CashFlowRE
Sign in Sign up
1319 Eisenhower Rd 🔨 Auction
C+ Composite 61.95
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).

  • Cash flow +26.2/30.0
  • DSCR +8.9/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.0/10.0
  • Schools +4.1/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$20,000

1319 Eisenhower Rd · Mascoutah, IL 62258
1 bd · 2.0 ba · 684 sqft · SingleFamily public records · 22 Days on market
Built 1919 5,227 sqft lot ↓ 31% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Price listed is Starting Bid Only. Bidding starts closing 6/4/2026 @ 5:30 p. m. Opportunity awaits for investors with this 1BR/1BA single-family home nestled in the heart of Mascoutah! This cozy home features a comfortable living room with front-facing windows that provide plenty of natural light. The centrally located kitchen includes washer and dryer hookups for added convenience. Just steps away, you’ll find a full bath and a spacious single bedroom offering access to a side, covered porch. Conveniently located just minutes from local schools, parks, and Scott Air Force Base, this property offers great potential for rental income or future investment opportunities. Property will se

Key facts

  • 5,227 sq ft lot
  • Built 1919
  • Listed 22 days

Property features AI

Finance

  • Other: Lot size approximately 0.12 acre
  • Financial info: Auction listing; Lease not considered

Exterior

  • Parking: No designated parking or carport listed
  • Utilities: Public water; Public sewer; Electricity connected; Natural gas connected; Water connected; Sewer connected; Electric service: Other
  • Home design: Single-family residence; One story; Private ownership; Property condition: fixer
  • Construction: Shingle roof; Construction material: Other; Above-grade finished area reported as 684
  • Exterior features: Back yard; Front yard; A few trees on the lot

Interior

  • Bedrooms: One bedroom on the main level
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Forced air heating; Cooling: Other
  • Interior features: Crawl space basement; No fireplace; Four total rooms

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $20,000 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $97,810 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 1-bed/2.0-bath single-family listed at $20k.

Deal economics

  • At list price, monthly cash flow is $249 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $20k).
  • Recommended offer: $20k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.3% vs local median 3.0% in Mascoutah — 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 68/100 on livability (#471 in IL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, health & safety F.
  • Mascoutah CUD 19 (town): math 42% / reading 48% proficiency, ranked #80 of 620 in IL (top 13%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 16% free/reduced lunch — higher-income household profile.
  • Zoned schools: Mascoutah High School (math 39% / reading 46%, grade F, #73 of 693 statewide, top 11%, 1,227 students, 0% FRL) — zoned schools average 0% FRL vs 16% district-wide (16 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 58 active listings in the ZIP; solid renter incomes; 783 units permitted in St. Clair County in 2024 (378 in 5+ unit buildings).
  • This rent is only 15% of the median local income ($95k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $676 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • St. Clair County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $27k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($20k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 7.3% of price; built in 1919 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $19,700 (1.5% below list)

Questions for the listing agent

  1. Built in 1919 — 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. 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
1.20%
Cap rate
9.35%
Cash-on-cash
10.90%
DSCR
1.49
GRM
7.0

CMA / ARV

ARV (median comp)
$97,810
List price
$20,000
Delta
-79.55%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
0.0%
Equity multiple
1.00×
Total profit
$15
Equity at exit
$14,584
10-year hold
IRR
9.7%
Equity multiple
1.75×
Total profit
$20,490
Equity at exit
$8,457

Cash invested: $27,387 (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 62258

Home prices YoY
-27.2%
Active inventory
58
Price-to-rent
1.4×

Monthly cashflow live

Estimated rent
$1,171 medium interval (Pro) →
Mortgage (P&I)
$513
Tax est. 1.5%
$122 /mo · $1,467/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$246
Net cashflow
$249

Break-even live

Break-even rent $856
Max offer price $97,810
Occupancy floor 74%

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
$24,452
Closing costs
$2,934
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.

Listing history 8 events

  1. 2026-06-07
    statusdays on market $20,000 Pending 22 DOM
  2. 2026-06-03
    days on market $20,000 Active 20 DOM
  3. 2026-06-02
    days on market $20,000 Active 19 DOM
  4. 2026-06-01
    days on market $20,000 Active 18 DOM
  5. 2026-05-31
    days on market $20,000 Active 17 DOM
  6. 2026-05-15
    listed $20,000 Active 963-char remark
  7. 2026-05-14
    historical $20,000 963-char remark
  8. 1997-10-20
    soldstatus $29,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥106°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$14,047
− Mortgage interest
−$5,479
− Property taxes
−$1,467
− Insurance
−$489
− Repairs & maintenance
−$1,124
− Management
−$1,124
− Depreciation
−$2,845
Taxable income
$1,519
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$365
After-tax cash flow
$2,621/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
Mascoutah CUD 19
NCES district ID
1724940
Math proficiency
42% ▼ -7.00%
Reading proficiency
48% ▼ -11.00%
Median HH income
$69,922
Composite
40.52/100
National rank
#3708
State rank
#80 of 620 in IL

Livability — Mascoutah

Score
68/100
State rank
#471
US rank
#9746

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mascoutah, IL
County
Saint Clair County · 169,691 people
City population
10,437
Metro
St. Louis, MO-IL
Population (ZIP)
10,437
Household income
$94,655
Rent vs Own
25.8% rent · 74.2% own
Severe rent burden
209.0

Population outlook (St. Clair County) Hauer SSP2

Today (2025)
250,366 people
By 2030
240,511 · -3.9%
By 2040
217,391 · -13.2%
By 2050
192,699 · -23.0%
By 2075
140,637 · -43.8%
By 2100
100,499 · -59.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Two or more races 8% Hispanic / Latino 7% Black 3% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Romanian 4% Slovak 2% Italian 2%
Foreign-born
3% · Canada
Languages at home
92% English-only · Spanish 4% Tagalog/Filipino 1% Other Asian/Pacific 1%

Political lean MEDSL · St. Clair

2024 margin
Lean D (+7.9) · D 53.0% · R 45.1% · Other 1.8%
2008→2024 swing
-14.6pp toward R · 2008: 22.4pp · 2024: 7.9pp
All cycles
2024: D+7.9 2020: D+8.7 2016: D+5.6 2012: D+14.5 2008: D+22.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -68.21%
Current HPI
182.8448
Rent YoY
Metro
St. Louis, MO-IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

-31.0% since first listed
4 events — show timeline
  • 2026-06-05 Pending MARIS as Distributed by MLS Grid
  • 2026-05-15 Listed $20,000 MARIS as Distributed by MLS Grid
  • 2026-05-14 Coming Soon $20,000 MARIS as Distributed by MLS Grid
  • 1997-10-20 Sold (Public Records) $29,000 Public Records

Property tax history

+2.6%/yr

Latest (2024): $1,334 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…