CashFlowRE
Sign in Sign up
650 Monmouth Blvd 🔨 Auction
B- Composite 67.45
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 +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$16,500

650 Monmouth Blvd · Galesburg, IL 61401
3 bd · None ba · 728 sqft · Other public records · 71 Days on market
Built 1881 6,664 sqft lot ↓ 49% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Submit Offers via Auction dot com or via Listing Agent. Large 3 bedroom home w/ detached garage & partial basement in Galesburg, IL. Gorgeous homes surround this gem. Significant renovation opportunity for flippers or rental investors. Sold as-is. Conveniently located right off S Henderson St and just down the street from Knox College. (No taxes Due until 2026). Exterior showing (curb viewing) only. NO inside showings available, no more inside pictures available. No contingencies will be accepted. Cash sale only. Sold "where is and as is" Please do your due diligence to verify all details. Exterior showing (curb viewing) only. NO inside showings available, no more inside pictures available. No contingencies will be accepted. Cash sale only. Sold "where is and as is" No Survey or Keys Provided. Interior Access for Home Inspections Will Not Be Granted. Listing Information May Not Be Accurate. Buyers Must Do Their Own Due Diligence to Verify Number of Beds, Baths, Square Footage, Room Sizes, Lot Size & Any Other Property Details. Photos, Marketing Comments, and Due Diligence Items are Provided for Guidance Purposes Only. By Making an Offer on This Property, the Buyer Represents They Have Independently Verified All Information and Have Made the Decision to Make an Offer Based Upon Their Own Investigation.

Key facts

  • Partial basement
  • Conveniently located
  • Detached garage

Tags

DETACHED GARAGEPARTIAL BASEMENTRENOVATION OPPORTUNITYCONVENIENTLY LOCATED

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $16,500 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $66,386 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 3-bed/?-bath other listed at $16k.

Deal economics

  • At list price, monthly cash flow is $459 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $16k).
  • Recommended offer: $16k (6.0% below list) — sets the bar for market timing.
  • Cap rate 14.6% vs local median 6.4% in Galesburg — 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 70/100 on livability (#367 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime F, commute F.
  • Galesburg CUSD 205 (town): math 13% / reading 22% proficiency, ranked #488 of 620 in IL (top 79%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 191 active listings in the ZIP.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $459 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Knox County population projected at -19% 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 $19k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 71 days — a 6% lower offer ($16k) is reasonable based on typical stale-listing flexibility.
  • 5 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.
  • Current owner paid $12k; 38% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1881 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $15,510 (6.0% below list)

Questions for the listing agent

  1. It's been on market 71 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1881 — 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.66%
Cap rate
14.59%
Cash-on-cash
29.65%
DSCR
2.32
GRM
5.0

CMA / ARV

ARV (median comp)
$66,386
List price
$16,500
Delta
-75.15%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
24.1%
Equity multiple
1.99×
Total profit
$18,480
Equity at exit
$9,898
10-year hold
IRR
32.0%
Equity multiple
3.89×
Total profit
$53,707
Equity at exit
$5,740

Cash invested: $18,588 (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 61401

Active inventory
191
Price-to-rent
1.2×

Monthly cashflow live

Estimated rent
$1,104 medium interval (Pro) →
Mortgage (P&I)
$348
Tax from tax record
$37 /mo · $447/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$232
Net cashflow
$459

Break-even live

Break-even rent $523
Max offer price $66,386
Occupancy floor 53%

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
$16,597
Closing costs
$1,992
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 24 events

  1. 2026-06-18
    days on market $16,500 Active 71 DOM
  2. 2026-06-17
    days on market $16,500 Active 70 DOM
  3. 2026-06-16
    days on market $16,500 Active 69 DOM
  4. 2026-06-15
    days on market $16,500 Active 68 DOM
  5. 2026-06-13
    days on market $16,500 Active 66 DOM
  6. 2026-06-12
    days on market $16,500 Active 65 DOM
  7. 2026-06-09
    days on market $16,500 Active 62 DOM
  8. 2026-06-08
    days on market $16,500 Active 61 DOM
  9. 2026-06-07
    days on market $16,500 Active 60 DOM
  10. 2026-06-07
    days on market $16,500 Active 59 DOM
  11. 2026-06-04
    days on market $16,500 Active 56 DOM
  12. 2026-06-02
    days on market $16,500 Active 55 DOM
  13. 2026-06-01
    days on market $16,500 Active 54 DOM
  14. 2026-05-31
    days on market $16,500 Active 53 DOM
  15. 2026-05-31
    days on market $16,500 Active 52 DOM
  16. 2026-04-08
    listed $16,500 Active 1350-char remark
    Show marketing remark (1350 chars)

    Submit Offers via Auction dot com or via Listing Agent. Large 3 bedroom home w/ detached garage & partial basement in Galesburg, IL. Gorgeous homes surround this gem. Significant renovation opportunity for flippers or rental investors. Sold as-is. Conveniently located right off S Henderson St and just down the street from Knox College. (No taxes Due until 2026). Exterior showing (curb viewing) only. NO inside showings available, no more inside pictures available. No contingencies will be accepted. Cash sale only. Sold "where is and as is" Please do your due diligence to verify all details. Exterior showing (curb viewing) only. NO inside showings available, no more inside pictures available. No contingencies will be accepted. Cash sale only. Sold "where is and as is" No Survey or Keys Provided. Interior Access for Home Inspections Will Not Be Granted. Listing Information May Not Be Accurate. Buyers Must Do Their Own Due Diligence to Verify Number of Beds, Baths, Square Footage, Room Sizes, Lot Size & Any Other Property Details. Photos, Marketing Comments, and Due Diligence Items are Provided for Guidance Purposes Only. By Making an Offer on This Property, the Buyer Represents They Have Independently Verified All Information and Have Made the Decision to Make an Offer Based Upon Their Own Investigation.

  17. 2026-04-08
    historical
    Show marketing remark (1350 chars)

    Submit Offers via Auction dot com or via Listing Agent. Large 3 bedroom home w/ detached garage & partial basement in Galesburg, IL. Gorgeous homes surround this gem. Significant renovation opportunity for flippers or rental investors. Sold as-is. Conveniently located right off S Henderson St and just down the street from Knox College. (No taxes Due until 2026). Exterior showing (curb viewing) only. NO inside showings available, no more inside pictures available. No contingencies will be accepted. Cash sale only. Sold "where is and as is" Please do your due diligence to verify all details. Exterior showing (curb viewing) only. NO inside showings available, no more inside pictures available. No contingencies will be accepted. Cash sale only. Sold "where is and as is" No Survey or Keys Provided. Interior Access for Home Inspections Will Not Be Granted. Listing Information May Not Be Accurate. Buyers Must Do Their Own Due Diligence to Verify Number of Beds, Baths, Square Footage, Room Sizes, Lot Size & Any Other Property Details. Photos, Marketing Comments, and Due Diligence Items are Provided for Guidance Purposes Only. By Making an Offer on This Property, the Buyer Represents They Have Independently Verified All Information and Have Made the Decision to Make an Offer Based Upon Their Own Investigation.

  18. 2026-03-03
    status Active
  19. 2026-02-09
    historical Contingent - Continue to Show
  20. 2025-12-31
    listed Active
  21. 2021-05-28
    soldstatus $12,000
  22. 2020-11-18
    listed $14,900
  23. 2001-02-05
    soldstatus $31,000
  24. 2000-03-31
    listed $32,500

ⓘ 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
$447 · $37/mo
Projected year-2 tax
$447 · $37/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 3/10 Moderate 7 d/yr ≥104°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% 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
$13,250
− Mortgage interest
−$3,719
− Property taxes
−$447
− Insurance
−$332
− Repairs & maintenance
−$1,060
− Management
−$1,060
− Depreciation
−$1,931
Taxable income
$4,701
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,128
After-tax cash flow
$4,383/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
Galesburg CUSD 205
NCES district ID
1716080
Math proficiency
13% ▼ -8.00%
Reading proficiency
22% ▼ -11.00%
Median HH income
$35,901
Composite
14.46/100
National rank
#9427
State rank
#488 of 620 in IL

Livability — Galesburg

Score
70/100
State rank
#367
US rank
#7601

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Galesburg, IL
City population
32,318
Population (ZIP)
30,684

Population outlook (Knox County) Hauer SSP2

Today (2025)
48,224 people
By 2030
46,333 · -3.9%
By 2040
42,424 · -12.0%
By 2050
38,929 · -19.3%
By 2075
31,523 · -34.6%
By 2100
24,092 · -50.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Black 8% Hispanic / Latino 8% Two or more races 8% Asian 1%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Italian 2% Serbian 1% Slovak 1%
Foreign-born
4% · Canada, Vietnam
Languages at home
92% English-only · Spanish 5% French/Haitian/Cajun 1% Other Indo-European 1%

Political lean MEDSL · Knox

2024 margin
Lean R (+9.4) · D 44.4% · R 53.7% · Other 1.9%
2008→2024 swing
-29.3pp toward R · 2008: 19.9pp · 2024: -9.4pp
All cycles
2024: R+9.4 2020: R+5.6 2016: R+3.3 2012: D+17.1 2008: D+19.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -95.48%
Current HPI
157.276
Rent YoY
Metro
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

-49.2% since first listed
9 events — show timeline
  • 2026-04-08 Listing Removed MRED as Distributed by MLS Grid
  • 2026-04-08 Listed $16,500 MRED as Distributed by MLS Grid
  • 2026-03-03 Relisted MRED as Distributed by MLS Grid
  • 2026-02-09 Contingent MRED as Distributed by MLS Grid
  • 2025-12-31 Listed MRED as Distributed by MLS Grid
  • 2021-05-28 Sold (MLS) $12,000 RMLSA as Distributed by MLS Grid
  • 2020-11-18 Listed $14,900 RMLSA as Distributed by MLS Grid
  • 2001-02-05 Sold (MLS) $31,000 RMLSA as Distributed by MLS Grid
  • 2000-03-31 Listed $32,500 RMLSA as Distributed by MLS Grid

Property tax history

-0.4%/yr

Latest (2024): $447 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…