CashFlowRE
Sign in Sign up
1719 Carney Ave
B+ Composite 75.19
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 +14.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.9/10.0
  • Rent growth +4.5/5.0
  • Livability +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$75,000

1719 Carney Ave · Rockford, IL 61103
2 bd · 1.0 ba · 894 sqft · SingleFamily · 8 Days on market
Built 1940 4,791 sqft lot Est $88k · 14% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor special! This 2 bedroom, 1 bathroom home with detached 1-car garage is ready for a full renovation and offers a great opportunity for rehabbers. The home features a spacious living room, separate dining area, arched doorways, original hardwood flooring in portions of the home and a full basement. Exterior features include a detached garage and wooden deck. Property needs extensive work and is being sold strictly as-is. Cash only. Use caution when viewing.

Key facts

  • Full basement
  • Full renovation
  • Wooden deck

Tags

FULL RENOVATIONDETACHED GARAGEWOODEN DECKORIGINAL HARDWOOD FLOORINGFULL BASEMENT

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single family residence (house); Residential property
  • Exterior features: Shingle roof

Interior

  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Forced air heating
  • Interior features: Full basement

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 $75k.

Deal economics

  • At list price, monthly cash flow is $350 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Cap rate 11.9% vs local median 6.1% in Rockford — 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 62/100 on livability (#876 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • Rockford SD 205 (urban): math 12% / reading 16% proficiency, ranked #533 of 620 in IL (top 86%) — 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: R K Welsh Elem School (math 7% / reading 7%, grade F, #1,719 of 2,056 statewide, top 84%, 435 students, 0% FRL); West Middle School (math 3% / reading 11%, grade F, #627 of 665 statewide, top 95%, 849 students, 0% FRL); Guilford High School (math 15% / reading 28%, grade F, #345 of 693 statewide, top 50%, 2,071 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: Rents rising fast (+8.1%/yr); 103 active listings in the ZIP; 36 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 285 units permitted in Winnebago County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Winnebago 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 + 8.0% rent growth), your $21k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $75,000

Questions for the listing agent

  1. Built in 1940 — 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
1.49%
Cap rate
11.89%
Cash-on-cash
20.00%
DSCR
1.89
GRM
5.6

CMA / ARV

ARV (on-the-fly)
$87,612
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1719 Carney Ave 0.00mi 2/1.0 894 (0%) 0mo $50,000 $56 100
1707 Carney Ave 0.03mi 2/1.0 774 (-13%) 3mo $71,000 $92 74
1707 Carney Ave 0.03mi 2/1.0 774 (-13%) 3mo $71,000 $92 74
1816 N Winnebago St 0.11mi 2/1.0 1,009 (+13%) 6mo $76,000 $75 68
933 Ridge Ave 0.61mi 2/1.0 915 (+2%) 8mo $90,000 $98 61
2804 Gladstone Ave 0.64mi 3/1.0 (+1) 864 (-3%) 7mo $105,000 $122 54
1807 Bell Ave 0.57mi 3/1.0 (+1) 820 (-8%) 4mo $139,900 $171 51
2828 Ridgeway Ave 0.52mi 2/1.0 1,009 (+13%) 7mo $90,000 $89 48
3015 Custer Ave 0.67mi 2/1.5 832 (-7%) 9mo $150,000 $180 48
2216 N Court St 0.53mi 3/1.0 (+1) 1,000 (+12%) 3mo $125,000 $125 48
2916 Kenmore Ave 0.56mi 2/1.0 759 (-15%) 8mo $125,000 $165 43
902 N Horsman St 0.72mi 3/1.0 (+1) 1,008 (+13%) 0mo $35,000 $35 40

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
17.8%
Equity multiple
1.76×
Total profit
$16,051
Equity at exit
$11,183
10-year hold
IRR
29.6%
Equity multiple
4.31×
Total profit
$69,593
Equity at exit
$6,485

Cash invested: $21,000 (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 61103

Home prices YoY
-27.3%
Rents YoY
8.1%
Active inventory
103
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,115 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$106 /mo · $1,276/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$234
Net cashflow
$350

Break-even live

Break-even rent $672
Max offer price $75,000
Occupancy floor 64%

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
$18,750
Closing costs
$2,250
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 36 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2008 Auburn St Unit 2008-1E Rockford, IL 1.0 1.0 850 $925 $1.09 20d 1 0.21mi
1904 Auburn St Unit 1904-2 Rockford, IL 1.0 1.0 700 $950 $1.36 44d 1 0.25mi
1904 Auburn St Unit 1904-4 Rockford, IL 2.0 1.0 800 $1,050 $1.31 43d 1 0.26mi
1401 N Court St Rockford, IL 2.0 1.0 850 $950 $1.12 43d 1 0.47mi
1614 Pauline Ave Rockford, IL 2.0 1.0 956 $1,400 $1.46 43d 1 0.49mi
912 Haskell Ave Unit 912-10 Rockford, IL 1.0 1.0 575 $825 $1.43 20d 1 0.60mi
912 Haskell Ave Unit 912-2 Rockford, IL 1.0 1.0 575 $825 $1.43 13d 1 0.60mi
1832 N Main St Rockford, IL 2.0–3.0 1.0–2.0 872 $999 $1.14 13d 1 0.61mi
2516 N Rockton Ave #4 Rockford, IL 1.0 1.0 550 $850 $1.55 43d 1 0.65mi
1121 N Church St Rockford, IL 2.0 1.0 900 $1,200 $1.33 20d 1 0.67mi
2208 Fremont St Rockford, IL 3.0 1.0 938 $1,400 $1.49 13d 1 0.71mi
920 N Church St Rockford, IL 2.0 1.0 750 $1,295 $1.73 13d 4 0.74mi
939 N Church St Unit 939-9 Rockford, IL 1.0 1.0 750 $925 $1.23 43d 1 0.77mi
829 N Court St Unit 829-15 Rockford, IL 1.0 1.0 675 $895 $1.33 20d 1 0.79mi
829 N Court St Unit 829-12 Rockford, IL 1.0 1.0 675 $850 $1.26 43d 1 0.79mi
2215 Hecker Ave Unit 2215 Rockford, IL 3.0 1.0 800 $1,095 $1.37 43d 1 0.81mi
929 N Main St Rockford, IL 1.0 1.0 662 $999 $1.51 13d 1 0.84mi
203 Carlton Ter Rockford, IL 2.0 1.0 900 $1,250 $1.39 20d 1 0.84mi
2019 Overdene Ave Rockford, IL 3.0 1.0 875 $1,500 $1.71 43d 1 0.85mi
2019 Overdene Ave Rockford, IL 3.0 1.0 875 $1,400 $1.60 13d 1 0.85mi
1823 Overdene Ave Rockford, IL 3.0 1.0 875 $1,400 $1.60 13d 1 0.87mi
1823 Overdene Ave Rockford, IL 3.0 1.0 875 $1,500 $1.71 20d 1 0.87mi
913 N Main St Rockford, IL 2.0 1.0–2.0 1050 $2,300 $2.19 20d 1 0.89mi
2330 Kilburn Ave Rockford, IL 2.0–3.0 1.0–2.0 950 $999 $1.05 13d 1 0.92mi
2202 Hancock St Unit 2202-3H Rockford, IL 1.0 1.0 550 $875 $1.59 43d 1 1.04mi
529 N Main St Rockford, IL 1.0 1.0 562 $950 $1.69 13d 4 1.05mi
1118 Furman St Unit 1118-13 Rockford, IL 1.0 1.0 650 $995 $1.53 20d 1 1.05mi
1118 Furman St Unit 1118-15 Rockford, IL 1.0 1.0 650 $995 $1.53 43d 1 1.05mi
912 Furman St Rockford, IL 2.0 1.0 1000 $1,300 $1.30 13d 1 1.09mi
1116 Irving Ave Unit 1116-301 Rockford, IL 2.0 1.0 800 $950 $1.19 20d 1 1.14mi
2306 Melrose St Unit 23062-N Rockford, IL 1.0 1.0 900 $950 $1.06 20d 1 1.20mi
411 Mulberry St Rockford, IL 1.0 1.0 415 $1,025 $2.47 13d 25 1.25mi
607 N 2nd St Unit 607-6 Rockford, IL 2.0 1.0 875 $950 $1.09 43d 1 1.36mi
2535 Halsted Rd Rockford, IL 3.0 1.0–1.5 850 $1,232 $1.45 13d 1 1.40mi
924 N Sunset Ave Rockford, IL 2.0 1.0 725 $1,050 $1.45 13d 1 1.41mi
226 S Main St Rockford, IL 1.0 1.0 1066 $1,560 $1.46 13d 3 1.49mi

Listing history 6 events

  1. 2026-05-31
    status $75,000 Pending 8 DOM
  2. 2026-05-30
    days on market $75,000 Active 8 DOM
  3. 2026-05-22
    listed $75,000 Active 468-char remark
    Show marketing remark (468 chars)

    Investor special! This 2 bedroom, 1 bathroom home with detached 1-car garage is ready for a full renovation and offers a great opportunity for rehabbers. The home features a spacious living room, separate dining area, arched doorways, original hardwood flooring in portions of the home and a full basement. Exterior features include a detached garage and wooden deck. Property needs extensive work and is being sold strictly as-is. Cash only. Use caution when viewing.

  4. 2026-05-21
    listed $75,000 Active
  5. 1989-03-06
    soldstatus $72,000
  6. 1989-03-06
    soldstatus $72,000

ⓘ 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
$1,276 · $106/mo
Projected year-2 tax
$1,489 · $124/mo
Expected delta
+$213/yr (+$18/mo · 16.7%)

ⓘ 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 2/10 Low 7 d/yr ≥102°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$13,380
− Mortgage interest
−$4,201
− Property taxes
−$1,276
− Insurance
−$375
− Repairs & maintenance
−$1,070
− Management
−$1,070
− Depreciation
−$2,182
Taxable income
$3,205
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$769
After-tax cash flow
$3,430/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
Rockford SD 205
NCES district ID
1734510
Math proficiency
12% ▼ -2.00%
Reading proficiency
16% ▼ -3.00%
Median HH income
$42,533
Composite
12.21/100
National rank
#9649
State rank
#533 of 620 in IL

Livability — Rockford

Score
62/100
State rank
#876
US rank
#17035

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Rockford, IL
County
Winnebago County · 147,297 people
City population
147,297
Metro
Rockford, IL
Population (ZIP)
22,869
Household income
$51,161
Rent vs Own
48.4% rent · 51.6% own
Severe rent burden
1402.0

Population outlook (Winnebago County) Hauer SSP2

Today (2025)
271,080 people
By 2030
260,684 · -3.8%
By 2040
238,405 · -12.1%
By 2050
216,129 · -20.3%
By 2075
172,882 · -36.2%
By 2100
135,336 · -50.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 56% Black 25% Two or more races 13% Hispanic / Latino 12%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Romanian 3% Portuguese 2% Italian 2%
Foreign-born
7% · Canada
Languages at home
88% English-only · Spanish 9% Russian/Polish/Slavic 1%

Political lean MEDSL · Winnebago

2024 margin
Toss-up / Even · D 49.5% · R 49.0% · Other 1.5%
2008→2024 swing
-12.2pp toward R · 2008: 12.8pp · 2024: 0.6pp
All cycles
2024: D+0.6 2020: D+2.5 2016: R+1.2 2012: D+5.7 2008: D+12.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -81.02%
Current HPI
215.8559
Rent YoY
▲ 8.11%
Metro
Rockford, IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

+4.2% since first listed
4 events — show timeline
  • 2026-05-22 Listed $75,000 MRED as Distributed by MLS Grid
  • 2026-05-21 Listed $75,000 NWIAR
  • 1989-03-06 Sold (Public Records) $72,000 Public Records
  • 1989-03-06 Sold (Public Records) $72,000 Public Records

Property tax history

-2.0%/yr

Latest (2024): $1,276 · +10.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…