810 E Franklin St · Taylorville, IL 62568

$50,000

2 bd · 2.0 ba · 1,456 sqft · SingleFamily public records · 14 Days on market

Built 1930 0.35 ac lot

---

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
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• ARV discount +7.5/15.0
• Livability +3.4/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Schools +2.0/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

2 bedroom home on large lot with 2 car detached garage. Home needs repairs. Sold "As Is". Pre-approval letter or documentation of cash funds MUST accompany ALL offers. Sq Ft believed accurate but not warranted.

Key facts

• 0.35 acre lot
• 2 garage spots
• Built 1930

Property features AI

Finance

• Other: Lot dimensions approximately 106' x 142'
• Financial info: No financial details provided
• HOA & community: No HOA information provided

Exterior

• Parking: Detached carport; 2-car garage
• Security: No specific security features provided
• Utilities: Public water; Public sewer
• Home design: Single family residence; Built in 1930; Shingle roof
• Construction: Partial basement
• Exterior features: Level lot; Paved road access

Interior

• Kitchen: Kitchen on main level; Refrigerator included
• Bedrooms: 2 bedrooms (both on the main level; each approximately 10' x 10')
• Flooring: Carpet in bedrooms; Hardwood in living and dining rooms; Vinyl in kitchen
• Bathrooms: 2 full bathrooms
• Heating & cooling: Forced air heating; Central air conditioning
• Interior features: Partial basement; One fireplace; Refrigerator included; Other kitchen appliance(s) included
• Laundry & utility: No specific laundry details provided

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath single-family listed at $50k.

Deal economics

• At list price, monthly cash flow is $304 ($4k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($820 rent vs $50k).
• Cap rate 13.6% vs local median 4.1% in Taylorville — 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 68/100 on livability (#478 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: employment D, amenities F, commute F.
• Taylorville CUSD 3 (town): math 14% / reading 31% proficiency, ranked #383 of 620 in IL (top 62%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
• Zoned schools: Taylorville Sr High School (math 12% / reading 17%, grade F, #479 of 693 statewide, top 71%, 781 students, 0% FRL) — zoned schools average 0% FRL vs 46% district-wide (46 pts lower); this property's tenant base skews higher-income than the district average.
• Market conditions: 85 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 26 units permitted in Christian County in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $346 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
• Christian County population projected at -24% 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 $14k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

• Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
• 2 sale attempts since 18y 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 $25k; list at $50k implies a 101% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $50,000

Questions for the listing agent

1. Built in 1930 — 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: 1.64% ✓
• Cap rate: 13.58%
• Cash-on-cash: 26.04%
• DSCR: 2.16
• GRM: 5.1

CMA / ARV

• ARV (on-the-fly): $135,408
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
1013 E Franklin St	0.15mi	3/2.0 (+1)	1,560 (+7%)	4mo	$160,000	$103	73
907 E Park St	0.37mi	3/1.0 (+1)	1,468 (+1%)	1mo	$58,800	$40	72
203 W Poplar St	0.62mi	2/1.0	1,400 (-4%)	3mo	$115,500	$83	58
810 N Snodgrass St	0.69mi	3/2.0 (+1)	1,468 (+1%)	6mo	$139,900	$95	56
807 E Oak St	0.49mi	2/1.0	1,368 (-6%)	8mo	$80,000	$58	56
311 W Adams St	0.64mi	3/1.0 (+1)	1,421 (-2%)	2mo	$120,000	$84	56
609 S Cherokee St	0.31mi	3/1.0 (+1)	1,630 (+12%)	2mo	$164,500	$101	55
1029 E Franklin St	0.19mi	3/2.0 (+1)	1,248 (-14%)	11mo	$70,000	$56	53
1120 E Park St	0.39mi	3/1.0 (+1)	1,274 (-12%)	2mo	$99,500	$78	51
322 N Clay St	0.74mi	3/2.0 (+1)	1,337 (-8%)	0mo	$154,000	$115	47
901 E Oak St	0.49mi	3/2.0 (+1)	1,300 (-11%)	11mo	$154,900	$119	44
413 E Esther St	0.67mi	3/1.5 (+1)	1,605 (+10%)	1mo	$149,900	$93	44

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: 19.8%
• Equity multiple: 1.80×
• Total profit: $11,261
• Equity at exit: $7,455

10-year hold

• IRR: 28.0%
• Equity multiple: 3.48×
• Total profit: $34,770
• Equity at exit: $4,323

Cash invested: $14,000 (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.

Methodology + full state rankings →

ZIP-level market 62568

• Active inventory: 85
• Price-to-rent: 5.1×

Monthly cashflow live

• Estimated rent: $820 medium
• Mortgage (P&I): −$262
• Tax from tax record: −$61 /mo · $731/yr
• Insurance: −$21
• HOA: −$0
• Vacancy / Maint / Mgmt: −$172
• Net cashflow: $304

Break-even live

Break-even rent $435

Max offer price $50,000

Occupancy floor 58%

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: $12,500
• Closing costs: $1,500
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
913 N Taylorville Blvd Taylorville, IL	2.0	2.0	896	$820	$0.92	21d	1	1.48mi

Listing history 11 events

1. 2026-06-18
   days on market $50,000 Under Contract 14 DOM
2. 2026-06-17
   days on market $50,000 Under Contract 13 DOM
3. 2026-06-16
   days on market $50,000 Under Contract 12 DOM
4. 2026-06-15
   days on market $50,000 Under Contract 11 DOM
5. 2026-06-13
   days on market $50,000 Under Contract 9 DOM
6. 2026-06-12
   statusdays on market $50,000 Under Contract 8 DOM
7. 2026-06-09
   days on market $50,000 Active 5 DOM
8. 2026-06-08
   days on market $50,000 Active 4 DOM
9. 2026-06-07
   days on market $50,000 Active 3 DOM
10. 2026-06-07
    remarks 278-char remark
11. 2026-06-07
    listed $50,000 Active 2 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: $731 · $61/mo
• Projected year-2 tax: $933 · $78/mo
• Expected delta: +$202/yr (+$17/mo · 27.6%)

ⓘ 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 2/10 Low
• 🌡 Heat 4/10 Moderate 7 d/yr ≥105°F today · 20 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

Taxation est. · year 1

• Rental income: $9,840
• − Mortgage interest: −$2,801
• − Property taxes: −$731
• − Insurance: −$250
• − Repairs & maintenance: −$787
• − Management: −$787
• − Depreciation: −$1,455
• Taxable income: $3,029
• Est. tax owed @ 24.0%: −$727
• After-tax cash flow: $2,919/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: Taylorville CUSD 3
• NCES district ID: 1738700
• Math proficiency: 14% ▼ -17.00%
• Reading proficiency: 31% ▼ -10.00%
• Median HH income: $45,940
• Composite: 19.53/100
• National rank: #8764
• State rank: #383 of 620 in IL

Livability — Taylorville

• Score: 68/100
• State rank: #478
• US rank: #9895

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Taylorville, IL
• City population: 16,035
• Population (ZIP): 16,035

Population outlook (Christian County) Hauer SSP2

• Today (2025): 31,182 people
• By 2030: 29,787 · -4.5%
• By 2040: 26,793 · -14.1%
• By 2050: 23,757 · -23.8%
• By 2075: 17,333 · -44.4%
• By 2100: 11,573 · -62.9%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (91%)
• Race & ethnicity: White 91% Black 4% Two or more races 2% Hispanic / Latino 2% Asian 1%
• Common ancestry: Lithuanian 2% Slovak 2% Romanian 1%
• Foreign-born: 2% · Canada
• Languages at home: 97% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Christian

• 2024 margin: Solid R (+46.7) · D 25.9% · R 72.6% · Other 1.5%
• 2008→2024 swing: -40.4pp toward R · 2008: -6.3pp · 2024: -46.7pp
• All cycles: 2024: R+46.7 2020: R+44.6 2016: R+42.7 2012: R+23.1 2008: R+6.3

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -171.77%
• Current HPI: 159.2588
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 1.59%
• F500 in state: 60

Industry mix (Fortune 500 HQ in IL)

Industry	F500 HQs	Revenue
▸Insurance	4	$201B
▸Consumer Goods	4	$87B
▸Industrial Machinery	3	$64B
▸Healthcare	2	$55B
▸Retail / Pharmacy	1	$148B
▸Agriculture / Food	1	$86B

Price history

+53.8% since first listed

5 events — show timeline

• 2026-06-04 Listed $50,000 RMLSA as Distributed by MLS Grid
• 2008-12-08 Sold (Public Records) $24,900 Public Records
• 2008-12-05 Sold (MLS) $24,900 RMLSA as Distributed by MLS Grid
• 2008-10-15 Listed $24,900 RMLSA as Distributed by MLS Grid
• 1999-06-01 Sold (Public Records) $32,500 Public Records

Property tax history

+0.3%/yr

Latest (2024): $731 · +72.9% YoY. Source: county tax records.