CashFlowRE
Sign in Sign up
724 E Kansas St
B+ Composite 75.61
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 +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.7/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$29,900

724 E Kansas St · Peoria, IL 61603
3 bd · 1.0 ba · 1,422 sqft · SingleFamily public records · 4 Days on market
Built 1930 6,063 sqft lot Est $50k · 40% under ↓ 46% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Large home conveniently located to shopping, eateries and schools. With TLC could be great home for large family or great investment property. SOLD-AS-IS

Key facts

  • 6,063 sq ft lot
  • Parking
  • Built 1930

Property features AI

Exterior

  • Parking: On-street parking (paved)
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; Two levels
  • Construction: Shingle roof; Built in 1930
  • Exterior features: Level lot; Paved road access; Lot dimensions approximately 43 x 141

Interior

  • Kitchen: Kitchen on main level
  • Bedrooms: Three bedrooms (two on upper level; one on upper level listed as Bedroom 1 with egress window, one as Bedroom 2 with egress window, one as Bedroom 3 with egress window)
  • Flooring: Other flooring throughout
  • Bathrooms: One full bathroom
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Full basement; No fireplaces

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 single-family listed at $30k.

Deal economics

  • At list price, monthly cash flow is $596 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $30k).
  • Cap rate 30.2% 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: 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 (+3.5%/yr); 104 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 73 units permitted in Peoria County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($42k/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 $207 of loan paydown is wiped out by about $897 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 + 3.5% rent growth), your $8k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 27y 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 4.0% of price; built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $29,900

Questions for the listing agent

  1. Built in 1930 — 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 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
3.66%
Cap rate
30.22%
Cash-on-cash
85.45%
DSCR
4.80
GRM
2.3

CMA / ARV

ARV (on-the-fly)
$49,770
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
714 E Kansas St 0.02mi 3/1.5 1,538 (+8%) 2mo $26,666 $17 82
1620 N Wisconsin Ave 0.30mi 3/1.5 1,488 (+5%) 1mo $90,000 $60 75
1826 N California Ave 0.19mi 3/1.5 1,564 (+10%) 1mo $34,900 $22 72
829 E Mcclure Ave 0.48mi 2/1.0 (-1) 1,412 (-1%) 0mo $35,000 $25 71
908 E Behrends Ave 0.20mi 3/1.5 1,240 (-13%) 1mo $65,000 $52 67
1016 E Virginia Ave 0.57mi 3/2.5 1,427 (+0%) 1mo $83,000 $58 66
1404 NE Glendale Ave 0.48mi 3/1.0 1,292 (-9%) 2mo $35,000 $27 61
2206 N Wisconsin Ave 0.26mi 3/2.0 1,217 (-14%) 0mo $30,000 $25 60
1712 NE Monroe St 0.73mi 3/1.0 1,280 (-10%) 1mo $55,000 $43 49
503 Evans St 0.74mi 3/1.0 1,289 (-9%) 2mo $45,000 $35 48
1507 NE Perry Ave 0.55mi 2/1.0 (-1) 1,224 (-14%) 1mo $77,500 $63 45
1501 NE Madison Ave 0.71mi 3/2.0 1,576 (+11%) 1mo $34,000 $22 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 · 3.49% rent growth · sell at horizon

5-year hold
IRR
86.5%
Equity multiple
5.03×
Total profit
$33,720
Equity at exit
$4,458
10-year hold
IRR
89.8%
Equity multiple
10.64×
Total profit
$80,723
Equity at exit
$2,585

Cash invested: $8,372 (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 61603

Home prices YoY
-31.8%
Rents YoY
3.5%
Active inventory
104
Price-to-rent
2.3×

Monthly cashflow live

Estimated rent
$1,095 high interval (Pro) →
Mortgage (P&I)
$157
Tax from tax record
$100 /mo · $1,195/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$230
Net cashflow
$596

Break-even live

Break-even rent $340
Max offer price $29,900
Occupancy floor 41%

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
$7,475
Closing costs
$897
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1806 N Peoria Ave Peoria, IL 4.0 1.5 1668 $894 $0.54 13d 1 0.36mi
2121 N Prospect Rd Peoria, IL 3.0 1.0 946 $802 $0.85 13d 1 0.42mi
308 E Archer Ave Peoria, IL 3.0 1.0 1444 $950 $0.66 13d 1 0.46mi
901 NE Glen Oak Ave Unit 2 Peoria, IL 3.0 1.0 1120 $1,200 $1.07 21d 1 0.46mi
2210 Knoxville Ave #2212 Peoria, IL 2.0 1.0 1284 $950 $0.74 43d 1 0.53mi
505 E Virginia Ave Peoria, IL 2.0 2.0 1204 $758 $0.63 13d 1 0.56mi
506 Caroline St Unit B Peoria, IL 2.0 1.0 1000 $900 $0.90 13d 1 0.67mi
501 W Columbia Ter Unit 3 Peoria, IL 3.0 1.0 1500 $1,400 $0.93 43d 1 0.98mi
2302 NE Monroe St Peoria, IL 3.0 1.0 1100 $875 $0.80 13d 1 1.00mi
416 W Main St Unit A Peoria, IL 2.0 1.0 1050 $950 $0.90 43d 1 1.12mi
903 W Brons Ave Peoria, IL 3.0 1.0 971 $995 $1.02 43d 1 1.17mi
814 W McClure Ave Peoria, IL 3.0 1.0 1148 $1,100 $0.96 43d 1 1.18mi
526 Fairholm Ave Peoria, IL 3.0 2.0 1174 $925 $0.79 43d 1 1.26mi
913 W McClure Ave Peoria, IL 3.0 1.0 1400 $1,200 $0.86 21d 1 1.27mi
123 SW Jefferson Ave Unit E15SW Peoria, IL 2.0 2.0 1100 $1,750 $1.59 13d 1 1.30mi
123 SW Jefferson Ave Unit E16 NE Peoria, IL 2.0 2.0 1199 $2,250 $1.88 21d 1 1.30mi
2023 N Underhill St Peoria, IL 3.0 1.0 1050 $1,200 $1.14 13d 1 1.40mi
818 W Moss Ave Peoria, IL 2.0 2.0 1580 $1,800 $1.14 13d 1 1.49mi

Listing history 5 events

  1. 2026-06-19
    days on market $29,900 Active 4 DOM
  2. 2026-06-18
    days on market $29,900 Active 3 DOM
  3. 2026-06-17
    days on market $29,900 Active 2 DOM
  4. 2026-06-15
    remarks 153-char remark
  5. 2026-06-15
    listed $29,900 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
$1,195 · $100/mo
Projected year-2 tax
$1,195 · $100/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
$13,139
− Mortgage interest
−$1,675
− Property taxes
−$1,195
− Insurance
−$150
− Repairs & maintenance
−$1,051
− Management
−$1,051
− Depreciation
−$870
Taxable income
$7,147
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,715
After-tax cash flow
$5,438/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)
15,356
Household income
$41,618
Rent vs Own
47.1% rent · 52.9% own
Severe rent burden
849.0

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 0.68)
Race & ethnicity
Black 43% White 36% Two or more races 12% Hispanic / Latino 10% Asian 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Italian 2% Slovak 1% Lithuanian 1%
Foreign-born
7% · Canada
Languages at home
91% English-only · Spanish 6% Tagalog/Filipino 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
▼ -65.98%
Current HPI
141.5343
Rent YoY
▲ 3.49%
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

-45.5% since first listed
8 events — show timeline
  • 2026-06-15 Listed $29,900 RMLSA 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
  • 2003-08-28 Sold (MLS) $27,700 RMLSA as Distributed by MLS Grid
  • 2003-06-27 Listed $30,000 RMLSA as Distributed by MLS Grid
  • 2000-03-02 Sold (Public Records) $55,000 Public Records
  • 2000-02-28 Sold (MLS) $54,900 RMLSA as Distributed by MLS Grid
  • 1999-11-04 Listed $54,900 RMLSA as Distributed by MLS Grid

Property tax history

-0.3%/yr

Latest (2025): $1,195 · +6.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…