CashFlowRE
Sign in Sign up
2221 Lee Ave
C+ Composite 61.73
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 +29.6/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.2/10.0
  • ARV discount +5.3/15.0
  • Livability +3.2/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$93,000

2221 Lee Ave · Granite City, IL 62040
2 bd · 1.0 ba · 1,248 sqft · SingleFamily public records · 2 Days on market
Built 1929 4,164 sqft lot Est $89k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome home to this charming and well-maintained 3-bedroom, 1-bath bungalow in the heart of Granite City! Offering over 1,200 square feet of living space, this home features updated flooring, an updated kitchen and bathroom, a newer electrical panel, and a spacious addition completed in 2007. Enjoy a functional layout with comfortable living areas, a full basement for extra storage, and a covered porch perfect for relaxing. Situated on a manageable lot with convenient access to shopping, dining, schools, and major roadways, this home is an excellent opportunity for first-time buyers, downsizers, or investors looking to add to their portfolio. Schedule your private showing today!

Key facts

  • Full basement
  • Updated flooring
  • Updated kitchen

Tags

UPDATED FLOORINGUPDATED KITCHENUPDATED BATHROOMNEWER ELECTRICAL PANELSPACIOUS ADDITIONFULL BASEMENT

Property features AI

Finance

  • Other: Private ownership
  • Financial info: Lease not considered

Exterior

  • Parking: Two total parking spaces; One-car garage; One-car carport
  • Utilities: Public water; Public sewer; Electric service (Ameren); Electricity, Natural Gas, Sewer, and Water connected
  • Home design: Single-family residence; One level
  • Construction: Concrete and vinyl siding construction; Shingle roof; Block foundation; Has basement
  • Exterior features: Deck; Patio; Porch; Adjoins common ground; Asphalt road access

Interior

  • Kitchen: Kitchen with standard appliances (Dishwasher, Microwave, Oven, Refrigerator)
  • Bedrooms: Three bedrooms on the main level
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Dishwasher, Microwave, Oven, Refrigerator; Concrete basement
  • Laundry & utility: Utilities connected: Electricity and Natural Gas

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 $93k.

Deal economics

  • At list price, monthly cash flow is $337 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $93k).
  • Cap rate 10.6% vs local median 7.0% in Granite City — 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 65/100 on livability (#623 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
  • Granite City CUSD 9 (suburban): math 9% / reading 11% proficiency, ranked #570 of 620 in IL (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Granite City High School (math 10% / reading 12%, grade F, #522 of 693 statewide, top 76%, 1,805 students, 0% FRL) — zoned schools average 0% FRL vs 59% district-wide (59 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+1.7%/yr); 194 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 336 units permitted in Madison County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $643 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Madison County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 1.7% rent growth), your $26k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1929 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $93,000

Questions for the listing agent

  1. Built in 1929 — 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
1.22%
Cap rate
10.64%
Cash-on-cash
15.53%
DSCR
1.69
GRM
6.8

CMA / ARV

ARV (on-the-fly)
$88,608
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2134 & 2138 Cleveland Blvd 0.48mi 3/1.5 (+1) 1,268 (+2%) 0mo $179,900 $142 67
2208 Iowa St 0.10mi 2/2.5 1,408 (+13%) 3mo $34,000 $24 66
2324 Grand Ave 0.28mi 3/2.0 (+1) 1,200 (-4%) 8mo $102,000 $85 65
1027 21st St 0.60mi 2/1.0 1,190 (-5%) 2mo $17,000 $14 62
2201 Hodges Ave 0.48mi 3/1.0 (+1) 1,170 (-6%) 5mo $75,000 $64 58
2534 State St 0.56mi 3/1.0 (+1) 1,200 (-4%) 8mo $55,000 $46 56
2331 Edison Ave 0.43mi 3/1.0 (+1) 1,392 (+12%) 2mo $24,900 $18 54
2629 Grand Ave 0.70mi 3/1.0 (+1) 1,304 (+4%) 8mo $117,500 $90 48
906 24th St 0.68mi 3/1.0 (+1) 1,152 (-8%) 4mo $82,000 $71 47
2304 Delmar Ave 0.42mi 3/1.5 (+1) 1,400 (+12%) 8mo $169,900 $121 47
2456 Delmar Ave 0.56mi 3/2.0 (+1) 1,364 (+9%) 4mo $155,000 $114 46
2208 Adams St 0.59mi 3/1.0 (+1) 1,096 (-12%) 5mo $60,000 $55 43

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 · 1.67% rent growth · sell at horizon

5-year hold
IRR
4.9%
Equity multiple
1.19×
Total profit
$4,853
Equity at exit
$13,867
10-year hold
IRR
13.2%
Equity multiple
1.99×
Total profit
$25,722
Equity at exit
$8,041

Cash invested: $26,040 (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 62040

Home prices YoY
-21.8%
Rents YoY
1.7%
Active inventory
194
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,138 high interval (Pro) →
Mortgage (P&I)
$488
Tax from tax record
$36 /mo · $428/yr
Insurance
$39
HOA
$0
Vacancy / Maint / Mgmt
$239
Net cashflow
$337

Break-even live

Break-even rent $712
Max offer price $93,000
Occupancy floor 65%

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
$23,250
Closing costs
$2,790
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.

Rent comps 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2317 Grand Ave Granite City, IL 2.0 1.0 1124 $750 $0.67 7d 1 0.26mi
2450 Cleveland Blvd Apt A Granite City, IL 2.0 1.0 846 $825 $0.98 17d 1 0.56mi
2415 Jerden Ave Granite City, IL 3.0 1.0 970 $1,400 $1.44 4d 1 0.67mi
1709 Edison Ave Unit 1709 Granite City, IL 1.0 1.0 700 $800 $1.14 14d 1 0.78mi
2556 Center St Granite City, IL 3.0 1.0 874 $1,500 $1.72 14d 1 0.81mi
2715 Center St Unit B Granite City, IL 2.0 1.0 930 $1,275 $1.37 43d 1 1.07mi

Listing history 3 events

  1. 2026-06-18
    days on market $93,000 Active 2 DOM
  2. 2026-06-17
    remarks 688-char remark
  3. 2026-06-17
    listed $93,000 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast IL · Partial reset (capped growth)

Current annual tax
$428 · $36/mo
Projected year-2 tax
$1,270 · $106/mo
Expected delta
+$842/yr (+$70/mo · 196.7%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$13,656
− Mortgage interest
−$5,209
− Property taxes
−$428
− Insurance
−$465
− Repairs & maintenance
−$1,092
− Management
−$1,092
− Depreciation
−$2,705
Taxable income
$2,663
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$639
After-tax cash flow
$3,404/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
Granite City CUSD 9
NCES district ID
1717280
Math proficiency
9% ▼ -4.00%
Reading proficiency
11% ▼ -7.00%
Median HH income
$45,082
Composite
9.15/100
National rank
#9864
State rank
#570 of 620 in IL

Livability — Granite City

Score
65/100
State rank
#623
US rank
#12751

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Granite City, IL
County
Madison County · 189,064 people
City population
40,404
Metro
St. Louis, MO-IL
Population (ZIP)
40,404
Household income
$60,031
Rent vs Own
25.0% rent · 75.0% own
Severe rent burden
923.0

Population outlook (Madison County) Hauer SSP2

Today (2025)
258,371 people
By 2030
251,523 · -2.7%
By 2040
233,640 · -9.6%
By 2050
213,042 · -17.5%
By 2075
165,255 · -36.0%
By 2100
123,953 · -52.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Hispanic / Latino 9% Black 9% Two or more races 7% Asian 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Romanian 2% Lithuanian 2% Serbian 2%
Foreign-born
3% · Canada, Vietnam
Languages at home
93% English-only · Spanish 5%

Political lean MEDSL · Madison

2024 margin
R (+13.3) · D 42.5% · R 55.8% · Other 1.8%
2008→2024 swing
-22.5pp toward R · 2008: 9.2pp · 2024: -13.3pp
All cycles
2024: R+13.3 2020: R+13.2 2016: R+15.6 2012: R+1.4 2008: D+9.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -56.88%
Current HPI
204.4612
Rent YoY
▲ 1.67%
Metro
St. Louis, MO-IL
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
  • 2026-06-16 Listed $93,000 MARIS as Distributed by MLS Grid

Property tax history

+0.5%/yr

Latest (2024): $428 · +98.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…