CashFlowRE
Sign in Sign up
2216 S 13th St
B- Composite 66.55
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 +5.0/5.0
  • Livability +4.0/5.0
  • ARV discount +3.4/15.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$50,000

2216 S 13th St · Springfield, IL 62703
2 bd · 1.0 ba · 720 sqft · Other · 93 Days on market
Built 1940 5,600 sqft lot $69/sqft · 9% above area Est $46k · 9% over

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

Listing remarks MLS

Great opportunity in Springfield! This 2-bedroom, 1-bath home is conveniently located near local hospitals, downtown, shopping, and dining, offering easy access to many of the city’s key amenities. The property features a functional layout with spacious living areas, three comfortable bedrooms, and two full bathrooms. Whether you’re looking for an investment property to add to your portfolio or a place to call home, this property offers excellent potential. Its central location makes it attractive for both homeowners and tenants seeking convenience and accessibility.

Key facts

  • 5,600 sq ft lot
  • Built 1940
  • Listed 93 days

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-bed/1.0-bath other listed at $50k.

Deal economics

  • At list price, monthly cash flow is $341 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($917 rent vs $50k).
  • Recommended offer: $46k (9.0% below list) — sets the bar for market timing.
  • Cap rate 14.5% vs local median 4.9% in Springfield — 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 79/100 on livability (#122 in IL, #2,138 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F.
  • Springfield SD 186 (urban): math 17% / reading 22% proficiency, ranked #438 of 620 in IL (top 71%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Harvard Park Elem School (math 2% / reading 2%, grade F, #1,927 of 2,056 statewide, top 100%, 346 students, 0% FRL); Jefferson Middle School (math 3% / reading 8%, grade F, #635 of 665 statewide, top 95%, 539 students, 0% FRL); Springfield Southeast High Sch (math 17% / reading 22%, grade F, #397 of 693 statewide, top 61%, 1,261 students, 0% FRL) — zoned schools average 0% FRL vs 64% district-wide (64 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+12.2%/yr); 107 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 69% of comp listings sitting > 30 days — soft ceiling on asking rent; 225 units permitted in Sangamon County in 2024 (48 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.
  • Sangamon County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $14k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 93 days — a 9% lower offer ($46k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 26y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $45,500 (9.0% below list)

Questions for the listing agent

  1. It's been on market 93 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-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
1.83%
Cap rate
14.47%
Cash-on-cash
29.22%
DSCR
2.30
GRM
4.5

CMA / ARV

ARV (median comp)
$45,837
List price
$50,000
Delta
9.08%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
29.5%
Equity multiple
2.32×
Total profit
$18,492
Equity at exit
$7,455
10-year hold
IRR
39.8%
Equity multiple
5.73×
Total profit
$66,263
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 62703

Home prices YoY
-28.9%
Rents YoY
12.2%
Active inventory
107
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$917 high interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$100 /mo · $1,204/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$193
Net cashflow
$341

Break-even live

Break-even rent $485
Max offer price $50,000
Occupancy floor 58%

Sensitivity live

Price -10% $369 -5% $355 +0% $341 +5% $327 +10% $313
Rent -10% $268 -5% $305 +0% $341 +5% $377 +10% $413
Rate -1.0pp $366 -0.5pp $354 base $341 +0.5pp $328 +1.0pp $315

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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2271 E Laurel St Apt 2277 Springfield, IL 2.0 1.0 600 $1,145 $1.91 22d 1 0.99mi
2277 E Laurel St Springfield, IL 2.0 1.0 600 $1,145 $1.91 45d 1 0.99mi
909 S 8th St Unit 4 Springfield, IL 1.0 1.0 550 $800 $1.45 22d 1 1.20mi
2473 Ladley Ct Unit 2108-2 B Springfield, IL 2.0 1.0 700 $825 $1.18 45d 1 1.35mi
2473 Ladley Ct Unit 2412-1 L Springfield, IL 2.0 1.0 700 $725 $1.04 45d 1 1.35mi
2473 Ladley Ct Unit 2520-8 RR Springfield, IL 1.0 1.0 580 $600 $1.03 45d 1 1.35mi
2473 Ladley Ct Springfield, IL 1.0 1.0 580 $725 $1.25 45d 1 1.35mi
1500 S Lowell Ave Springfield, IL 1.0 1.0 590 $775 $1.31 45d 1 1.36mi
1301 S Whittier Ave Springfield, IL 1.0 1.0 506 $750 $1.48 45d 1 1.39mi
1004 S College St Springfield, IL 1.0 1.0 700 $800 $1.14 22d 1 1.43mi
417 E Cook St Unit A Springfield, IL 1.0 1.0 550 $850 $1.55 22d 1 1.47mi
417 E Cook St Springfield, IL 1.0 1.0 700 $875 $1.25 45d 1 1.47mi
619 S 5th St Springfield, IL 1.0 1.0 750 $900 $1.20 45d 1 1.47mi

Listing history 34 events

  1. 2026-06-22
    days on market $50,000 Active 93 DOM
  2. 2026-06-19
    days on market $50,000 Active 91 DOM
  3. 2026-06-18
    days on market $50,000 Active 90 DOM
  4. 2026-06-17
    days on market $50,000 Active 89 DOM
  5. 2026-06-16
    days on market $50,000 Active 88 DOM
  6. 2026-06-15
    days on market $50,000 Active 87 DOM
  7. 2026-06-14
    days on market $50,000 Active 85 DOM
  8. 2026-06-13
    days on market $50,000 Active 84 DOM
  9. 2026-06-10
    days on market $50,000 Active 82 DOM
  10. 2026-06-09
    days on market $50,000 Active 81 DOM
  11. 2026-06-08
    days on market $50,000 Active 80 DOM
  12. 2026-06-07
    days on market $50,000 Active 79 DOM
  13. 2026-06-05
    days on market $50,000 Active 76 DOM
  14. 2026-06-03
    days on market $50,000 Active 75 DOM
  15. 2026-06-02
    days on market $50,000 Active 74 DOM
  16. 2026-06-01
    days on market $50,000 Active 73 DOM
  17. 2026-05-31
    days on market $50,000 Active 72 DOM
  18. 2026-05-30
    days on market $50,000 Active 71 DOM
  19. 2026-03-31
    status Active 586-char remark
    Show marketing remark (586 chars)

    Great opportunity in Springfield! This 2-bedroom, 1-bath home is conveniently located near local hospitals, downtown, shopping, and dining, offering easy access to many of the city’s key amenities. The property features a functional layout with spacious living areas, three comfortable bedrooms, and two full bathrooms. Whether you’re looking for an investment property to add to your portfolio or a place to call home, this property offers excellent potential. Its central location makes it attractive for both homeowners and tenants seeking convenience and accessibility.

  20. 2026-03-28
    status Pending 586-char remark
    Show marketing remark (586 chars)

    Great opportunity in Springfield! This 2-bedroom, 1-bath home is conveniently located near local hospitals, downtown, shopping, and dining, offering easy access to many of the city’s key amenities. The property features a functional layout with spacious living areas, three comfortable bedrooms, and two full bathrooms. Whether you’re looking for an investment property to add to your portfolio or a place to call home, this property offers excellent potential. Its central location makes it attractive for both homeowners and tenants seeking convenience and accessibility.

  21. 2026-03-17
    listed $50,000 Active 586-char remark
    Show marketing remark (586 chars)

    Great opportunity in Springfield! This 2-bedroom, 1-bath home is conveniently located near local hospitals, downtown, shopping, and dining, offering easy access to many of the city’s key amenities. The property features a functional layout with spacious living areas, three comfortable bedrooms, and two full bathrooms. Whether you’re looking for an investment property to add to your portfolio or a place to call home, this property offers excellent potential. Its central location makes it attractive for both homeowners and tenants seeking convenience and accessibility.

  22. 2025-12-17
    historical
  23. 2025-12-15
    historical
  24. 2025-09-08
    listed Active
  25. 2024-02-08
    historical
  26. 2023-02-27
    listed Active
  27. 2022-02-24
    soldstatus $375,950
  28. 2022-02-24
    soldstatus $375,950
  29. 2020-04-01
    soldstatus $165,000
  30. 2011-07-12
    soldstatus $13,400
  31. 2011-05-20
    listed $13,400
  32. 2000-08-25
    soldstatus $32,000
  33. 2000-08-23
    soldstatus $32,000
  34. 2000-04-10
    listed $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
$1,204 · $100/mo
Projected year-2 tax
$1,204 · $100/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥105°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$11,002
− Mortgage interest
−$2,801
− Property taxes
−$1,204
− Insurance
−$250
− Repairs & maintenance
−$880
− Management
−$880
− Depreciation
−$1,455
Taxable income
$3,532
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$848
After-tax cash flow
$3,243/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
Springfield SD 186
NCES district ID
1737080
Math proficiency
17% ▼ -7.00%
Reading proficiency
22% ▼ -5.00%
Median HH income
$43,744
Composite
16.89/100
National rank
#9142
State rank
#438 of 620 in IL

Livability — Springfield

Score
79/100
State rank
#122
US rank
#2138

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Springfield, IL
County
Sangamon County · 115,414 people
City population
59,955
Metro
Springfield, IL
Population (ZIP)
28,922
Household income
$45,009
Rent vs Own
42.5% rent · 57.5% own
Severe rent burden
1626.0

Population outlook (Sangamon County) Hauer SSP2

Today (2025)
198,317 people
By 2030
196,127 · -1.1%
By 2040
188,664 · -4.9%
By 2050
179,624 · -9.4%
By 2075
155,027 · -21.8%
By 2100
122,588 · -38.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 53% Black 35% Two or more races 7% Hispanic / Latino 5%
Common ancestry
Lithuanian 2% Romanian 2% Italian 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 3% Arabic 1%

Political lean MEDSL · Sangamon

2024 margin
Toss-up / Even · D 46.6% · R 51.6% · Other 1.8%
2008→2024 swing
-9.3pp toward R · 2008: 4.4pp · 2024: -5.0pp
All cycles
2024: R+5.0 2020: R+4.4 2016: R+9.4 2012: R+8.7 2008: D+4.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -59.69%
Current HPI
147.0877
Rent YoY
▲ 12.19%
Metro
Springfield, IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

+56.2% since first listed
16 events — show timeline
  • 2026-03-31 Relisted RMLSA as Distributed by MLS Grid
  • 2026-03-28 Pending RMLSA as Distributed by MLS Grid
  • 2026-03-17 Listed $50,000 RMLSA as Distributed by MLS Grid
  • 2025-12-17 Listing Removed MRED as Distributed by MLS Grid
  • 2025-12-15 Listing Removed RMLSA as Distributed by MLS Grid
  • 2025-09-08 Listed RMLSA as Distributed by MLS Grid
  • 2024-02-08 Listing Removed RMLSA as Distributed by MLS Grid
  • 2023-02-27 Listed RMLSA as Distributed by MLS Grid
  • 2022-02-24 Sold (Public Records) $375,950 Public Records
  • 2022-02-24 Sold (Public Records) $375,950 Public Records
  • 2020-04-01 Sold (Public Records) $165,000 Public Records
  • 2011-07-12 Sold (MLS) $13,400 RMLSA as Distributed by MLS Grid
  • 2011-05-20 Listed $13,400 RMLSA as Distributed by MLS Grid
  • 2000-08-25 Sold (Public Records) $32,000 Public Records
  • 2000-08-23 Sold (MLS) $32,000 RMLSA as Distributed by MLS Grid
  • 2000-04-10 Listed $32,000 RMLSA as Distributed by MLS Grid

Property tax history

+1.8%/yr

Latest (2024): $1,204 · +4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…