CashFlowRE
Sign in Sign up
2725 Birch Ave
C+ Composite 63.63
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 +27.9/30.0
  • DSCR +9.9/10.0
  • 1% rule +8.2/10.0
  • ARV discount +8.1/15.0
  • Livability +3.2/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$102,500

2725 Birch Ave · Granite City, IL 62040
3 bd · 1.0 ba · 840 sqft · SingleFamily public records · 50 Days on market
Built 1957 6,599 sqft lot $122/sqft · at area comps Est $104k · at est.

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

Listing remarks MLS

Charming and affordable 3-bedroom, 1-bath home offering comfortable living with great potential! This home features a spacious living room and an eat-in kitchen, perfect for everyday living and gatherings. Step outside to a nice-sized, fully fenced backyard complete with a patio—ideal for relaxing or entertaining—as well as a convenient storage shed. Whether you’re a first-time homebuyer, looking to downsize, or searching for a solid investment property, this home offers a great opportunity with plenty of potential to make it your own.

Key facts

  • Storage shed
  • Eat-in kitchen
  • Patio

Tags

SPACIOUS LIVING ROOMEAT-IN KITCHENFULLY FENCED BACKYARDPATIOSTORAGE SHED

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 $102k.

Deal economics

  • At list price, monthly cash flow is $315 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $102k).
  • Recommended offer: $99k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.0% vs local median 6.9% in Granite City — 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 65/100 on livability (#623 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools F, crime F, amenities F.
  • Granite City CUSD 9 (suburban): math 9% / reading 11% proficiency, ranked #570 of 620 in IL (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising (+1.7%/yr); 194 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 336 units permitted in Madison County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $709 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Madison County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 50 days — a 3% lower offer ($99k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $8k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $86k; 19% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1957 — 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 $99,425 (3.0% below list)

Questions for the listing agent

  1. It's been on market 50 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1957 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.32%
Cap rate
9.98%
Cash-on-cash
13.18%
DSCR
1.59
GRM
6.3

CMA / ARV

ARV (median comp)
$103,876
List price
$102,500
Delta
-1.32%
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
2004 Elm Ave 0.07mi 3/1.0 944 (+12%) 2mo $124,900 $132 75
2824 Birch Ave 0.13mi 3/1.0 944 (+12%) 0mo $105,000 $111 73
2428 Sunbury Ave 0.47mi 3/1.0 864 (+3%) 1mo $74,900 $87 73
2829 Dale Ave 0.13mi 3/1.0 944 (+12%) 2mo $129,900 $138 72
3017 Ramona Dr 0.20mi 2/1.0 (-1) 780 (-7%) 3mo $150,000 $192 71
2823 Marshall Ave 0.44mi 3/1.0 888 (+6%) 3mo $49,900 $56 68
1917 Joy Ave 0.54mi 3/1.0 875 (+4%) 2mo $118,900 $136 67
2914 Pershing Blvd 0.37mi 3/1.0 912 (+9%) 4mo $114,900 $126 65
1904 Joy Ave 0.53mi 2/1.0 (-1) 875 (+4%) 0mo $79,900 $91 63
10 Watertown Cir 0.55mi 3/1.0 928 (+10%) 0mo $109,000 $117 57
2748 Myrtle Ave 0.52mi 2/1.0 (-1) 744 (-11%) 3mo $70,000 $94 49
2814 E 24th St 0.72mi 3/1.0 960 (+14%) 2mo $17,500 $18 41

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 · 1.67% rent growth · sell at horizon

5-year hold
IRR
1.6%
Equity multiple
1.06×
Total profit
$1,728
Equity at exit
$15,283
10-year hold
IRR
9.8%
Equity multiple
1.71×
Total profit
$20,412
Equity at exit
$8,862

Cash invested: $28,700 (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 62040

Home prices YoY
-21.8%
Rents YoY
1.7%
Active inventory
194
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,353 medium interval (Pro) →
Mortgage (P&I)
$538
Tax from tax record
$174 /mo · $2,085/yr
Insurance
$43
HOA
$0
Vacancy / Maint / Mgmt
$284
Net cashflow
$315

Break-even live

Break-even rent $954
Max offer price $102,500
Occupancy floor 72%

Sensitivity live

Price -10% $373 -5% $344 +0% $315 +5% $286 +10% $257
Rent -10% $208 -5% $262 +0% $315 +5% $369 +10% $422
Rate -1.0pp $367 -0.5pp $341 base $315 +0.5pp $289 +1.0pp $262

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
$25,625
Closing costs
$3,075
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
2415 Jerden Ave Granite City, IL 3.0 1.0 970 $1,400 $1.44 6d 1 1.09mi
303 Wilson Park Ln Granite City, IL 3.0 1.0 900 $1,200 $1.33 9d 1 1.46mi

Listing history 19 events

  1. 2026-06-08
    status $102,500 Pending 50 DOM
  2. 2026-06-07
    days on market $102,500 Active 50 DOM
  3. 2026-06-05
    days on market $102,500 Active 47 DOM
  4. 2026-06-03
    days on market $102,500 Active 46 DOM
  5. 2026-06-02
    days on market $102,500 Active 45 DOM
  6. 2026-06-01
    days on market $102,500 Active 44 DOM
  7. 2026-05-31
    days on market $102,500 Active 43 DOM
  8. 2026-04-18
    listed $110,000 Active 559-char remark
    Show marketing remark (559 chars)

    Charming and affordable 3-bedroom, 1-bath home offering comfortable living with great potential! This home features a spacious living room and an eat-in kitchen, perfect for everyday living and gatherings. Step outside to a nice-sized, fully fenced backyard complete with a patio—ideal for relaxing or entertaining—as well as a convenient storage shed. Whether you’re a first-time homebuyer, looking to downsize, or searching for a solid investment property, this home offers a great opportunity with plenty of potential to make it your own.

  9. 2024-06-10
    historical $1,200
  10. 2024-05-05
    listed $1,200
  11. 2024-04-03
    soldstatus $86,167
  12. 2024-04-02
    status Pending 636-char remark
    Show marketing remark (636 chars)

    Welcome to this 3-bedroom, 1-bathroom home in Granite City! This single-story residence offers an open kitchen-dining concept, providing a spacious and inviting atmosphere. The kitchen features modern countertops, ample cabinetry, and stainless steel appliances. Outside, enjoy the generously sized fenced yard, ideal for outdoor activities. This property offers two-car off-street parking and an asphalted driveway. The home is well-maintained, with modern LVP flooring throughout, ensuring durability and style. Don't miss this opportunity for comfortable living in a great location! Roof-9yo. Water heater-9yo. HVAC is newer as well.

  13. 2024-04-01
    soldstatus Closed 636-char remark
    Show marketing remark (636 chars)

    Welcome to this 3-bedroom, 1-bathroom home in Granite City! This single-story residence offers an open kitchen-dining concept, providing a spacious and inviting atmosphere. The kitchen features modern countertops, ample cabinetry, and stainless steel appliances. Outside, enjoy the generously sized fenced yard, ideal for outdoor activities. This property offers two-car off-street parking and an asphalted driveway. The home is well-maintained, with modern LVP flooring throughout, ensuring durability and style. Don't miss this opportunity for comfortable living in a great location! Roof-9yo. Water heater-9yo. HVAC is newer as well.

  14. 2024-02-11
    historical Active Under Contract 636-char remark
    Show marketing remark (636 chars)

    Welcome to this 3-bedroom, 1-bathroom home in Granite City! This single-story residence offers an open kitchen-dining concept, providing a spacious and inviting atmosphere. The kitchen features modern countertops, ample cabinetry, and stainless steel appliances. Outside, enjoy the generously sized fenced yard, ideal for outdoor activities. This property offers two-car off-street parking and an asphalted driveway. The home is well-maintained, with modern LVP flooring throughout, ensuring durability and style. Don't miss this opportunity for comfortable living in a great location! Roof-9yo. Water heater-9yo. HVAC is newer as well.

  15. 2024-02-10
    listed $87,500 Active 636-char remark
    Show marketing remark (636 chars)

    Welcome to this 3-bedroom, 1-bathroom home in Granite City! This single-story residence offers an open kitchen-dining concept, providing a spacious and inviting atmosphere. The kitchen features modern countertops, ample cabinetry, and stainless steel appliances. Outside, enjoy the generously sized fenced yard, ideal for outdoor activities. This property offers two-car off-street parking and an asphalted driveway. The home is well-maintained, with modern LVP flooring throughout, ensuring durability and style. Don't miss this opportunity for comfortable living in a great location! Roof-9yo. Water heater-9yo. HVAC is newer as well.

  16. 2024-01-31
    historical $87,500 636-char remark
    Show marketing remark (636 chars)

    Welcome to this 3-bedroom, 1-bathroom home in Granite City! This single-story residence offers an open kitchen-dining concept, providing a spacious and inviting atmosphere. The kitchen features modern countertops, ample cabinetry, and stainless steel appliances. Outside, enjoy the generously sized fenced yard, ideal for outdoor activities. This property offers two-car off-street parking and an asphalted driveway. The home is well-maintained, with modern LVP flooring throughout, ensuring durability and style. Don't miss this opportunity for comfortable living in a great location! Roof-9yo. Water heater-9yo. HVAC is newer as well.

  17. 2016-09-10
    historical
  18. 2005-12-28
    soldstatus $80,000
  19. 2001-12-17
    soldstatus $32,000

ⓘ 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
$2,085 · $174/mo
Projected year-2 tax
$2,206 · $184/mo
Expected delta
+$121/yr (+$10/mo · 5.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$16,241
− Mortgage interest
−$5,742
− Property taxes
−$2,085
− Insurance
−$512
− Repairs & maintenance
−$1,299
− Management
−$1,299
− Depreciation
−$2,982
Taxable income
$2,321
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$557
After-tax cash flow
$3,225/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
Granite City CUSD 9
NCES district ID
1717280
Math proficiency
9% ▼ -4.00%
Reading proficiency
11% ▼ -7.00%
Median HH income
$45,082
Composite
9.15/100
National rank
#9864
State rank
#570 of 620 in IL

Livability — Granite City

Score
65/100
State rank
#623
US rank
#12751

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Granite City, IL
County
Madison County · 189,064 people
City population
40,404
Metro
St. Louis, MO-IL
Population (ZIP)
40,404
Household income
$60,031
Rent vs Own
25.0% rent · 75.0% own
Severe rent burden
923.0

Population outlook (Madison County) Hauer SSP2

Today (2025)
258,371 people
By 2030
251,523 · -2.7%
By 2040
233,640 · -9.6%
By 2050
213,042 · -17.5%
By 2075
165,255 · -36.0%
By 2100
123,953 · -52.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Hispanic / Latino 9% Black 9% Two or more races 7% Asian 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Romanian 2% Lithuanian 2% Serbian 2%
Foreign-born
3% · Canada, Vietnam
Languages at home
93% English-only · Spanish 5%

Political lean MEDSL · Madison

2024 margin
R (+13.3) · D 42.5% · R 55.8% · Other 1.8%
2008→2024 swing
-22.5pp toward R · 2008: 9.2pp · 2024: -13.3pp
All cycles
2024: R+13.3 2020: R+13.2 2016: R+15.6 2012: R+1.4 2008: D+9.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -56.88%
Current HPI
204.4612
Rent YoY
▲ 1.67%
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

+243.8% since first listed
12 events — show timeline
  • 2026-04-18 Listed $110,000 MARIS as Distributed by MLS Grid
  • 2024-06-10 Rental Removed $1,200 Avail
  • 2024-05-05 Listed for Rent $1,200 Avail
  • 2024-04-03 Sold (Public Records) $86,167 Public Records
  • 2024-04-02 Pending MARIS as Distributed by MLS Grid
  • 2024-04-01 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2024-02-11 Contingent MARIS as Distributed by MLS Grid
  • 2024-02-10 Listed $87,500 MARIS as Distributed by MLS Grid
  • 2024-01-31 Coming Soon $87,500 MARIS as Distributed by MLS Grid
  • 2016-09-10 Listing Removed MRED as Distributed by MLS Grid
  • 2005-12-28 Sold (Public Records) $80,000 Public Records
  • 2001-12-17 Sold (Public Records) $32,000 Public Records

Property tax history

+6.6%/yr

Latest (2024): $2,085 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…