CashFlowRE
Sign in Sign up
2949 Iowa St
B- Composite 67.08
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
  • ARV discount +7.5/15.0
  • 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

$50,000

2949 Iowa St · Granite City, IL 62040
3 bd · 2.0 ba · 1,248 sqft · SingleFamily public records · 35 Days on market
Built 1923 4,800 sqft lot $40/sqft · 43% below area ↓ 9% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Price listed is Starting Bid Only. Bidding starts closing 6/4/2026 @ 5 p. m. Recently updated and remodeled 3BR/2BA home with a full, partially finished basement and attached single-car garage in Granite City, IL! Whether you are searching for a move-in ready primary residence or a terrific addition to your investment portfolio, this well-maintained property offers comfort, functionality, and long-term value. The welcoming front entrance opens to a spacious combined living and dining area that flows into a well-equipped kitchen complete with all appliances and a center island. Two equally spacious bedrooms share a full bathroom that is conveniently located, while the primary bedroom feature

Key facts

  • 4,800 sq ft lot
  • Garage
  • Built 1923

Property features AI

Finance

  • Other: Living area approximately 1,979 total (1,248 above grade, 731 below grade)
  • Financial info: Auction sale indicated; Lease not considered

Exterior

  • Parking: Attached garage (1 garage space, 1 total parking space)
  • Utilities: Public water; Public sewer; Electricity connected; Natural gas connected; Cable available
  • Home design: Single-family residence; One level; Private ownership
  • Construction: Architectural shingle roof; Other construction materials
  • Exterior features: Deck; Front porch; Front yard and back yard; Few trees on the lot

Interior

  • Bedrooms: Three bedrooms, all on the main level
  • Flooring: See remarks
  • Bathrooms: Two full bathrooms (both on the main level)
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Partially finished full basement with interior entry; Updated/remodeled condition
  • Laundry & utility: Laundry located in the basement

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/2.0-bath single-family listed at $50k.

Deal economics

  • At list price, monthly cash flow is $641 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).
  • Recommended offer: $48k (3.0% below list) — sets the bar for market timing.
  • Cap rate 21.7% vs local median 7.0% 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: crime F, amenities F, commute 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.
  • Zoned schools: Granite City High School (math 10% / reading 12%, grade F, #522 of 693 statewide, top 76%, 1,805 students, 0% FRL) — zoned schools average 0% FRL vs 59% district-wide (59 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+1.7%/yr); 194 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $346 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 1.7% rent growth), your $14k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($48k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price; built in 1923 — 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 $48,500 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 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 1923 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
2.61%
Cap rate
21.68%
Cash-on-cash
54.95%
DSCR
3.45
GRM
3.2

CMA / ARV

ARV (median comp)
$139,651
List price
$50,000
Delta
-64.20%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2909 Grand Ave 0.14mi 3/1.0 1,352 (+8%) 1mo $130,000 $96 74
2655 State St 0.51mi 3/2.0 1,303 (+4%) 4mo $165,000 $127 65
2604 E 27th St 0.36mi 2/1.0 (-1) 1,188 (-5%) 3mo $135,000 $114 64
2922 Marshall Ave 0.38mi 2/1.0 (-1) 1,346 (+8%) 2mo $50,000 $37 59
2529 E 25th St 0.63mi 4/2.0 (+1) 1,276 (+2%) 5mo $99,000 $78 57
3043 Myrtle Ave 0.26mi 2/2.0 (-1) 1,076 (-14%) 4mo $27,000 $25 56
3127 Wayne Ave 0.52mi 2/1.0 (-1) 1,150 (-8%) 1mo $125,000 $109 53
3308 Colgate Pl 0.54mi 3/2.0 1,080 (-14%) 1mo $155,000 $144 52
1530 Johnson Rd 0.63mi 3/2.0 1,400 (+12%) 0mo $98,000 $70 50
2533 Iowa St 0.69mi 4/1.5 (+1) 1,191 (-5%) 5mo $29,500 $25 49
3119 Rodger Ave 0.60mi 2/1.0 (-1) 1,150 (-8%) 4mo $115,000 $100 46
2807 Edwards St 0.72mi 3/1.0 1,121 (-10%) 2mo $122,000 $109 43

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
51.6%
Equity multiple
3.22×
Total profit
$31,053
Equity at exit
$7,455
10-year hold
IRR
56.4%
Equity multiple
6.21×
Total profit
$72,923
Equity at exit
$4,323

Cash invested: $14,000 (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
3.2×

Monthly cashflow live

Estimated rent
$1,305 high interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$107 /mo · $1,283/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$274
Net cashflow
$641

Break-even live

Break-even rent $494
Max offer price $50,000
Occupancy floor 46%

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
$12,500
Closing costs
$1,500
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2415 Jerden Ave Granite City, IL 3.0 1.0 970 $1,400 $1.44 4d 1 0.52mi
2715 Center St Unit B Granite City, IL 2.0 1.0 930 $1,275 $1.37 44d 1 0.68mi
303 Wilson Park Ln Granite City, IL 3.0 1.0 900 $1,200 $1.33 8d 1 0.69mi
2556 Center St Granite City, IL 3.0 1.0 874 $1,500 $1.72 15d 1 0.82mi
2450 Cleveland Blvd Apt A Granite City, IL 2.0 1.0 846 $825 $0.98 18d 1 0.87mi
2317 Grand Ave Granite City, IL 2.0 1.0 1124 $750 $0.67 8d 1 1.02mi

Listing history 9 events

  1. 2026-06-07
    statusdays on market $50,000 Pending 35 DOM
  2. 2026-06-05
    days on market $50,000 Active 34 DOM
  3. 2026-06-03
    days on market $50,000 Active 33 DOM
  4. 2026-06-02
    days on market $50,000 Active 32 DOM
  5. 2026-06-01
    days on market $50,000 Active 31 DOM
  6. 2026-05-31
    days on market $50,000 Active 30 DOM
  7. 2026-05-01
    listed $50,000 Active 1871-char remark
  8. 2026-05-01
    historical $50,000 1871-char remark
  9. 1993-04-20
    soldstatus $55,000

ⓘ 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
$1,283 · $107/mo
Projected year-2 tax
$1,283 · $107/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 6/10 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
$15,662
− Mortgage interest
−$2,801
− Property taxes
−$1,283
− Insurance
−$250
− Repairs & maintenance
−$1,253
− Management
−$1,253
− Depreciation
−$1,455
Taxable income
$7,368
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,768
After-tax cash flow
$5,925/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

-9.1% since first listed
4 events — show timeline
  • 2026-06-05 Pending MARIS as Distributed by MLS Grid
  • 2026-05-01 Listed $50,000 MARIS as Distributed by MLS Grid
  • 2026-05-01 Coming Soon $50,000 MARIS as Distributed by MLS Grid
  • 1993-04-20 Sold (Public Records) $55,000 Public Records

Property tax history

+1.0%/yr

Latest (2024): $1,283 · +10.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…