CashFlowRE
Sign in Sign up
253 Day St
C Composite 56.2
Why this score? — see what drove the C 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 +28.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.3/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$78,900

253 Day St · Galesburg, IL 61401
2 bd · 1.0 ba · 716 sqft · SingleFamily public records · 13 Days on market
Built 1896 0.25 ac lot Est $54k · 45% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Move-in ready and thoughtfully updated, this 1.5-story home offers many modern upgrades. The exterior features newer vinyl siding, ensuring low-maintenance upkeep. Inside, the bright and functional kitchen boasts refurbished cabinets, recessed lighting, and comes fully equipped with a stove and refrigerator. The spacious main-floor bathroom includes a convenient laundry location. Recent improvements include many new windows, doors, a newer front porch and sidewalk. Major system updates such as new plumbing, a water heater, and a 100-amp electrical panel with wiring upgrades provide peace of mind. Ceiling fans are installed in the living room, dining room, and both bedrooms, enhancing comfort year-round. The home also offers excellent closet space in both bedrooms. Enjoy outdoor space with a large yard, perfect for relaxation or entertaining. Plus, the dry basement provides extra storage or potential for additional use. Don’t miss this move-in-ready home—schedule your showing today!

Key facts

  • 0.25 acre lot
  • Parking
  • Built 1896

Property features AI

Exterior

  • Parking: No garage; on-street parking and gravel parking
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Built in 1896
  • Construction: Shingle roof; Unfinished basement
  • Exterior features: Level lot; Paved road access; Gravel and on-street parking

Interior

  • Kitchen: Refrigerator
  • Bedrooms: Two bedrooms (upper level)
  • Flooring: Carpet in bedrooms, living and dining areas; Vinyl in kitchen; Tile in laundry
  • Bathrooms: One full bathroom
  • Heating & cooling: Central air; Forced air heating; Gas water heater
  • Interior features: Ceiling fans
  • Laundry & utility: Washer; Dryer; Main-level laundry room (tile flooring, approx. 12 x 7)

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 single-family listed at $79k.

Deal economics

  • At list price, monthly cash flow is $246 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $79k).
  • Cap rate 10.0% 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: crime F, commute F, employment D-.
  • 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.
  • Zoned schools: Galesburg Senior High School (math 19% / reading 24%, grade F, #345 of 693 statewide, top 50%, 1,762 students, 0% FRL) — zoned schools average 0% FRL vs 60% district-wide (60 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 191 active listings in the ZIP.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $545 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 $22k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 27y ago; this cycle's ask has dropped $21k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1896 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $78,900

Questions for the listing agent

  1. Built in 1896 — 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. 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?
  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
1.33%
Cap rate
10.04%
Cash-on-cash
13.39%
DSCR
1.60
GRM
6.3

CMA / ARV

ARV (on-the-fly)
$54,416
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1056 E Knox St 0.33mi 2/1.0 708 (-1%) 23mo $44,000 $62 64
1526 Grand Ave 0.53mi 2/1.0 792 (+11%) 9mo $44,400 $56 50
1586 E North St 0.71mi 2/1.0 768 (+7%) 11mo $25,000 $33 45
889 S Chambers St 0.62mi 2/1.0 804 (+12%) 9mo $78,750 $98 43
695 S Pearl St 0.41mi 3/1.5 (+1) 816 (+14%) 9mo $60,000 $74 43
208 Illinois Ave 0.69mi 2/1.0 672 (-6%) 22mo $79,900 $119 39
409 Burgland Ave 0.63mi 2/1.0 816 (+14%) 14mo $62,000 $76 36
664 E 4th St 0.70mi 2/1.5 660 (-8%) 23mo $56,000 $85 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
3.5%
Equity multiple
1.13×
Total profit
$2,950
Equity at exit
$11,764
10-year hold
IRR
13.0%
Equity multiple
2.04×
Total profit
$22,933
Equity at exit
$6,822

Cash invested: $22,092 (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
6.3×

Monthly cashflow live

Estimated rent
$1,046 medium interval (Pro) →
Mortgage (P&I)
$414
Tax from tax record
$133 /mo · $1,601/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$220
Net cashflow
$246

Break-even live

Break-even rent $734
Max offer price $78,900
Occupancy floor 71%

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
$19,725
Closing costs
$2,367
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 13 events

  1. 2026-06-18
    days on market $78,900 Under Contract 13 DOM
  2. 2026-06-17
    days on market $78,900 Under Contract 12 DOM
  3. 2026-06-16
    days on market $78,900 Under Contract 11 DOM
  4. 2026-06-15
    days on market $78,900 Under Contract 10 DOM
  5. 2026-06-13
    days on market $78,900 Under Contract 8 DOM
  6. 2026-06-12
    days on market $78,900 Under Contract 7 DOM
  7. 2026-06-09
    statusdays on market $78,900 Under Contract 4 DOM
  8. 2026-06-08
    days on market $78,900 Active 3 DOM
  9. 2026-06-07
    days on market $78,900 Active 2 DOM
  10. 2026-06-07
    status $78,900 Active 1 DOM
  11. 2026-06-04
    remarks 687-char remark
  12. 2026-06-03
    remarks 647-char remark
  13. 2026-06-03
    listed $78,900 Coming Soon 1 DOM

ⓘ 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
$1,601 · $133/mo
Projected year-2 tax
$1,696 · $141/mo
Expected delta
+$95/yr (+$8/mo · 6.0%)

ⓘ 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 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
$12,554
− Mortgage interest
−$4,420
− Property taxes
−$1,601
− Insurance
−$394
− Repairs & maintenance
−$1,004
− Management
−$1,004
− Depreciation
−$2,295
Taxable income
$1,836
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$441
After-tax cash flow
$2,517/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

+267.0% since first listed
14 events — show timeline
  • 2026-06-02 Coming Soon $78,900 RMLSA as Distributed by MLS Grid
  • 2025-10-01 Sold (Public Records) $80,500 Public Records
  • 2025-09-29 Sold (MLS) $80,500 RMLSA as Distributed by MLS Grid
  • 2025-09-29 Sold (MLS) $80,500 MRED as Distributed by MLS Grid
  • 2025-09-15 Pending RMLSA as Distributed by MLS Grid
  • 2025-05-08 Price Changed $89,900 RMLSA as Distributed by MLS Grid
  • 2025-03-21 Listed $99,900 RMLSA as Distributed by MLS Grid
  • 2025-03-21 Listed $89,900 MRED as Distributed by MLS Grid
  • 2022-01-14 Sold (Public Records) $69,000 Public Records
  • 2022-01-14 Sold (MLS) $68,900 RMLSA as Distributed by MLS Grid
  • 2021-10-28 Listed $66,900 RMLSA as Distributed by MLS Grid
  • 2021-08-06 Listing Removed RMLSA as Distributed by MLS Grid
  • 1999-11-01 Sold (MLS) $17,500 RMLSA as Distributed by MLS Grid
  • 1999-07-02 Listed $21,500 RMLSA as Distributed by MLS Grid

Property tax history

+7.8%/yr

Latest (2024): $1,601 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…