CashFlowRE
Sign in Sign up
142 Fielder Dr
B- Composite 68.5
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 +3.4/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$71,000

142 Fielder Dr · Salem, IL 62881
3 bd · 2.0 ba · 1,446 sqft · SingleFamily public records · 13 Days on market
Built 1975 ↓ 21% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

3 bedroom, 2 bath ranch styled home located on a cul-de-sac in Selmaville Grade School district. Seller's name is The Secretary of The United States Department of Veterans Affairs. Seller does not pay customary closing costs: including title policy, escrow fees, survey or transfer fees. Proof of funds required on cash transactions: Lender pre-approval letter for all financed offers (dated within 30 days) This property MAY qualify for Seller financing. (Vendee). If property was built prior to 1978, Lead Based Paint Potentially Exists. This home failed a pressure test at winterization and no water will be turned on for a buyers inspection or appraisal.

Key facts

  • 2 garage spots
  • Built 1975
  • Listed 13 days

Property features AI

Finance

  • Other: Subdivision: Great Oaks; Directions: Rt. 37 south to Kell Street. Turn right. First left onto Fielder.
  • HOA & community: No master association fee required

Exterior

  • Parking: Attached garage with garage door opener; Gravel parking; Two garage spaces (two total parking spaces)
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; One-story layout; Fee simple ownership; Built approximately 51–60 years ago; Built before 1978; School bus service available
  • Construction: Frame construction
  • Exterior features: Patio; Fenced yard; Lot dimensions approximately 45 x 110 x 165 x 149

Interior

  • Kitchen: Kitchen with tile flooring (22 x 11)
  • Bedrooms: Three bedrooms (all on main level); Master bedroom on main level with full bath
  • Flooring: Tile flooring in kitchen and laundry
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Natural gas heat with forced air; Central air conditioning
  • Interior features: Five total rooms; Crawl space basement
  • Laundry & utility: Main-level laundry room with tile flooring (9 x 11)

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 $71k.

Deal economics

  • At list price, monthly cash flow is $350 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $71k).
  • Cap rate 12.2% vs local median 5.6% in Salem — 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 68/100 on livability (#467 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F, employment D-.
  • Salem Chsd 600 (town): math 25% / reading 30% proficiency, ranked #571 of 919 in IL (top 62%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Salem Community High School (math 22% / reading 17%, grade F, #397 of 693 statewide, top 61%, 732 students, 0% FRL).
  • Market conditions: 48 active listings in the ZIP; 2 units permitted in Marion County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $491 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Marion County population projected at -20% 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 $20k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 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: property tax is 3.8% of price.
Recommended offer $71,000

Questions for the listing agent

  1. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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.
  6. 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.
  7. 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
1.74%
Cap rate
12.20%
Cash-on-cash
21.11%
DSCR
1.94
GRM
4.8

CMA / ARV

ARV (on-the-fly)
$190,872
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
119 Fielder Dr 0.12mi 3/2.0 1,432 (-1%) 8mo $188,000 $131 87
136 Donoho Dr 0.08mi 4/2.0 (+1) 1,440 (-0%) 17mo $168,000 $117 76
112 Donoho Dr 0.16mi 4/2.5 (+1) 1,632 (+13%) 1mo $215,000 $132 63
124 Donoho Dr 0.11mi 3/1.5 1,232 (-15%) 15mo $172,000 $140 55

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
13.7%
Equity multiple
1.55×
Total profit
$10,873
Equity at exit
$10,586
10-year hold
IRR
22.6%
Equity multiple
2.94×
Total profit
$38,564
Equity at exit
$6,139

Cash invested: $19,880 (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 62881

Home prices YoY
-28.0%
Active inventory
48
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$1,234 medium interval (Pro) →
Mortgage (P&I)
$372
Tax from tax record
$223 /mo · $2,682/yr
Insurance
$30
HOA
$0
Vacancy / Maint / Mgmt
$259
Net cashflow
$350

Break-even live

Break-even rent $792
Max offer price $71,000
Occupancy floor 67%

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
$17,750
Closing costs
$2,130
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 16 events

  1. 2026-05-15
    listed $71,000 Active
  2. 2021-08-06
    historical
  3. 2021-08-06
    historical
  4. 2016-04-14
    soldstatus $85,000
  5. 2016-04-14
    soldstatus $85,000
  6. 2015-04-25
    listed $89,900
  7. 2015-04-25
    listed $89,900
  8. 2008-08-20
    soldstatus $87,000
  9. 2008-08-20
    soldstatus $87,000
  10. 2008-04-22
    listed $89,500
  11. 2008-04-22
    listed $89,500
  12. 2007-03-30
    soldstatus $84,000
  13. 2007-03-30
    soldstatus $84,000
  14. 2006-08-17
    listed $89,900
  15. 2006-08-17
    listed $89,900
  16. 2006-08-16
    historical

ⓘ 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
$2,682 · $223/mo
Projected year-2 tax
$2,682 · $223/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥106°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$14,813
− Mortgage interest
−$3,977
− Property taxes
−$2,682
− Insurance
−$355
− Repairs & maintenance
−$1,185
− Management
−$1,185
− Depreciation
−$2,065
Taxable income
$3,363
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$807
After-tax cash flow
$3,390/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
Salem Chsd 600
NCES district ID
1735190
Math proficiency
25% ▲ 10.00%
Reading proficiency
30% ▲ 5.00%
Median HH income
$39,305
Composite
26.04/100
National rank
#12738
State rank
#571 of 919 in IL

Livability — Salem

Score
68/100
State rank
#467
US rank
#9634

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Salem, IL
City population
11,218
Population (ZIP)
11,218

Population outlook (Marion County) Hauer SSP2

Today (2025)
36,071 people
By 2030
34,598 · -4.1%
By 2040
31,754 · -12.0%
By 2050
28,912 · -19.8%
By 2075
22,527 · -37.5%
By 2100
16,455 · -54.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Black 3% Two or more races 2%
Common ancestry
Romanian 2% Italian 2% Iranian 2%
Foreign-born
1%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Marion

2024 margin
Solid R (+49.5) · D 24.6% · R 74.1% · Other 1.4%
2008→2024 swing
-47.5pp toward R · 2008: -2.0pp · 2024: -49.5pp
All cycles
2024: R+49.5 2020: R+46.6 2016: R+44.9 2012: R+19.2 2008: R+2.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -63.16%
Current HPI
162.55
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

-21.0% since first listed
16 events — show timeline
  • 2026-05-15 Listed $71,000 MRED as Distributed by MLS Grid
  • 2021-08-06 Listing Removed RMLSA as Distributed by MLS Grid
  • 2021-08-06 Listing Removed RMLSA as Distributed by MLS Grid
  • 2016-04-14 Sold (MLS) $85,000 MRED as Distributed by MLS Grid
  • 2016-04-14 Sold (MLS) $85,000 RMLSA as Distributed by MLS Grid
  • 2015-04-25 Listed $89,900 MRED as Distributed by MLS Grid
  • 2015-04-25 Listed $89,900 RMLSA as Distributed by MLS Grid
  • 2008-08-20 Sold (MLS) $87,000 RMLSA as Distributed by MLS Grid
  • 2008-08-20 Sold (MLS) $87,000 MRED as Distributed by MLS Grid
  • 2008-04-22 Listed $89,500 RMLSA as Distributed by MLS Grid
  • 2008-04-22 Listed $89,500 MRED as Distributed by MLS Grid
  • 2007-03-30 Sold (MLS) $84,000 MRED as Distributed by MLS Grid
  • 2007-03-30 Sold (MLS) $84,000 RMLSA as Distributed by MLS Grid
  • 2006-08-17 Listed $89,900 MRED as Distributed by MLS Grid
  • 2006-08-17 Listed $89,900 RMLSA as Distributed by MLS Grid
  • 2006-08-16 Listing Removed MRED as Distributed by MLS Grid

Property tax history

+2.0%/yr

Latest (2024): $2,682 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…