CashFlowRE
Sign in Sign up
1126 16th Ave Duplex
B- Composite 66.52
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
  • Rent growth +4.9/5.0
  • ARV discount +4.8/15.0
  • Livability +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$139,900

1126 16th Ave · Rockford, IL 61104
4 bd · 2.0 ba · — sqft · MultiFamily · 47 Days on market
Built 1915 Est $132k · 6% over

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

This 1,430 sq ft multi-family property features two units, each with 2 bedrooms and 1 bathroom. Both units offer comfortable living spaces, and the large yard adds extra appeal for tenants or outdoor use. Perfect for investors or owner-occupants looking to generate rental income.

Key facts

  • Large yard
  • Two units
  • 2 parking spots

Tags

MULTI-FAMILY PROPERTYTWO UNITSLARGE YARD

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 × 2-bed/1-bath units multifamily listed at $140k.

Deal economics

  • At list price, monthly cash flow is $824 ($10k/yr) — positive. Per door: $412/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $136k (3.0% below list) — sets the bar for market timing.
  • Cap rate 13.4% vs local median 6.1% in Rockford — 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 (#876 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • Rockford SD 205 (urban): math 12% / reading 16% proficiency, ranked #533 of 620 in IL (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+9.7%/yr); 69 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 285 units permitted in Winnebago County in 2024 (0 in 5+ unit buildings).
  • At $2,195/mo this rent would consume 78% of the median local household income ($34k/yr) (locally 1406% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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.
  • Winnebago 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 + 8.0% rent growth), your $39k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 47 days — a 3% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 4y 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 $55k; list at $140k implies a 155% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1915 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $135,703 (3.0% below list)

Questions for the listing agent

  1. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1915 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.57%
Cap rate
13.36%
Cash-on-cash
25.25%
DSCR
2.12
GRM
5.3

CMA / ARV

ARV (median comp)
$131,942
List price
$139,900
Delta
6.03%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1126 16th Ave 0.00mi 4/2.0 0mo $132,000 87
1627 7th St 0.07mi 4/2.0 4mo $115,000 81
1821 7th St 0.16mi 5/2.0 (+1) 2mo $190,000 73
1611 S 4th St 0.30mi 4/2.0 2mo $170,000 72
1323 Broadway 0.24mi 3/2.0 (-1) 2mo $75,000 69
1204 S 6th St 0.36mi 4/2.0 3mo $128,000 68
1509 16th Ave 0.34mi 5/2.0 (+1) 1mo $203,000 66
2242 7th St 0.51mi 4/2.0 1mo $170,000 63
2111 S 4th St 0.46mi 4/2.0 4mo $151,000 63
906 S 5th St 0.58mi 4/2.0 1mo $138,000 59
1531 12th Ave 0.47mi 4/4.0 4mo $160,000 55
1443 8th Ave 0.66mi 4/4.0 1,388 3mo $219,900 $158 46

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
24.2%
Equity multiple
2.06×
Total profit
$41,433
Equity at exit
$20,860
10-year hold
IRR
34.9%
Equity multiple
4.99×
Total profit
$156,476
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 61104

Home prices YoY
-21.4%
Rents YoY
9.7%
Active inventory
69
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$2,195 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$118 /mo · $1,413/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$461
Net cashflow
$824

Break-even live

Break-even rent $1,151
Max offer price $139,900
Occupancy floor 57%

Sensitivity live

Price -10% $904 -5% $864 +0% $824 +5% $785 +10% $745
Rent -10% $651 -5% $738 +0% $824 +5% $911 +10% $998
Rate -1.0pp $895 -0.5pp $860 base $824 +0.5pp $788 +1.0pp $751

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,195

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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1612 10th St Unit 2 Rockford, IL 3.0 1.0 $1,250 45d 1 0.26mi
1231 11th Ave Rockford, IL 4.0 1.0 1284 $1,450 $1.13 45d 1 0.37mi
1519 17th Ave Rockford, IL 3.0 2.0 1500 $1,600 $1.07 14d 1 0.38mi
2217 8th St Rockford, IL 3.0 1.0 1260 $1,500 $1.19 45d 1 0.45mi
1119 9th Ave Unit 1W Rockford, IL 3.0 1.0 1155 $1,600 $1.39 45d 1 0.50mi
344 Buckbee St Rockford, IL 3.0 2.0 $1,300 45d 1 0.67mi
1351 7th Ave Rockford, IL 4.0 2.0 1040 $2,000 $1.92 45d 1 0.69mi
1209 6th Ave Rockford, IL 3.0 1.0 $1,500 22d 1 0.71mi
713 S 4th St Unit Upper Rockford, IL 4.0 2.0 $1,500 45d 1 0.75mi
1004 15th St Rockford, IL 4.0 1.5 1267 $1,450 $1.14 22d 1 0.90mi
1202 18th St Unit 3 Rockford, IL 3.0 1.0 1500 $1,700 $1.13 14d 1 1.01mi
333 S Gardiner Ave Unit AVE2 Rockford, IL 4.0 1.0 1306 $1,600 $1.23 45d 1 1.16mi
507 Oak St Unit 2 Rockford, IL 3.0 2.5 $1,250 22d 1 1.17mi
222 S 2nd St Unit 224 Rockford, IL 3.0 1.0 $1,350 22d 1 1.19mi
512 Market St Unit 512 UPPER Rockford, IL 3.0 1.0 $1,750 45d 1 1.31mi
1229 S Church St Unit 2 Rockford, IL 3.0 1.0 1096 $1,300 $1.19 45d 1 1.34mi

Listing history 8 events

  1. 2026-05-05
    status Pending 280-char remark
    Show marketing remark (280 chars)

    This 1,430 sq ft multi-family property features two units, each with 2 bedrooms and 1 bathroom. Both units offer comfortable living spaces, and the large yard adds extra appeal for tenants or outdoor use. Perfect for investors or owner-occupants looking to generate rental income.

  2. 2026-04-20
    price $139,900 280-char remark
    Show marketing remark (280 chars)

    This 1,430 sq ft multi-family property features two units, each with 2 bedrooms and 1 bathroom. Both units offer comfortable living spaces, and the large yard adds extra appeal for tenants or outdoor use. Perfect for investors or owner-occupants looking to generate rental income.

  3. 2026-03-18
    listed $149,000 Active 280-char remark
    Show marketing remark (280 chars)

    This 1,430 sq ft multi-family property features two units, each with 2 bedrooms and 1 bathroom. Both units offer comfortable living spaces, and the large yard adds extra appeal for tenants or outdoor use. Perfect for investors or owner-occupants looking to generate rental income.

  4. 2022-11-28
    historical 507-char remark
    Show marketing remark (507 chars)

    (2) family residential nestled between the 11th Street and Kishwaukee corridor. Each unit has 2 bedrooms and 1 full bath. Both sides occupied by owner/family. (Property IS NOT currently used for rental income. ) Each unit has gas stove, microwave, and refrigerator. 1126 has new vanity and new toilet. 1126 1/2 unit has new tile flooring, new vanity, toilet and bath tub. Window A/C units stay. Water heater on 1126 1/2 side is appx 5 yrs old. New roof September 2021. Fully fenced yard. Basement is clean!

  5. 2022-11-10
    soldstatus $54,900
  6. 2022-11-07
    soldstatus $54,900 Closed 507-char remark
    Show marketing remark (507 chars)

    (2) family residential nestled between the 11th Street and Kishwaukee corridor. Each unit has 2 bedrooms and 1 full bath. Both sides occupied by owner/family. (Property IS NOT currently used for rental income. ) Each unit has gas stove, microwave, and refrigerator. 1126 has new vanity and new toilet. 1126 1/2 unit has new tile flooring, new vanity, toilet and bath tub. Window A/C units stay. Water heater on 1126 1/2 side is appx 5 yrs old. New roof September 2021. Fully fenced yard. Basement is clean!

  7. 2022-10-11
    historical 507-char remark
    Show marketing remark (507 chars)

    (2) family residential nestled between the 11th Street and Kishwaukee corridor. Each unit has 2 bedrooms and 1 full bath. Both sides occupied by owner/family. (Property IS NOT currently used for rental income. ) Each unit has gas stove, microwave, and refrigerator. 1126 has new vanity and new toilet. 1126 1/2 unit has new tile flooring, new vanity, toilet and bath tub. Window A/C units stay. Water heater on 1126 1/2 side is appx 5 yrs old. New roof September 2021. Fully fenced yard. Basement is clean!

  8. 2022-10-09
    listed $54,900 507-char remark
    Show marketing remark (507 chars)

    (2) family residential nestled between the 11th Street and Kishwaukee corridor. Each unit has 2 bedrooms and 1 full bath. Both sides occupied by owner/family. (Property IS NOT currently used for rental income. ) Each unit has gas stove, microwave, and refrigerator. 1126 has new vanity and new toilet. 1126 1/2 unit has new tile flooring, new vanity, toilet and bath tub. Window A/C units stay. Water heater on 1126 1/2 side is appx 5 yrs old. New roof September 2021. Fully fenced yard. Basement is clean!

ⓘ 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
$1,413 · $118/mo
Projected year-2 tax
$2,294 · $191/mo
Expected delta
+$881/yr (+$73/mo · 62.4%)

ⓘ 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 2/10 Low 7 d/yr ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$26,340
− Mortgage interest
−$7,837
− Property taxes
−$1,413
− Insurance
−$700
− Repairs & maintenance
−$2,107
− Management
−$2,107
− Depreciation
−$4,070
Taxable income
$8,107
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,946
After-tax cash flow
$7,947/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
Rockford SD 205
NCES district ID
1734510
Math proficiency
12% ▼ -2.00%
Reading proficiency
16% ▼ -3.00%
Median HH income
$42,533
Composite
12.21/100
National rank
#9649
State rank
#533 of 620 in IL

Livability — Rockford

Score
62/100
State rank
#876
US rank
#17035

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Rockford, IL
County
Winnebago County · 147,297 people
City population
147,297
Metro
Rockford, IL
Population (ZIP)
17,222
Household income
$33,772
Rent vs Own
62.2% rent · 37.8% own
Severe rent burden
1406.0

Population outlook (Winnebago County) Hauer SSP2

Today (2025)
271,080 people
By 2030
260,684 · -3.8%
By 2040
238,405 · -12.1%
By 2050
216,129 · -20.3%
By 2075
172,882 · -36.2%
By 2100
135,336 · -50.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 41% Hispanic / Latino 26% Black 25% Two or more races 13% Asian 4%
Hispanic origin (detail)
Mexican 22% Puerto Rican 2%
Common ancestry
Romanian 2% Portuguese 2% Lithuanian 2%
Foreign-born
16% · Canada, South Korea, Philippines
Languages at home
74% English-only · Spanish 18% Other Asian/Pacific 3% Russian/Polish/Slavic 1%

Political lean MEDSL · Winnebago

2024 margin
Toss-up / Even · D 49.5% · R 49.0% · Other 1.5%
2008→2024 swing
-12.2pp toward R · 2008: 12.8pp · 2024: 0.6pp
All cycles
2024: D+0.6 2020: D+2.5 2016: R+1.2 2012: D+5.7 2008: D+12.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -63.40%
Current HPI
233.0219
Rent YoY
▲ 9.67%
Metro
Rockford, IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

+154.8% since first listed
8 events — show timeline
  • 2026-05-05 Pending NWIAR
  • 2026-04-20 Price Changed $139,900 NWIAR
  • 2026-03-18 Listed $149,000 NWIAR
  • 2022-11-28 Delisted NWIAR
  • 2022-11-10 Sold (Public Records) $54,900 Public Records
  • 2022-11-07 Sold (MLS) $54,900 NWIAR
  • 2022-10-11 Delisted NWIAR
  • 2022-10-09 Listed $54,900 NWIAR

Property tax history

-1.6%/yr

Latest (2024): $1,413 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…