CashFlowRE
Sign in Sign up
1970 Barding Ave
C Composite 55.88
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 +17.2/30.0
  • ARV discount +15.0/15.0
  • 1% rule +6.1/10.0
  • DSCR +5.4/10.0
  • Appreciation +3.9/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.4/10.0

$120,000

1970 Barding Ave · Decatur, IL 62526
3 bd · 2.5 ba · 2,036 sqft · Other public records · 33 Days on market
Built 1985 9,660 sqft lot $59/sqft · 14% below area Est $146k · 18% under

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

Listing remarks MLS

So much opportunity in this 3 bedroom Ranch in Home Park. Master bedroom has a bathroom with shower, and downstairs bathroom has a half bath. Large living room and family room downstairs. Separate Dining space. 2 car attached garage. Large backyard. Listed approx. $30,000 below assessed tax value. Home needs some TLC, but has had some improvements over the time the homeowner had lived there. Wet Bar downstairs and 2 bonus rooms to be used however necessary. Large unfinished are in basement as well.

Key facts

  • Private master suite
  • Walk-in closet
  • Cathedral ceilings

Tags

PRIVATE MASTER SUITEATTACHED BATHWALK-IN CLOSETCATHEDRAL CEILINGSSUNROOM OVERLOOKING BACKYARDPARTIALLY FINISHED BASEMENT

Property features AI

Exterior

  • Parking: Attached garage (2 spaces)
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One level / single-story; Vinyl siding exterior
  • Construction: Shingle roof
  • Exterior features: Screened patio/porch; Fenced yard; Concrete road access

Interior

  • Kitchen: Range; Dishwasher; Refrigerator; Gas water heater
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Natural gas heating with forced air; Central air conditioning
  • Interior features: Walk-in closet(s); Finished and unfinished basement with full height and sump pump; Fireplace (1)
  • Laundry & utility: Washer; Dryer

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/2.5-bath other listed at $120k.

Deal economics

  • At list price, monthly cash flow is $85 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).
  • Recommended offer: $116k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 59/100 on livability (#1,076 in IL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
  • Decatur SD 61 (urban): math 3% / reading 6% proficiency, ranked #605 of 620 in IL (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Stephen Decatur Middle School (math 0% / reading 5%, grade F, #658 of 665 statewide, top 99%, 459 students, 0% FRL) — zoned schools average 0% FRL vs 73% district-wide (73 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 136 active listings in the ZIP; 63 units permitted in Macon County in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($49k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-2.2%/yr); year-one equity from $830 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Macon County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 33 days — a 3% lower offer ($116k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 6y ago; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $84k; 43% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 2.9% of price.
Recommended offer $116,400 (3.0% below list)

Questions for the listing agent

  1. It's been on market 33 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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?
  6. 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.
  7. 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.
  8. 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
1.11%
Cap rate
7.14%
Cash-on-cash
3.04%
DSCR
1.14
GRM
7.5

CMA / ARV

ARV (median comp)
$145,875
List price
$120,000
Delta
-17.74%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-2.21% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-7.5%
Equity multiple
0.70×
Total profit
$-9,935
Equity at exit
$22,137
10-year hold
IRR
0.9%
Equity multiple
1.07×
Total profit
$2,270
Equity at exit
$17,815

Cash invested: $33,600 (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 62526

Home prices YoY
-1.2%
Active inventory
136
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,334 medium interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$290 /mo · $3,476/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$280
Net cashflow
$85

Break-even live

Break-even rent $1,227
Max offer price $120,000
Occupancy floor 89%

Sensitivity live

Price -10% $153 -5% $119 +0% $85 +5% $51 +10% $17
Rent -10% $-20 -5% $32 +0% $85 +5% $138 +10% $190
Rate -1.0pp $145 -0.5pp $116 base $85 +0.5pp $54 +1.0pp $22

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
$30,000
Closing costs
$3,600
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 19 events

  1. 2026-06-15
    status $120,000 Pending 33 DOM
  2. 2026-06-15
    days on market $120,000 Active Under Contract 33 DOM
  3. 2026-06-14
    days on market $120,000 Active Under Contract 31 DOM
  4. 2026-06-13
    days on market $120,000 Active Under Contract 30 DOM
  5. 2026-06-10
    days on market $120,000 Active Under Contract 28 DOM
  6. 2026-06-09
    days on market $120,000 Active Under Contract 27 DOM
  7. 2026-06-08
    days on market $120,000 Active Under Contract 26 DOM
  8. 2026-06-07
    days on market $120,000 Active Under Contract 25 DOM
  9. 2026-06-05
    days on market $120,000 Active Under Contract 22 DOM
  10. 2026-06-02
    days on market $120,000 Active Under Contract 20 DOM
  11. 2026-06-01
    days on market $120,000 Active Under Contract 19 DOM
  12. 2026-05-31
    days on market $120,000 Active Under Contract 18 DOM
  13. 2026-05-30
    days on market $120,000 Active Under Contract 17 DOM
  14. 2026-05-13
    listed $130,000 Active 835-char remark
  15. 2020-09-29
    soldstatus $83,900
  16. 2020-09-28
    soldstatus $83,900 503-char remark
    Show marketing remark (503 chars)

    So much opportunity in this 3 bedroom Ranch in Home Park. Master bedroom has a bathroom with shower, and downstairs bathroom has a half bath. Large living room and family room downstairs. Separate Dining space. 2 car attached garage. Large backyard. Listed approx. $30,000 below assessed tax value. Home needs some TLC, but has had some improvements over the time the homeowner had lived there. Wet Bar downstairs and 2 bonus rooms to be used however necessary. Large unfinished are in basement as well.

  17. 2020-09-28
    soldstatus $83,900
    Show marketing remark (503 chars)

    So much opportunity in this 3 bedroom Ranch in Home Park. Master bedroom has a bathroom with shower, and downstairs bathroom has a half bath. Large living room and family room downstairs. Separate Dining space. 2 car attached garage. Large backyard. Listed approx. $30,000 below assessed tax value. Home needs some TLC, but has had some improvements over the time the homeowner had lived there. Wet Bar downstairs and 2 bonus rooms to be used however necessary. Large unfinished are in basement as well.

  18. 2020-07-13
    listed $85,000 503-char remark
    Show marketing remark (503 chars)

    So much opportunity in this 3 bedroom Ranch in Home Park. Master bedroom has a bathroom with shower, and downstairs bathroom has a half bath. Large living room and family room downstairs. Separate Dining space. 2 car attached garage. Large backyard. Listed approx. $30,000 below assessed tax value. Home needs some TLC, but has had some improvements over the time the homeowner had lived there. Wet Bar downstairs and 2 bonus rooms to be used however necessary. Large unfinished are in basement as well.

  19. 2020-07-13
    listed $85,000
    Show marketing remark (503 chars)

    So much opportunity in this 3 bedroom Ranch in Home Park. Master bedroom has a bathroom with shower, and downstairs bathroom has a half bath. Large living room and family room downstairs. Separate Dining space. 2 car attached garage. Large backyard. Listed approx. $30,000 below assessed tax value. Home needs some TLC, but has had some improvements over the time the homeowner had lived there. Wet Bar downstairs and 2 bonus rooms to be used however necessary. Large unfinished are in basement as well.

ⓘ 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
$3,476 · $290/mo
Projected year-2 tax
$3,476 · $290/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 ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$16,010
− Mortgage interest
−$6,722
− Property taxes
−$3,476
− Insurance
−$600
− Repairs & maintenance
−$1,281
− Management
−$1,281
− Depreciation
−$3,491
Taxable loss
−$841
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$202
After-tax cash flow
$1,222/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
Decatur SD 61
NCES district ID
1711850
Math proficiency
3% ▼ -4.00%
Reading proficiency
6% ▼ -6.00%
Median HH income
$38,864
Composite
3.99/100
National rank
#10059
State rank
#605 of 620 in IL

Livability — Decatur

Score
59/100
State rank
#1076
US rank
#20533

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Decatur, IL
County
Macon County · 78,333 people
City population
78,333
Metro
Decatur, IL
Population (ZIP)
30,483
Household income
$49,062
Rent vs Own
39.2% rent · 60.8% own
Severe rent burden
1041.0

Population outlook (Macon County) Hauer SSP2

Today (2025)
99,568 people
By 2030
94,973 · -4.6%
By 2040
85,250 · -14.4%
By 2050
75,920 · -23.8%
By 2075
55,962 · -43.8%
By 2100
36,468 · -63.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (68%)
Race & ethnicity
White 68% Black 22% Two or more races 6% Hispanic / Latino 3% Asian 2%
Common ancestry
Lithuanian 2% Italian 2% Slovak 2%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Macon

2024 margin
R (+18.9) · D 39.8% · R 58.7% · Other 1.4%
2008→2024 swing
-20.0pp toward R · 2008: 1.1pp · 2024: -18.9pp
All cycles
2024: R+18.9 2020: R+17.7 2016: R+18.1 2012: R+5.2 2008: D+1.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -2.21%
Current HPI
182.871
Rent YoY
Metro
Decatur, IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

+41.2% since first listed
9 events — show timeline
  • 2026-06-15 Pending CIBR
  • 2026-05-29 Contingent CIBR
  • 2026-05-26 Price Changed $120,000 CIBR
  • 2026-05-13 Listed $130,000 CIBR
  • 2020-09-29 Sold (Public Records) $83,900 Public Records
  • 2020-09-28 Sold (MLS) $83,900 CIBR
  • 2020-09-28 Sold (MLS) $83,900 MRED as Distributed by MLS Grid
  • 2020-07-13 Listed $85,000 CIBR
  • 2020-07-13 Listed $85,000 MRED as Distributed by MLS Grid

Property tax history

+6.0%/yr

Latest (2024): $3,476 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…