CashFlowRE
Sign in Sign up
2840 S 4th St
D+ Composite 48.36
Why this score? — see what drove the D+ 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 +22.6/30.0
  • DSCR +7.3/10.0
  • 1% rule +5.2/10.0
  • Rent growth +5.0/5.0
  • Livability +4.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$109,900

2840 S 4th St · Southern View, IL 62703
2 bd · 1.0 ba · 890 sqft · SingleFamily · 1 Days on market
7,515 sqft lot Est $93k · 18% over

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

Listing remarks MLS

Great starter home or investment property. Full basement. Roof & gutters replaced 2+/- years ago, new AC compressor 2017, water heater 2016, updated 100 MAP electrical panel. Wood/vinyl in living room & bedrooms, hardwood under some floors, deep fenced lot, storage shed. Appliances can stay. Newer stove & refrigerator.

Key facts

  • Extra deep lot
  • Lots of upgrades
  • 7,515 sq ft lot

Tags

EXTRA DEEP LOTLOTS OF UPGRADES

Property features AI

Exterior

  • Parking: Carport
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; Living area reported as 890 (building area 890)
  • Construction: Shingle roof; Year built not specified
  • Exterior features: Level lot; Lot dimensions approximately 167 x 45

Interior

  • Kitchen: Kitchen with vinyl flooring (~12.9 x 12.3 ft); Includes dishwasher and refrigerator
  • Bedrooms: 2 bedrooms (main level and upper level); Bedroom 1 on main level with hardwood flooring (~11.3 x 11 ft); Bedroom 2 on main level with hardwood flooring (~12.1 x 9 ft)
  • Flooring: Hardwood flooring in bedrooms and living room; Vinyl flooring in kitchen
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Dishwasher; Refrigerator; Washer; Dryer; Unfinished basement
  • Laundry & utility: Washer and dryer included

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 $110k.

Deal economics

  • At list price, monthly cash flow is $188 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).

Location & tenants

  • Location reads 82/100 on livability (#78 in IL, #1,278 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: crime F, employment D-.
  • Springfield SD 186 (urban): math 17% / reading 22% proficiency, ranked #438 of 620 in IL (top 71%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+12.2%/yr); 107 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 225 units permitted in Sangamon County in 2024 (48 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $760 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Sangamon County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $31k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 8y 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.
  • Current owner paid $60k; list at $110k implies a 83% gain — meaningful room to come down on a strong offer.
Recommended offer $109,900

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
1.02%
Cap rate
8.34%
Cash-on-cash
7.32%
DSCR
1.33
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$93,450
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2925 4th St 0.10mi 2/1.0 937 (+5%) 4mo $125,000 $133 84
2913 S 5th St 0.07mi 2/1.0 975 (+10%) 8mo $127,000 $130 74
2517 S 10th St 0.61mi 2/1.0 864 (-3%) 2mo $44,000 $51 65
2345 S 6th St 0.67mi 2/1.0 899 (+1%) 8mo $83,000 $92 61
2652 Yale Blvd 0.54mi 2/1.0 840 (-6%) 7mo $76,000 $90 60
2356 S 9th St 0.72mi 2/1.0 934 (+5%) 2mo $80,000 $86 56
2621 S 4th St 0.29mi 2/2.0 1,022 (+15%) 2mo $130,000 $127 56
300 W Lenox Ave 0.63mi 2/1.0 790 (-11%) 2mo $67,500 $85 50
2357 S 8th St 0.68mi 2/1.0 965 (+8%) 5mo $124,000 $128 50
2360 S 9th St 0.72mi 2/1.5 974 (+9%) 2mo $70,000 $72 47
3163 Carman Ave 0.51mi 2/1.0 1,020 (+15%) 6mo $112,500 $110 46
3328 S 4th St 0.63mi 1/2.0 (-1) 953 (+7%) 8mo $99,900 $105 44

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
0.0%
Equity multiple
1.00×
Total profit
$35
Equity at exit
$16,386
10-year hold
IRR
14.0%
Equity multiple
2.37×
Total profit
$42,253
Equity at exit
$9,502

Cash invested: $30,772 (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 62703

Home prices YoY
-28.9%
Rents YoY
12.2%
Active inventory
107
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,119 high interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$75 /mo · $895/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$235
Net cashflow
$188

Break-even live

Break-even rent $882
Max offer price $109,900
Occupancy floor 78%

Sensitivity live

Price -10% $250 -5% $219 +0% $188 +5% $157 +10% $125
Rent -10% $99 -5% $143 +0% $188 +5% $232 +10% $276
Rate -1.0pp $243 -0.5pp $216 base $188 +0.5pp $159 +1.0pp $130

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
$27,475
Closing costs
$3,297
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
604 Bryn Mawr Blvd Springfield, IL 2.0 1.0 850 $1,100 $1.29 44d 1 0.35mi
2328 S 10th St Springfield, IL 3.0 1.0 1100 $1,200 $1.09 44d 1 0.80mi
2257 S 10th St Springfield, IL 2.0 1.0 1100 $1,150 $1.05 44d 1 0.86mi
1908 S 4th St Springfield, IL 1.0 1.0 800 $850 $1.06 22d 1 1.12mi
2715 S MacArthur Blvd Unit 01 Springfield, IL 2.0 1.5 935 $975 $1.04 44d 1 1.12mi
2949 Fox Bridge Rd Springfield, IL 2.0 1.0 900 $960 $1.07 22d 1 1.15mi
12 Douglas Ct Springfield, IL 3.0 1.0 1000 $1,300 $1.30 22d 1 1.18mi
6 Ridge Ct Springfield, IL 3.0 1.0 905 $1,350 $1.49 44d 1 1.26mi
1600 S 6th St Unit 1 Springfield, IL 3.0 2.0 1100 $1,250 $1.14 22d 1 1.45mi
1501 S Spring St Springfield, IL 2.0 1.0 1000 $1,000 $1.00 22d 1 1.46mi

Listing history 2 events

  1. 2026-06-02
    remarks 93-char remark
  2. 2026-06-02
    listed $109,900 Active 1 DOM

ⓘ 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
$895 · $75/mo
Projected year-2 tax
$1,695 · $141/mo
Expected delta
+$800/yr (+$67/mo · 89.4%)

ⓘ 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 ≥105°F today · 20 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 · 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
$13,433
− Mortgage interest
−$6,156
− Property taxes
−$895
− Insurance
−$550
− Repairs & maintenance
−$1,075
− Management
−$1,075
− Depreciation
−$3,197
Taxable income
$486
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$117
After-tax cash flow
$2,135/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
Springfield SD 186
NCES district ID
1737080
Math proficiency
17% ▼ -7.00%
Reading proficiency
22% ▼ -5.00%
Median HH income
$43,744
Composite
16.89/100
National rank
#9142
State rank
#438 of 620 in IL

Livability — Southern View

Score
82/100
State rank
#78
US rank
#1278

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Southern View, IL
County
Sangamon County · 115,414 people
Metro
Springfield, IL
Population (ZIP)
28,922
Household income
$45,009
Rent vs Own
42.5% rent · 57.5% own
Severe rent burden
1626.0

Population outlook (Sangamon County) Hauer SSP2

Today (2025)
198,317 people
By 2030
196,127 · -1.1%
By 2040
188,664 · -4.9%
By 2050
179,624 · -9.4%
By 2075
155,027 · -21.8%
By 2100
122,588 · -38.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 53% Black 35% Two or more races 7% Hispanic / Latino 5%
Common ancestry
Lithuanian 2% Romanian 2% Italian 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 3% Arabic 1%

Political lean MEDSL · Sangamon

2024 margin
Toss-up / Even · D 46.6% · R 51.6% · Other 1.8%
2008→2024 swing
-9.3pp toward R · 2008: 4.4pp · 2024: -5.0pp
All cycles
2024: R+5.0 2020: R+4.4 2016: R+9.4 2012: R+8.7 2008: D+4.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -59.69%
Current HPI
147.0877
Rent YoY
▲ 12.19%
Metro
Springfield, IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

+174.8% since first listed
5 events — show timeline
  • 2026-06-01 Listed $109,900 RMLSA as Distributed by MLS Grid
  • 2019-01-02 Sold (Public Records) $60,000 Public Records
  • 2019-01-02 Sold (MLS) $60,000 RMLSA as Distributed by MLS Grid
  • 2018-10-31 Listed $67,500 RMLSA as Distributed by MLS Grid
  • 2001-11-21 Sold (Public Records) $40,000 Public Records

Property tax history

-3.6%/yr

Latest (2025): $895 · +7.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…