CashFlowRE
Sign in Sign up
389 S Avenue A St
B+ Composite 75.4
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$69,900

389 S Avenue A St · Canton, IL 61520
3 bd · 1.0 ba · 1,059 sqft · SingleFamily public records · 54 Days on market
Built 1920 $66/sqft · 36% above area Est $89k · 22% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3, possible 5 bedroom home. Lots of room for a growing family. 2 bedrooms don't have closets. Beautiful enclosed front porch with all newer replacement windows. Living room and dining room combo. Large backyard. Build your dream garage. Taxes would be $1,365 with owner occupied. Sold "AS IS".

Key facts

  • Bonus room
  • Upgraded fuse box
  • Newer fixtures

Tags

CORNER LOTBONUS ROOMUPDATED FURNACEUPGRADED FUSE BOXREPLACED ELECTRICAL COMPONENTSNEWER FIXTURES

Property features AI

Finance

  • Other: Lot dimensions approximately 70 x 170 x 29 x 169; Building area approximately 1,849 (total living area listed)
  • HOA & community: No association fee listed

Exterior

  • Parking: On-street parking (no garage)
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; Two levels
  • Construction: Shingle roof; Built in 1920; Unfinished basement
  • Exterior features: Replacement windows; Shed(s); Level lot

Interior

  • Kitchen: Dishwasher; Microwave; Refrigerator; Kitchen located on main level
  • Bedrooms: 3 bedrooms (located on main, upper and lower levels); Egress windows in bedrooms; Bedroom flooring: mix of hardwood and carpet
  • Flooring: Hardwood in several upper-level rooms; Carpet in some main- and lower-level rooms; Other flooring in kitchen area
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air; Gas water heater (heating source listed)
  • Interior features: Ceiling fans
  • Laundry & utility: Washer; Dryer; Gas water heater

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 $70k.

Deal economics

  • At list price, monthly cash flow is $371 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $68k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.7% vs local median 7.9% in Canton — 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 72/100 on livability (#318 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, amenities F, commute F.
  • Canton Union SD 66 (town): math 19% / reading 23% proficiency, ranked #417 of 620 in IL (top 67%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Canton High School (math 22% / reading 27%, grade F, #256 of 693 statewide, top 44%, 641 students, 0% FRL) — zoned schools average 0% FRL vs 46% district-wide (46 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 102 active listings in the ZIP; 14 units permitted in Fulton County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $483 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Fulton County population projected at -20% 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 $20k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 54 days — a 3% lower offer ($68k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y ago; this cycle's ask has dropped $4k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $52k; 34% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $67,803 (3.0% below list)

Questions for the listing agent

  1. It's been on market 54 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 1920 — 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. 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
1.62%
Cap rate
12.66%
Cash-on-cash
22.76%
DSCR
2.01
GRM
5.1

CMA / ARV

ARV (median comp)
$89,457
List price
$69,900
Delta
-21.86%
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
454 S 3rd Ave 0.31mi 3/1.0 1,024 (-3%) 0mo $9,000 $9 80
1155 S Main St 0.68mi 3/1.5 1,040 (-2%) 3mo $88,500 $85 61
658 E Maple St 0.61mi 2/1.0 (-1) 1,068 (+1%) 9mo $37,500 $35 58
143 E Spruce St 0.64mi 2/1.0 (-1) 998 (-6%) 2mo $49,900 $50 54
454 Mulberry Pl 0.38mi 3/1.0 1,200 (+13%) 8mo $42,500 $35 53
17 N 5th Ave 0.61mi 3/2.0 980 (-8%) 6mo $18,000 $18 51
324 W Spruce St 0.66mi 2/1.0 (-1) 968 (-9%) 1mo $40,000 $41 49
134 N Avenue D 0.64mi 3/1.0 1,200 (+13%) 1mo $74,900 $62 47
249 E Ash St 0.74mi 2/1.0 (-1) 1,076 (+2%) 13mo $49,500 $46 47
846 S 7th Ave 0.70mi 3/1.0 1,152 (+9%) 11mo $103,000 $89 43
205 E Spruce St 0.65mi 3/1.0 1,200 (+13%) 8mo $53,500 $45 40
1195 S Main St 0.72mi 2/1.0 (-1) 912 (-14%) 6mo $86,000 $94 33

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
15.7%
Equity multiple
1.63×
Total profit
$12,355
Equity at exit
$10,422
10-year hold
IRR
24.4%
Equity multiple
3.11×
Total profit
$41,375
Equity at exit
$6,044

Cash invested: $19,572 (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 61520

Active inventory
102
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$1,136 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$130 /mo · $1,566/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$239
Net cashflow
$371

Break-even live

Break-even rent $666
Max offer price $69,900
Occupancy floor 62%

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
$17,475
Closing costs
$2,097
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 21 events

  1. 2026-06-18
    days on market $69,900 Active 54 DOM
  2. 2026-06-17
    days on market $69,900 Active 53 DOM
  3. 2026-06-16
    days on market $69,900 Active 52 DOM
  4. 2026-06-15
    days on market $69,900 Active 51 DOM
  5. 2026-06-13
    days on market $69,900 Active 49 DOM
  6. 2026-06-12
    pricedays on market $69,900 Active 48 DOM
  7. 2026-06-09
    days on market $72,500 Active 45 DOM
  8. 2026-06-08
    days on market $72,500 Active 44 DOM
  9. 2026-06-07
    days on market $72,500 Active 43 DOM
  10. 2026-06-07
    days on market $72,500 Active 42 DOM
  11. 2026-06-04
    days on market $72,500 Active 39 DOM
  12. 2026-06-02
    days on market $72,500 Active 38 DOM
  13. 2026-06-01
    days on market $72,500 Active 37 DOM
  14. 2026-05-31
    days on market $72,500 Active 36 DOM
  15. 2026-05-31
    days on market $72,500 Active 35 DOM
  16. 2026-05-07
    price $72,500 899-char remark
  17. 2026-04-25
    listed $74,000 Active 899-char remark
  18. 2023-07-28
    soldstatus $52,000
  19. 2023-07-27
    soldstatus $40,000 Closed 311-char remark
    Show marketing remark (311 chars)

    3, possible 5 bedroom home. Lots of room for a growing family. 2 bedrooms don't have closets. Beautiful enclosed front porch with all newer replacement windows. Living room and dining room combo. Large backyard. Build your dream garage. Taxes would be $1,365 with owner occupied. Sold "AS IS".

  20. 2023-07-12
    status Pending 311-char remark
    Show marketing remark (311 chars)

    3, possible 5 bedroom home. Lots of room for a growing family. 2 bedrooms don't have closets. Beautiful enclosed front porch with all newer replacement windows. Living room and dining room combo. Large backyard. Build your dream garage. Taxes would be $1,365 with owner occupied. Sold "AS IS".

  21. 2023-07-11
    listed $47,900 Active 311-char remark
    Show marketing remark (311 chars)

    3, possible 5 bedroom home. Lots of room for a growing family. 2 bedrooms don't have closets. Beautiful enclosed front porch with all newer replacement windows. Living room and dining room combo. Large backyard. Build your dream garage. Taxes would be $1,365 with owner occupied. Sold "AS IS".

ⓘ 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
$1,566 · $130/mo
Projected year-2 tax
$1,576 · $131/mo
Expected delta
+$10/yr (+$1/mo · 0.7%)

ⓘ 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 ≥105°F today · 18 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
$13,630
− Mortgage interest
−$3,915
− Property taxes
−$1,566
− Insurance
−$350
− Repairs & maintenance
−$1,090
− Management
−$1,090
− Depreciation
−$2,033
Taxable income
$3,585
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$860
After-tax cash flow
$3,593/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
Canton Union SD 66
NCES district ID
1708280
Math proficiency
19% ▼ -10.00%
Reading proficiency
23% ▼ -12.00%
Median HH income
$42,657
Composite
18.03/100
National rank
#8980
State rank
#417 of 620 in IL

Livability — Canton

Score
72/100
State rank
#318
US rank
#6313

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Canton, IL
Population (ZIP)
16,098

Population outlook (Fulton County) Hauer SSP2

Today (2025)
33,356 people
By 2030
32,144 · -3.6%
By 2040
29,518 · -11.5%
By 2050
26,775 · -19.7%
By 2075
19,972 · -40.1%
By 2100
13,580 · -59.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Black 5% Hispanic / Latino 4% Two or more races 4% Native American 1%
Common ancestry
Slovak 3% Lithuanian 1% Romanian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Fulton

2024 margin
Strong R (+23.8) · D 37.1% · R 60.9% · Other 2.0%
2008→2024 swing
-45.2pp toward R · 2008: 21.3pp · 2024: -23.8pp
All cycles
2024: R+23.8 2020: R+20.1 2016: R+15.1 2012: D+11.1 2008: D+21.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -88.00%
Current HPI
123.8086
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

+45.9% since first listed
7 events — show timeline
  • 2026-06-10 Price Changed $69,900 RMLSA as Distributed by MLS Grid
  • 2026-05-07 Price Changed $72,500 RMLSA as Distributed by MLS Grid
  • 2026-04-25 Listed $74,000 RMLSA as Distributed by MLS Grid
  • 2023-07-28 Sold (Public Records) $52,000 Public Records
  • 2023-07-27 Sold (MLS) $40,000 RMLSA as Distributed by MLS Grid
  • 2023-07-12 Pending RMLSA as Distributed by MLS Grid
  • 2023-07-11 Listed $47,900 RMLSA as Distributed by MLS Grid

Property tax history

+25.5%/yr

Latest (2024): $1,566 · -25.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…