CashFlowRE
Sign in Sign up
215 E Sangamon St
C+ Composite 62.26
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 +23.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.5/10.0
  • 1% rule +6.0/10.0
  • 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

$95,000

215 E Sangamon St · Petersburg, IL 62675
2 bd · 1.0 ba · 1,240 sqft · SingleFamily public records · 3 Days on market
Built 1920 5,500 sqft lot Est $131k · 28% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Cute Bungalow With Lots Of Updating. Maintenance Free Exterior. Roof Redone In 1993. Thermopane Vinyl Windows Tilt In To Clean. Kitchen Cabinets, Disposal, Dishwasher & Stove New In 1987. Property Is Zoned Commercial. Enclosed Porch Off Kitchen For Washer

Key facts

  • Heated garage
  • Private patio
  • Loads of storage

Tags

HISTORIC PETERSBURG SQUAREPARTIALLY REMODELED BATHLOADS OF STORAGEOVERSIZED UTILITY ROOMPRIVATE PATIOHEATED GARAGE

Property features AI

Exterior

  • Parking: Attached, oversized garage with alley access (1 garage space)
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; Not new construction
  • Construction: Shingle roof; Crawl space/partial unfinished basement
  • Exterior features: Shed(s); Replacement windows; Lean-to; Level lot; Paved road access

Interior

  • Kitchen: Dishwasher; Microwave; Refrigerator; Vinyl flooring in kitchen
  • Bedrooms: 2 bedrooms (both on the main level)
  • Flooring: Hardwood in great room; Carpet in bedrooms and dining room; Vinyl in kitchen, laundry, and breezeway
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air conditioning; Forced air heating; Gas water heater
  • Interior features: Ceiling fan(s); Wood-burning stove in family room; One fireplace
  • Laundry & utility: Washer and dryer; Main-level laundry room with vinyl flooring

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 $95k.

Deal economics

  • At list price, monthly cash flow is $173 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).

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: amenities F, commute F, health & safety 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.
  • Zoned schools: Petersburg Elem School (345 students, 0% FRL) — zoned schools average 0% FRL vs 32% district-wide (32 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 39 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 $657 of loan paydown is wiped out by about $3k 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.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 29y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $46k; list at $95k implies a 107% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $95,000

Questions for the listing agent

  1. Built in 1920 — 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. 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.
  5. 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.
  6. 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
1.10%
Cap rate
8.48%
Cash-on-cash
7.83%
DSCR
1.35
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$131,440
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
321 N 5th St 0.04mi 2/1.0 1,253 (+1%) 10mo $105,000 $84 88
214 E Taylor St 0.03mi 2/1.0 1,153 (-7%) 3mo $87,500 $76 84
605 N 6th St 0.19mi 2/1.0 1,100 (-11%) 9mo $98,500 $90 64
420 W Monroe St 0.43mi 2/1.0 1,183 (-5%) 13mo $94,000 $79 61
224 W Rutledge St 0.24mi 3/1.0 (+1) 1,100 (-11%) 9mo $139,900 $127 57
554 W Monroe St 0.54mi 2/1.0 1,166 (-6%) 10mo $98,000 $84 57
503 N 7th St 0.17mi 3/2.0 (+1) 1,400 (+13%) 7mo $163,500 $117 56
416 S 12th St 0.59mi 2/1.0 1,096 (-12%) 2mo $119,900 $109 52
930 N 5th 0.39mi 3/2.5 (+1) 1,360 (+10%) 7mo $125,000 $92 48
303 W Lincoln Ave 0.49mi 2/2.0 1,418 (+14%) 1mo $150,000 $106 48
911 W Monroe St 0.75mi 2/1.0 1,100 (-11%) 1mo $160,000 $145 45
17544 Bobwhite St 0.75mi 3/1.0 (+1) 1,176 (-5%) 12mo $140,000 $119 42

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
-4.4%
Equity multiple
0.84×
Total profit
$-4,330
Equity at exit
$14,165
10-year hold
IRR
5.3%
Equity multiple
1.40×
Total profit
$10,516
Equity at exit
$8,214

Cash invested: $26,600 (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
39
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,048 medium interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$117 /mo · $1,402/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$220
Net cashflow
$173

Break-even live

Break-even rent $829
Max offer price $95,000
Occupancy floor 78%

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
$23,750
Closing costs
$2,850
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 3 events

  1. 2026-06-12
    statusdays on market $95,000 Pending 3 DOM
  2. 2026-06-09
    remarks 533-char remark
  3. 2026-06-09
    listed $95,000 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
$1,402 · $117/mo
Projected year-2 tax
$1,779 · $148/mo
Expected delta
+$377/yr (+$31/mo · 26.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 10% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥104°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
$12,579
− Mortgage interest
−$5,321
− Property taxes
−$1,402
− Insurance
−$475
− Repairs & maintenance
−$1,006
− Management
−$1,006
− Depreciation
−$2,764
Taxable income
$604
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$145
After-tax cash flow
$1,937/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

+90.4% since first listed
3 events — show timeline
  • 2026-06-08 Listed $95,000 RMLSA as Distributed by MLS Grid
  • 1997-12-01 Sold (MLS) $46,000 RMLSA as Distributed by MLS Grid
  • 1997-09-24 Listed $49,900 RMLSA as Distributed by MLS Grid

Property tax history

+0.5%/yr

Latest (2024): $1,402 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…