CashFlowRE
Sign in Sign up
3222 W Glen Ave
C- Composite 51.06
Why this score? — see what drove the C- 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).

  • ARV discount +15.0/15.0
  • Cash flow +14.1/30.0
  • 1% rule +5.4/10.0
  • Rent growth +5.0/5.0
  • DSCR +4.3/10.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$149,900

3222 W Glen Ave · Peoria, IL 61614
3 bd · 1.0 ba · 1,985 sqft · SingleFamily public records · 19 Days on market
Built 1955 1.20 ac lot Est $216k · 31% under

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

Listing remarks

Coming Soon 6/3 - Spacious 3 bed ranch on over an acre lot with mature trees. Great potential to make it your own. Mechanicals and appliances in unknown condition and sold as-is. Property sold as-is.

Key facts

  • 1.2 acre lot
  • 2 garage spots
  • Built 1955

Property features AI

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; Shingle roof; Built in 1955
  • Construction: 1985 building area (living area); Not new construction
  • Exterior features: Level lot; Paved road access

Interior

  • Kitchen: Kitchen with tile flooring
  • Bedrooms: Three bedrooms (all on the main level)
  • Flooring: Carpet in bedrooms; Tile in kitchen
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: One fireplace; Partial basement with walk-out access; Egress windows in some bedrooms

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 $150k.

Deal economics

  • At list price, monthly cash flow is $22 ($262/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $148k (1.5% below list) — sets the bar for market timing.

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: Valeska Hinton Early Ch Ed Ctr (495 students, 0% FRL); Sterling Middle School (math 0% / reading 4%, grade F, #664 of 665 statewide, top 100%, 385 students, 0% FRL); Richwoods High School (math 30% / reading 35%, grade F, #152 of 693 statewide, top 22%, 1,580 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 fast (+10.3%/yr); 154 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 73 units permitted in Peoria County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k 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.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 2.9% of price; built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $147,651 (1.5% below list)

Questions for the listing agent

  1. Built in 1955 — 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
1.04%
Cap rate
6.47%
Cash-on-cash
0.62%
DSCR
1.03
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$216,365
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5524 N Big Hollow Rd 0.55mi 4/2.0 (+1) 2,003 (+1%) 3mo $220,000 $110 61
4502 NW Scenic Dr 0.32mi 4/2.0 (+1) 2,112 (+6%) 6mo $210,000 $99 61
3411 W Grimson Ave 0.33mi 3/2.0 1,867 (-6%) 20mo $235,000 $126 54
3020 W Alan Ct 0.35mi 3/3.0 2,118 (+7%) 12mo $311,500 $147 54
3352 W Lexington Ct 0.61mi 4/3.0 (+1) 1,986 (+0%) 7mo $205,000 $103 53
5423 N James Rd 0.56mi 3/2.0 2,026 (+2%) 18mo $195,000 $96 51
2811 W Larchmont Ln 0.74mi 4/2.5 (+1) 2,018 (+2%) 2mo $220,000 $109 50
5424 N James Rd 0.59mi 3/2.0 2,040 (+3%) 18mo $210,000 $103 49
2922 W Larchmont Ln 0.69mi 4/2.5 (+1) 1,824 (-8%) 3mo $230,000 $126 40
3208 W Westport Rd 0.71mi 3/1.5 1,818 (-8%) 14mo $185,000 $102 39
3235 W Westport Rd 0.66mi 3/2.5 2,071 (+4%) 20mo $235,000 $113 39
2833 Susan Curv 0.63mi 3/2.0 2,268 (+14%) 6mo $170,000 $75 38

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
-8.9%
Equity multiple
0.65×
Total profit
$-14,491
Equity at exit
$22,351
10-year hold
IRR
6.9%
Equity multiple
1.65×
Total profit
$27,383
Equity at exit
$12,961

Cash invested: $41,972 (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 61614

Home prices YoY
-29.1%
Rents YoY
10.3%
Active inventory
154
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,566 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$367 /mo · $4,402/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$329
Net cashflow
$22

Break-even live

Break-even rent $1,538
Max offer price $149,900
Occupancy floor 94%

Sensitivity live

Price -10% $107 -5% $64 +0% $22 +5% $-21 +10% $-63
Rent -10% $-102 -5% $-40 +0% $22 +5% $84 +10% $146
Rate -1.0pp $97 -0.5pp $60 base $22 +0.5pp $-17 +1.0pp $-57

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
$37,475
Closing costs
$4,497
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
3910 W Verner Dr Peoria, IL 4.0 2.0 1776 $1,800 $1.01 45d 1 0.97mi
2020 W Glen Ave Peoria, IL 3.0 2.0 1320 $1,700 $1.29 15d 1 1.02mi

Listing history 16 events

  1. 2026-06-22
    days on market $149,900 Active 19 DOM
  2. 2026-06-19
    days on market $149,900 Active 17 DOM
  3. 2026-06-18
    days on market $149,900 Active 16 DOM
  4. 2026-06-17
    days on market $149,900 Active 15 DOM
  5. 2026-06-16
    days on market $149,900 Active 14 DOM
  6. 2026-06-15
    days on market $149,900 Active 13 DOM
  7. 2026-06-14
    days on market $149,900 Active 11 DOM
  8. 2026-06-13
    days on market $149,900 Active 10 DOM
  9. 2026-06-10
    pricedays on market $149,900 Active 8 DOM
  10. 2026-06-09
    days on market $175,000 Active 7 DOM
  11. 2026-06-08
    days on market $175,000 Active 6 DOM
  12. 2026-06-07
    days on market $175,000 Active 5 DOM
  13. 2026-06-03
    statusdays on market $175,000 Active 1 DOM
  14. 2026-06-02
    days on market $175,000 Coming Soon 2 DOM
  15. 2026-06-01
    remarks 199-char remark
  16. 2026-06-01
    listed $175,000 Coming Soon 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
$4,402 · $367/mo
Projected year-2 tax
$4,402 · $367/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 ≥104°F today · 16 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
$18,793
− Mortgage interest
−$8,397
− Property taxes
−$4,402
− Insurance
−$750
− Repairs & maintenance
−$1,503
− Management
−$1,503
− Depreciation
−$4,361
Taxable loss
−$2,123
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$510
After-tax cash flow
$771/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)
27,370
Household income
$66,924
Rent vs Own
35.8% rent · 64.2% own
Severe rent burden
1179.0

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
Predominantly White (70%)
Race & ethnicity
White 70% Black 17% Two or more races 5% Asian 5% Hispanic / Latino 5%
Common ancestry
Romanian 2% Lithuanian 2% Italian 2%
Foreign-born
9% · Canada, South Korea, China
Languages at home
92% English-only · Spanish 2% Other Asian/Pacific 2% Other Indo-European 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
▼ -76.07%
Current HPI
185.122
Rent YoY
▲ 10.35%
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

+14483.3% since first listed
4 events — show timeline
  • 2026-05-31 Coming Soon $175,000 RMLSA as Distributed by MLS Grid
  • 2022-05-18 Price Changed $1,200 RENT.
  • 2021-08-06 Listing Removed RMLSA as Distributed by MLS Grid
  • 2021-08-06 Listing Removed RMLSA as Distributed by MLS Grid

Property tax history

+1.9%/yr

Latest (2024): $4,402 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…