CashFlowRE
Sign in Sign up
704 S 8th St
D Composite 42.96
Why this score? — see what drove the D 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$20,000

704 S 8th St · Petersburg, IL 62675
2 bd · 1.0 ba · 1,248 sqft · Other public records · 8 Days on market
Built 1940 8,250 sqft lot

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

Listing remarks

Looking for a project?! You're in the right place! This corner lot offers opportunity for your vision to come to reality! Breathe life back into the pre-existing home, tear down and rebuild, or simply utilize the 2 car detached garage for all of your recreational needs. Priced based upon lot & garage value to leave room for the next buyer to take the next step with this large corner lot property located in sought after Petersburg!

Key facts

  • Corner lot
  • 8,250 sq ft lot
  • 2 garage spots

Tags

CORNER LOT2 CAR DETACHED GARAGELARGE CORNER LOT PROPERTY

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; Built in 1940
  • Construction: Not new construction
  • Exterior features: Shingle roof; Corner lot (125' x 66')

Interior

  • Kitchen: Kitchen on the main level
  • Bedrooms: Two bedrooms on the main level (each approx. 12' x 10')
  • Flooring: Other flooring
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Full, unfinished basement; No fireplaces; Egress windows in bedrooms

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 $20k.

Deal economics

  • At list price, monthly cash flow is $683 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $20k).

Location & tenants

  • Location reads 68/100 on livability (#451 in IL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Porta CUSD 202 (town): math 16% / reading 29% proficiency, ranked #363 of 620 in IL (top 58%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 41 active listings in the ZIP; 9 units permitted in Menard County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $138 of loan paydown is wiped out by about $600 of value loss. Plan a longer hold.
  • Menard County population projected at -17% 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 $6k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $20,000

Questions for the listing agent

  1. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  5. 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.
  6. 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.
  7. 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
5.20%
Cap rate
47.29%
Cash-on-cash
146.41%
DSCR
7.51
GRM
1.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
Equity multiple
8.19×
Total profit
$40,291
Equity at exit
$2,982
10-year hold
IRR
Equity multiple
17.28×
Total profit
$91,182
Equity at exit
$1,729

Cash invested: $5,600 (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 62675

Home prices YoY
-29.6%
Active inventory
41
Price-to-rent
1.6×

Monthly cashflow live

Estimated rent
$1,040 medium interval (Pro) →
Mortgage (P&I)
$105
Tax est. 1.5%
$25 /mo · $300/yr
Insurance
$8
HOA
$0
Vacancy / Maint / Mgmt
$218
Net cashflow
$683

Break-even live

Break-even rent $175
Max offer price $20,000
Occupancy floor 29%

Sensitivity live

Price -10% $697 -5% $690 +0% $683 +5% $676 +10% $669
Rent -10% $601 -5% $642 +0% $683 +5% $724 +10% $765
Rate -1.0pp $693 -0.5pp $688 base $683 +0.5pp $678 +1.0pp $673

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
$5,000
Closing costs
$600
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 7 events

  1. 2026-06-21
    days on market $20,000 Active 8 DOM
  2. 2026-06-18
    days on market $20,000 Active 6 DOM
  3. 2026-06-17
    days on market $20,000 Active 5 DOM
  4. 2026-06-16
    days on market $20,000 Active 4 DOM
  5. 2026-06-15
    days on market $20,000 Active 3 DOM
  6. 2026-06-13
    remarks 436-char remark
  7. 2026-06-13
    listed $20,000 Active 1 DOM

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥106°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 · 2 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
$12,478
− Mortgage interest
−$1,120
− Property taxes
−$300
− Insurance
−$100
− Repairs & maintenance
−$998
− Management
−$998
− Depreciation
−$582
Taxable income
$8,379
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,011
After-tax cash flow
$6,188/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
Porta CUSD 202
NCES district ID
1731410
Math proficiency
16% ▼ -9.00%
Reading proficiency
29% ▼ -9.00%
Median HH income
$57,294
Composite
20.63/100
National rank
#8544
State rank
#363 of 620 in IL

Livability — Petersburg

Score
68/100
State rank
#451
US rank
#9281

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Petersburg, IL
Population (ZIP)
5,981

Population outlook (Menard County) Hauer SSP2

Today (2025)
11,894 people
By 2030
11,493 · -3.4%
By 2040
10,675 · -10.2%
By 2050
9,861 · -17.1%
By 2075
8,334 · -29.9%
By 2100
6,799 · -42.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 5% Hispanic / Latino 1%
Common ancestry
Romanian 4% Lithuanian 2% Slovak 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 1% Chinese 1% French/Haitian/Cajun 1%

Political lean MEDSL · Menard

2024 margin
Solid R (+41.5) · D 28.6% · R 70.0% · Other 1.4%
2008→2024 swing
-26.6pp toward R · 2008: -14.9pp · 2024: -41.5pp
All cycles
2024: R+41.5 2020: R+39.4 2016: R+37.7 2012: R+30.1 2008: R+14.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -59.68%
Current HPI
142.2551
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

1 event — show timeline
  • 2026-06-07 Listed $20,000 RMLSA as Distributed by MLS Grid

Property tax history

+10.7%/yr

Latest (2024): $2,483 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…