CashFlowRE
Sign in Sign up
302 S 4th Ave
C+ Composite 64.77
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 +26.1/30.0
  • ARV discount +13.3/15.0
  • DSCR +8.8/10.0
  • 1% rule +7.1/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$139,900

302 S 4th Ave · Streator, IL 61364
5 bd · 2.0 ba · 1,638 sqft · SingleFamily public records · 23 Days on market
Built 1880 3,920 sqft lot Est $161k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious and versatile 2 story 5 bedroom, 2 bathroom home located on a desirable corner lot. With an ideal layout offering separate living spaces on both levels, this home is perfect for single or multi-family options. The main level highlights a generously sized living room featuring an electric fireplace, a bright and roomy kitchen with ample dining space and adjoined by a large pantry for added convenience, 3 comfortable bedrooms, a full bathroom with a walk-in shower, and main-level laundry. The second level features a second, fully equipped kitchen with a walk-in pantry, 2 additional bedrooms, and a full bathroom. Additional interior highlights include hardwood floors, built-ins, and an unfinished basement. Outside you find 2 covered porches, a concrete driveway, and an attached carport. Experience the charm and opportunity this home provides!

Key facts

  • Separate entrance
  • Full kitchen
  • Single family unit

Tags

SINGLE FAMILY UNITMULTIGENERATIONAL HOMEFULL INVESTMENT PROPERTYOWNER-OCCUPIED WITH A RENTALFULL KITCHENSEPARATE ENTRANCE

Property features AI

Finance

  • Other: Parcel number 3239118013
  • HOA & community: No master association fee required

Exterior

  • Parking: 2 total parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; Two-story; Fee simple ownership; Built before 1978; School bus service available
  • Construction: Concrete construction materials
  • Exterior features: Corner lot (lot dimensions approximately 50 x 75); Less than 0.25 acre

Interior

  • Kitchen: Kitchen on main level (approximately 11 x 12)
  • Bedrooms: 5 bedrooms (master bedroom on main level); Bedroom dimensions include 9 x 13 (master), 12 x 9, 10 x 11, 10 x 8, 8 x 13
  • Flooring: Luxury vinyl flooring in living room
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Unfinished full basement; 8 total rooms
  • Laundry & utility: Main-level laundry (approximately 5 x 5)

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 5-bed/2.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $352 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $138k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 63/100 on livability (#752 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B+; Watch: amenities F, commute F, employment F.
  • Streator Twp Hsd 40 (town): math 11% / reading 19% proficiency, ranked #513 of 620 in IL (top 83%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Streator Twp High School (math 11% / reading 19%, grade F, #462 of 693 statewide, top 68%, 809 students, 0% FRL).
  • Market conditions: 87 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 82 units permitted in LaSalle County in 2024 (0 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($59k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.
  • LaSalle County population projected at -16% 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 $39k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($138k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 5y ago; this cycle's ask has dropped $9k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $80k; list at $140k implies a 75% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1880 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $137,801 (1.5% below list)

Questions for the listing agent

  1. Built in 1880 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.21%
Cap rate
9.31%
Cash-on-cash
10.78%
DSCR
1.48
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$160,524
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
205 S 3rd Ave 0.12mi 5/2.5 1,400 (-14%) 16mo $140,000 $100 55
110 Lasalle St 0.61mi 4/2.0 (-1) 1,752 (+7%) 12mo $155,000 $88 45
402 W Morrell St 0.73mi 4/1.5 (-1) 1,626 (-1%) 21mo $159,000 $98 40
312 W Morrell St 0.74mi 4/2.0 (-1) 1,408 (-14%) 19mo $137,000 $97 21

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
-0.1%
Equity multiple
0.99×
Total profit
$-217
Equity at exit
$20,860
10-year hold
IRR
9.5%
Equity multiple
1.74×
Total profit
$28,833
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 61364

Home prices YoY
-31.1%
Active inventory
87
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,699 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$199 /mo · $2,383/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$357
Net cashflow
$352

Break-even live

Break-even rent $1,254
Max offer price $139,900
Occupancy floor 74%

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
514 Lundy St Streator, IL 4.0 1.5 1300 $1,700 $1.31 7d 1 1.03mi

Listing history 33 events

  1. 2026-06-19
    days on market $139,900 Active 23 DOM
  2. 2026-06-18
    days on market $139,900 Active 22 DOM
  3. 2026-06-17
    days on market $139,900 Active 21 DOM
  4. 2026-06-16
    days on market $139,900 Active 20 DOM
  5. 2026-06-15
    pricedays on market $139,900 Active 19 DOM
  6. 2026-06-14
    days on market $149,000 Active 17 DOM
  7. 2026-06-12
    days on market $149,000 Active 16 DOM
  8. 2026-06-09
    days on market $149,000 Active 13 DOM
  9. 2026-06-08
    days on market $149,000 Active 12 DOM
  10. 2026-06-07
    days on market $149,000 Active 11 DOM
  11. 2026-06-05
    days on market $149,000 Active 8 DOM
  12. 2026-06-03
    days on market $149,000 Active 7 DOM
  13. 2026-06-02
    days on market $149,000 Active 6 DOM
  14. 2026-06-01
    days on market $149,000 Active 5 DOM
  15. 2026-05-31
    days on market $149,000 Active 4 DOM
  16. 2026-05-30
    days on market $149,000 Active 3 DOM
  17. 2026-05-27
    listed $149,000 Active
  18. 2025-07-09
    soldstatus $80,000
  19. 2025-07-07
    soldstatus $80,000 Closed 860-char remark
    Show marketing remark (860 chars)

    Spacious and versatile 2 story 5 bedroom, 2 bathroom home located on a desirable corner lot. With an ideal layout offering separate living spaces on both levels, this home is perfect for single or multi-family options. The main level highlights a generously sized living room featuring an electric fireplace, a bright and roomy kitchen with ample dining space and adjoined by a large pantry for added convenience, 3 comfortable bedrooms, a full bathroom with a walk-in shower, and main-level laundry. The second level features a second, fully equipped kitchen with a walk-in pantry, 2 additional bedrooms, and a full bathroom. Additional interior highlights include hardwood floors, built-ins, and an unfinished basement. Outside you find 2 covered porches, a concrete driveway, and an attached carport. Experience the charm and opportunity this home provides!

  20. 2025-06-18
    status Pending 860-char remark
    Show marketing remark (860 chars)

    Spacious and versatile 2 story 5 bedroom, 2 bathroom home located on a desirable corner lot. With an ideal layout offering separate living spaces on both levels, this home is perfect for single or multi-family options. The main level highlights a generously sized living room featuring an electric fireplace, a bright and roomy kitchen with ample dining space and adjoined by a large pantry for added convenience, 3 comfortable bedrooms, a full bathroom with a walk-in shower, and main-level laundry. The second level features a second, fully equipped kitchen with a walk-in pantry, 2 additional bedrooms, and a full bathroom. Additional interior highlights include hardwood floors, built-ins, and an unfinished basement. Outside you find 2 covered porches, a concrete driveway, and an attached carport. Experience the charm and opportunity this home provides!

  21. 2025-06-10
    price $106,500 860-char remark
    Show marketing remark (860 chars)

    Spacious and versatile 2 story 5 bedroom, 2 bathroom home located on a desirable corner lot. With an ideal layout offering separate living spaces on both levels, this home is perfect for single or multi-family options. The main level highlights a generously sized living room featuring an electric fireplace, a bright and roomy kitchen with ample dining space and adjoined by a large pantry for added convenience, 3 comfortable bedrooms, a full bathroom with a walk-in shower, and main-level laundry. The second level features a second, fully equipped kitchen with a walk-in pantry, 2 additional bedrooms, and a full bathroom. Additional interior highlights include hardwood floors, built-ins, and an unfinished basement. Outside you find 2 covered porches, a concrete driveway, and an attached carport. Experience the charm and opportunity this home provides!

  22. 2025-05-27
    price $109,000 860-char remark
    Show marketing remark (860 chars)

    Spacious and versatile 2 story 5 bedroom, 2 bathroom home located on a desirable corner lot. With an ideal layout offering separate living spaces on both levels, this home is perfect for single or multi-family options. The main level highlights a generously sized living room featuring an electric fireplace, a bright and roomy kitchen with ample dining space and adjoined by a large pantry for added convenience, 3 comfortable bedrooms, a full bathroom with a walk-in shower, and main-level laundry. The second level features a second, fully equipped kitchen with a walk-in pantry, 2 additional bedrooms, and a full bathroom. Additional interior highlights include hardwood floors, built-ins, and an unfinished basement. Outside you find 2 covered porches, a concrete driveway, and an attached carport. Experience the charm and opportunity this home provides!

  23. 2025-05-12
    listed $115,000 Active 860-char remark
    Show marketing remark (860 chars)

    Spacious and versatile 2 story 5 bedroom, 2 bathroom home located on a desirable corner lot. With an ideal layout offering separate living spaces on both levels, this home is perfect for single or multi-family options. The main level highlights a generously sized living room featuring an electric fireplace, a bright and roomy kitchen with ample dining space and adjoined by a large pantry for added convenience, 3 comfortable bedrooms, a full bathroom with a walk-in shower, and main-level laundry. The second level features a second, fully equipped kitchen with a walk-in pantry, 2 additional bedrooms, and a full bathroom. Additional interior highlights include hardwood floors, built-ins, and an unfinished basement. Outside you find 2 covered porches, a concrete driveway, and an attached carport. Experience the charm and opportunity this home provides!

  24. 2024-03-25
    historical
  25. 2024-03-12
    price
  26. 2024-01-13
    price
  27. 2023-10-30
    price
  28. 2023-08-22
    listed Active
  29. 2021-09-21
    soldstatus $48,000 Closed
  30. 2021-09-21
    soldstatus $48,000
  31. 2021-09-16
    status Pending
  32. 2021-08-29
    status Active Under Contract
  33. 2021-08-12
    listed $53,500 Active

ⓘ 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
$2,383 · $199/mo
Projected year-2 tax
$2,779 · $232/mo
Expected delta
+$396/yr (+$33/mo · 16.6%)

ⓘ 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 3/10 Moderate 7 d/yr ≥104°F today · 17 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
$20,391
− Mortgage interest
−$7,837
− Property taxes
−$2,383
− Insurance
−$700
− Repairs & maintenance
−$1,631
− Management
−$1,631
− Depreciation
−$4,070
Taxable income
$2,140
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$514
After-tax cash flow
$3,709/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
Streator Twp Hsd 40
NCES district ID
1738100
Math proficiency
11% ▼ -4.00%
Reading proficiency
19% ▼ -1.00%
Median HH income
$43,002
Composite
13.07/100
National rank
#9561
State rank
#513 of 620 in IL

Livability — Streator

Score
63/100
State rank
#752
US rank
#15266

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Streator, IL
County
La Salle County · 41,676 people
City population
17,963
Metro
Ottawa, IL
Population (ZIP)
17,963
Household income
$59,060
Rent vs Own
29.8% rent · 70.2% own
Severe rent burden
450.0

Population outlook (LaSalle County) Hauer SSP2

Today (2025)
107,080 people
By 2030
104,196 · -2.7%
By 2040
97,413 · -9.0%
By 2050
90,294 · -15.7%
By 2075
76,252 · -28.8%
By 2100
61,339 · -42.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Hispanic / Latino 11% Two or more races 4% Black 3%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Romanian 3% Lithuanian 2% Slovak 2%
Foreign-born
3% · Canada
Languages at home
93% English-only · Spanish 6%

Political lean MEDSL · LaSalle

2024 margin
R (+18.5) · D 40.1% · R 58.6% · Other 1.3%
2008→2024 swing
-29.6pp toward R · 2008: 11.1pp · 2024: -18.5pp
All cycles
2024: R+18.5 2020: R+14.3 2016: R+14.4 2012: R+0.4 2008: D+11.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -105.28%
Current HPI
233.5533
Rent YoY
Metro
Ottawa, IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

+178.5% since first listed
17 events — show timeline
  • 2026-05-27 Listed $149,000 MRED as Distributed by MLS Grid
  • 2025-07-09 Sold (Public Records) $80,000 Public Records
  • 2025-07-07 Sold (MLS) $80,000 MRED as Distributed by MLS Grid
  • 2025-06-18 Pending MRED as Distributed by MLS Grid
  • 2025-06-10 Price Changed $106,500 MRED as Distributed by MLS Grid
  • 2025-05-27 Price Changed $109,000 MRED as Distributed by MLS Grid
  • 2025-05-12 Listed $115,000 MRED as Distributed by MLS Grid
  • 2024-03-25 Listing Removed MRED as Distributed by MLS Grid
  • 2024-03-12 Price Changed MRED as Distributed by MLS Grid
  • 2024-01-13 Price Changed MRED as Distributed by MLS Grid
  • 2023-10-30 Price Changed MRED as Distributed by MLS Grid
  • 2023-08-22 Listed MRED as Distributed by MLS Grid
  • 2021-09-21 Sold (Public Records) $48,000 Public Records
  • 2021-09-21 Sold (MLS) $48,000 MRED as Distributed by MLS Grid
  • 2021-09-16 Pending MRED as Distributed by MLS Grid
  • 2021-08-29 Pending MRED as Distributed by MLS Grid
  • 2021-08-12 Listed $53,500 MRED as Distributed by MLS Grid

Property tax history

+3.2%/yr

Latest (2024): $2,383 · +9.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…