1801 N Gentry Ln West Peoria, IL 3.0 1.0 1000 $1,650 $1.65 15d 1 1.44mi
737 E Gift Ave Unit 737 Peoria, IL 2.0 1.0 800 $1,125 $1.41 45d 1 1.45mi

Listing history 34 events

  1. 2026-06-22
    days on market $67,900 Active 164 DOM
  2. 2026-06-19
    days on market $67,900 Active 162 DOM
  3. 2026-06-18
    days on market $67,900 Active 161 DOM
  4. 2026-06-17
    days on market $67,900 Active 160 DOM
  5. 2026-06-16
    days on market $67,900 Active 159 DOM
  6. 2026-06-15
    days on market $67,900 Active 158 DOM
  7. 2026-06-14
    days on market $67,900 Active 156 DOM
  8. 2026-06-13
    days on market $67,900 Active 155 DOM
  9. 2026-06-10
    days on market $67,900 Active 153 DOM
  10. 2026-06-09
    days on market $67,900 Active 152 DOM
  11. 2026-06-08
    days on market $67,900 Active 151 DOM
  12. 2026-06-07
    days on market $67,900 Active 150 DOM
  13. 2026-06-03
    days on market $67,900 Active 146 DOM
  14. 2026-06-02
    days on market $67,900 Active 145 DOM
  15. 2026-06-01
    days on market $67,900 Active 144 DOM
  16. 2026-05-31
    days on market $67,900 Active 143 DOM
  17. 2026-05-30
    days on market $67,900 Active 142 DOM
  18. 2026-02-20
    price $67,900 343-char remark
    Show marketing remark (343 chars)

    Great option to purchase for yourself or to start your rental investment portfolio! Cute 3 bedroom / 1 bath home with a 1 stall car garage! See additional investment properties that can be added to a package deal or purchased separately - 1917 Broadway Peoria, and 4 apartment units and 1 commercial space at 5807 /5805 Adams St Bartonville.

  19. 2026-01-08
    listed $69,900 Active 343-char remark
    Show marketing remark (343 chars)

    Great option to purchase for yourself or to start your rental investment portfolio! Cute 3 bedroom / 1 bath home with a 1 stall car garage! See additional investment properties that can be added to a package deal or purchased separately - 1917 Broadway Peoria, and 4 apartment units and 1 commercial space at 5807 /5805 Adams St Bartonville.

  20. 2025-12-19
    price
  21. 2025-12-08
    status Active
  22. 2025-12-08
    historical
  23. 2025-10-25
    historical Under Contract
  24. 2025-09-15
    price
  25. 2025-07-29
    price
  26. 2025-06-04
    listed Active
  27. 2021-08-06
    historical
  28. 2010-03-01
    soldstatus $75,000
  29. 2010-03-01
    listed $75,000
  30. 2010-03-01
    soldstatus $75,000
  31. 2006-10-30
    soldstatus $67,000
  32. 2006-10-20
    soldstatus $67,000
  33. 2006-08-19
    listed $67,900
  34. 1998-07-15
    soldstatus $83,000

ⓘ 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
$1,621 · $135/mo
Projected year-2 tax
$1,621 · $135/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 3/10 Moderate 7 d/yr ≥105°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
$13,215
− Mortgage interest
−$3,803
− Property taxes
−$1,621
− Insurance
−$340
− Repairs & maintenance
−$1,057
− Management
−$1,057
− Depreciation
−$1,975
Taxable income
$3,361
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$807
After-tax cash flow
$3,400/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
Peoria SD 150
NCES district ID
1731230
Math proficiency
11% ▼ -5.00%
Reading proficiency
14% ▼ -4.00%
Median HH income
$41,951
Composite
10.92/100
National rank
#9751
State rank
#554 of 620 in IL

Livability — Peoria

Score
73/100
State rank
#270
US rank
#5096

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Peoria, IL
County
Peoria County · 120,495 people
City population
114,670
Metro
Peoria, IL
Population (ZIP)
28,313
Household income
$52,414
Rent vs Own
32.0% rent · 68.0% own
Severe rent burden
815.0

Population outlook (Peoria County) Hauer SSP2

Today (2025)
183,007 people
By 2030
179,643 · -1.8%
By 2040
171,782 · -6.1%
By 2050
163,508 · -10.7%
By 2075
140,178 · -23.4%
By 2100
114,493 · -37.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 55% Black 29% Two or more races 10% Hispanic / Latino 7% Asian 2%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Italian 2% Slovak 1% Iranian 1%
Foreign-born
6% · Canada, China
Languages at home
92% English-only · Spanish 4% Chinese 1% French/Haitian/Cajun 1%

Political lean MEDSL · Peoria

2024 margin
Toss-up / Even · D 51.5% · R 46.9% · Other 1.6%
2008→2024 swing
-9.2pp toward R · 2008: 13.9pp · 2024: 4.7pp
All cycles
2024: D+4.7 2020: D+6.3 2016: D+2.8 2012: D+4.4 2008: D+13.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -54.15%
Current HPI
165.8838
Rent YoY
▲ 2.30%
Metro
Peoria, IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

-18.2% since first listed
17 events — show timeline
  • 2026-02-20 Price Changed $67,900 RMLSA as Distributed by MLS Grid
  • 2026-01-08 Listed $69,900 RMLSA as Distributed by MLS Grid
  • 2025-12-19 Price Changed RMLSA as Distributed by MLS Grid
  • 2025-12-08 Relisted RMLSA as Distributed by MLS Grid
  • 2025-12-08 Listing Removed RMLSA as Distributed by MLS Grid
  • 2025-10-25 Contingent RMLSA as Distributed by MLS Grid
  • 2025-09-15 Price Changed RMLSA as Distributed by MLS Grid
  • 2025-07-29 Price Changed RMLSA as Distributed by MLS Grid
  • 2025-06-04 Listed RMLSA as Distributed by MLS Grid
  • 2021-08-06 Listing Removed RMLSA as Distributed by MLS Grid
  • 2010-03-01 Sold (Public Records) $75,000 Public Records
  • 2010-03-01 Listed $75,000 RMLSA as Distributed by MLS Grid
  • 2010-03-01 Sold (MLS) $75,000 RMLSA as Distributed by MLS Grid
  • 2006-10-30 Sold (Public Records) $67,000 Public Records
  • 2006-10-20 Sold (MLS) $67,000 RMLSA as Distributed by MLS Grid
  • 2006-08-19 Listed $67,900 RMLSA as Distributed by MLS Grid
  • 1998-07-15 Sold (Public Records) $83,000 Public Records

Property tax history

-2.0%/yr

Latest (2024): $1,621 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…