CashFlowRE
Sign in Sign up
337 N 6th Ave
B Composite 70.22
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
  • ARV discount +10.2/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +3.6/5.0
  • Livability +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +0.8/10.0
  • Appreciation +0.0/10.0

$74,900

337 N 6th Ave · Kankakee, IL 60901
3 bd · 1.0 ba · 1,150 sqft · Other · 75 Days on market
3,125 sqft lot $65/sqft · 6% below area Est $80k · 6% under ↓ 6% since listing

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

Listing remarks MLS

Nice home for any investors looking for a new projector or a homeowner looking to buy low and sell higher. Either way, this home has the potential to be a great investment. 3 bedrooms and 1 bathroom with a full unfinished basement with more possibilities. Nice sized lot that is mostly fenced in as well.

Key facts

  • 3,125 sq ft lot
  • 2 parking spots
  • Listed 74 days

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/1.0-bath other listed at $75k.

Deal economics

  • At list price, monthly cash flow is $468 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $70k (6.0% below list) — sets the bar for market timing.
  • Cap rate 13.8% vs local median 5.7% in Kankakee — 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 62/100 on livability (#832 in IL) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A; Watch: crime F, amenities F, employment D-.
  • Kankakee SD 111 (urban): math 6% / reading 13% proficiency, ranked #584 of 620 in IL (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 78% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: John Kennedy Middle Grade School (math 7% / reading 19%, grade F, #1,362 of 2,056 statewide, top 66%, 543 students, 0% FRL); Kankakee Junior High School (math 4% / reading 15%, grade F, #597 of 665 statewide, top 91%, 560 students, 0% FRL); Kankakee High School (math 6% / reading 10%, grade F, #587 of 693 statewide, top 85%, 1,513 students, 0% FRL) — zoned schools average 0% FRL vs 78% district-wide (78 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+4.4%/yr); 115 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 145 units permitted in Kankakee County in 2024 (5 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $518 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Kankakee County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 4.4% rent growth), your $21k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 75 days — a 6% lower offer ($70k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 3.5% of price.
Recommended offer $70,406 (6.0% below list)

Questions for the listing agent

  1. It's been on market 75 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
1.88%
Cap rate
13.78%
Cash-on-cash
26.75%
DSCR
2.19
GRM
4.4

CMA / ARV

ARV (median comp)
$79,723
List price
$74,900
Delta
-6.05%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 4.38% rent growth · sell at horizon

5-year hold
IRR
22.5%
Equity multiple
1.94×
Total profit
$19,719
Equity at exit
$11,168
10-year hold
IRR
31.5%
Equity multiple
4.06×
Total profit
$64,269
Equity at exit
$6,476

Cash invested: $20,972 (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 60901

Home prices YoY
-32.5%
Rents YoY
4.4%
Active inventory
115
Price-to-rent
4.4×

Monthly cashflow live

Estimated rent
$1,406 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$219 /mo · $2,634/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$295
Net cashflow
$468

Break-even live

Break-even rent $815
Max offer price $74,900
Occupancy floor 62%

Sensitivity live

Price -10% $510 -5% $489 +0% $468 +5% $446 +10% $425
Rent -10% $356 -5% $412 +0% $468 +5% $523 +10% $579
Rate -1.0pp $505 -0.5pp $487 base $468 +0.5pp $448 +1.0pp $428

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
$18,725
Closing costs
$2,247
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
243 S 5th Ave Unit 247 Kankakee, IL 2.0 1.0 1000 $1,150 $1.15 45d 1 0.39mi
1017 N Schuyler Ave Unit 3 Kankakee, IL 2.0 1.0 800 $1,375 $1.72 45d 1 0.72mi

Listing history 20 events

  1. 2026-06-22
    days on market $74,900 Active 75 DOM
  2. 2026-06-19
    days on market $74,900 Active 72 DOM
  3. 2026-06-18
    days on market $74,900 Active 71 DOM
  4. 2026-06-17
    days on market $74,900 Active 70 DOM
  5. 2026-06-16
    days on market $74,900 Active 69 DOM
  6. 2026-06-15
    days on market $74,900 Active 68 DOM
  7. 2026-06-14
    days on market $74,900 Active 66 DOM
  8. 2026-06-13
    days on market $74,900 Active 65 DOM
  9. 2026-06-10
    days on market $74,900 Active 63 DOM
  10. 2026-06-09
    days on market $74,900 Active 62 DOM
  11. 2026-06-08
    days on market $74,900 Active 61 DOM
  12. 2026-06-07
    days on market $74,900 Active 60 DOM
  13. 2026-06-03
    days on market $74,900 Active 56 DOM
  14. 2026-06-02
    days on market $74,900 Active 55 DOM
  15. 2026-06-01
    days on market $74,900 Active 54 DOM
  16. 2026-05-31
    days on market $74,900 Active 53 DOM
  17. 2026-05-30
    days on market $74,900 Active 52 DOM
  18. 2026-05-16
    price $74,900 304-char remark
    Show marketing remark (304 chars)

    Nice home for any investors looking for a new projector or a homeowner looking to buy low and sell higher. Either way, this home has the potential to be a great investment. 3 bedrooms and 1 bathroom with a full unfinished basement with more possibilities. Nice sized lot that is mostly fenced in as well.

  19. 2026-05-01
    price $79,400 304-char remark
    Show marketing remark (304 chars)

    Nice home for any investors looking for a new projector or a homeowner looking to buy low and sell higher. Either way, this home has the potential to be a great investment. 3 bedrooms and 1 bathroom with a full unfinished basement with more possibilities. Nice sized lot that is mostly fenced in as well.

  20. 2026-04-08
    listed $79,900 Active 304-char remark
    Show marketing remark (304 chars)

    Nice home for any investors looking for a new projector or a homeowner looking to buy low and sell higher. Either way, this home has the potential to be a great investment. 3 bedrooms and 1 bathroom with a full unfinished basement with more possibilities. Nice sized lot that is mostly fenced in as well.

ⓘ 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
$2,634 · $219/mo
Projected year-2 tax
$2,634 · $219/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 3/10 Moderate 7 d/yr ≥105°F today · 16 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
$16,876
− Mortgage interest
−$4,196
− Property taxes
−$2,634
− Insurance
−$374
− Repairs & maintenance
−$1,350
− Management
−$1,350
− Depreciation
−$2,179
Taxable income
$4,793
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,150
After-tax cash flow
$4,460/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
Kankakee SD 111
NCES district ID
1720760
Math proficiency
6% ▼ -7.00%
Reading proficiency
13% ▼ -6.00%
Median HH income
$37,968
Composite
8.03/100
National rank
#9921
State rank
#584 of 620 in IL

Livability — Kankakee

Score
62/100
State rank
#832
US rank
#16432

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kankakee, IL
County
Kankakee County · 61,801 people
City population
33,128
Metro
Kankakee, IL
Population (ZIP)
33,128
Household income
$58,309
Rent vs Own
38.6% rent · 61.4% own
Severe rent burden
1317.0

Population outlook (Kankakee County) Hauer SSP2

Today (2025)
105,479 people
By 2030
101,792 · -3.5%
By 2040
93,479 · -11.4%
By 2050
85,061 · -19.4%
By 2075
67,314 · -36.2%
By 2100
52,439 · -50.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
White 47% Black 30% Hispanic / Latino 19% Two or more races 7%
Hispanic origin (detail)
Mexican 16%
Common ancestry
Lithuanian 4% Romanian 4% Slovak 1%
Foreign-born
10% · Canada
Languages at home
82% English-only · Spanish 16%

Political lean MEDSL · Kankakee

2024 margin
Strong R (+20.8) · D 38.7% · R 59.5% · Other 1.8%
2008→2024 swing
-25.4pp toward R · 2008: 4.6pp · 2024: -20.8pp
All cycles
2024: R+20.8 2020: R+16.5 2016: R+13.3 2012: R+3.4 2008: D+4.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -92.12%
Current HPI
190.8755
Rent YoY
▲ 4.38%
Metro
Kankakee, IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

-6.3% since first listed
3 events — show timeline
  • 2026-05-16 Price Changed $74,900 MRED as Distributed by MLS Grid
  • 2026-05-01 Price Changed $79,400 MRED as Distributed by MLS Grid
  • 2026-04-08 Listed $79,900 MRED as Distributed by MLS Grid

Property tax history

+9.7%/yr

Latest (2024): $2,634 · +3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…