CashFlowRE
Sign in Sign up
701 Boyd Ave
C+ Composite 62.55
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 +23.2/30.0
  • Appreciation +8.0/10.0
  • DSCR +7.5/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.8/10.0
  • Livability +3.0/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$90,000

701 Boyd Ave · Iuka, IL 62849
2 bd · 1.0 ba · 1,120 sqft · SingleFamily public records · 28 Days on market
Built 1974 0.28 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 2-bedroom, 1-bath home with plenty of space and comfort. Features a large living room and spacious kitchen, perfect for everyday living and entertaining. Home includes appliances and offers a fenced back yard and covered patio-great for pets or outdoor enjoyment. Enjoy the convenience of a one-car detached garage for parking or extra storage, additional parking spaces included A solid property ready to move into.

Key facts

  • Fenced back yard
  • Spacious kitchen
  • Large living room

Tags

LARGE LIVING ROOMSPACIOUS KITCHENFENCED BACK YARDCOVERED PATIODETACHED GARAGEADDITIONAL PARKING SPACES

Property features AI

Finance

  • Other: Fee simple ownership; Possession at closing
  • HOA & community: No master association fee required

Exterior

  • Parking: Attached garage with gravel driveway (1 garage space, 1 total parking space)
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; One-story
  • Construction: Aluminum siding exterior; Metal roof; Built approximately 51–60 years ago; Built before 1978
  • Exterior features: Lot dimensions approximately 120 x 100; Quarter-acre to half-acre lot (.25-.49 acre)

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: Master bedroom on main level (14 x 12) with carpet; Second bedroom on main level (10 x 8) with carpet; Additional bedrooms listed (no details provided)
  • Flooring: Carpet in living areas and bedrooms; Vinyl in kitchen; Laminate in laundry room
  • Bathrooms: One full bathroom
  • Heating & cooling: Electric radiant heating; Window air conditioning units
  • Interior features: Four total rooms; Crawl space basement; Ceiling fan(s)
  • Laundry & utility: Main-level laundry room (14 x 5) with laminate flooring; 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 2-bed/1.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $164 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($975 rent vs $90k).
  • Recommended offer: $89k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 59/100 on livability (#1,045 in IL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
  • Salem Chsd 600 (town): math 25% / reading 30% proficiency, ranked #571 of 919 in IL (top 62%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 10 active listings in the ZIP; 2 units permitted in Marion County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($622 loan paydown + $5k appreciation (5.9% local appreciation)).
  • Marion County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (5.9% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($89k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 7y 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 $65k; 38% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $88,650 (1.5% below list)

Questions for the listing agent

  1. Built in 1974 — 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. 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?
  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
1.08%
Cap rate
8.47%
Cash-on-cash
7.79%
DSCR
1.35
GRM
7.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

5.93% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
21.6%
Equity multiple
2.43×
Total profit
$36,030
Equity at exit
$56,179
10-year hold
IRR
20.7%
Equity multiple
4.89×
Total profit
$97,935
Equity at exit
$101,535

Cash invested: $25,200 (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 62849

Home prices YoY
5.2%
Active inventory
10
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$975 medium interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$97 /mo · $1,168/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$205
Net cashflow
$164

Break-even live

Break-even rent $768
Max offer price $90,000
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
$22,500
Closing costs
$2,700
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 31 events

  1. 2026-06-18
    days on market $90,000 Active 28 DOM
  2. 2026-06-17
    days on market $90,000 Active 27 DOM
  3. 2026-06-16
    days on market $90,000 Active 26 DOM
  4. 2026-06-15
    days on market $90,000 Active 25 DOM
  5. 2026-06-13
    days on market $90,000 Active 23 DOM
  6. 2026-06-12
    days on market $90,000 Active 22 DOM
  7. 2026-06-09
    days on market $90,000 Active 19 DOM
  8. 2026-06-08
    days on market $90,000 Active 18 DOM
  9. 2026-06-07
    days on market $90,000 Active 17 DOM
  10. 2026-06-07
    statusdays on marketlisting id $90,000 Active 16 DOM
  11. 2026-06-03
    status $90,000 Pending 40 DOM
  12. 2026-06-02
    days on market $90,000 Active 40 DOM
  13. 2026-06-01
    days on market $90,000 Active 39 DOM
  14. 2026-05-31
    days on market $90,000 Active 38 DOM
  15. 2026-05-31
    days on market $90,000 Active 37 DOM
  16. 2026-05-21
    listed $90,000 Active 425-char remark
    Show marketing remark (425 chars)

    Charming 2-bedroom, 1-bath home with plenty of space and comfort. Features a large living room and spacious kitchen, perfect for everyday living and entertaining. Home includes appliances and offers a fenced back yard and covered patio-great for pets or outdoor enjoyment. Enjoy the convenience of a one-car detached garage for parking or extra storage, additional parking spaces included A solid property ready to move into.

  17. 2026-05-14
    price $90,000
  18. 2026-04-23
    listed $95,000 Active
  19. 2022-06-29
    soldstatus $65,000
  20. 2022-06-24
    soldstatus $65,000 560-char remark
    Show marketing remark (560 chars)

    Nice Ranch Style Home in Iuka. This home has a large Livingroom along with an extra large kitchen/dining area with newly painted kitchen cabinets; making it a great space to gather for entertaining. It has a Cook-top stove, built-in oven, washer and dryer with window A/C that are included. There is extra storage in the laundry room just off of the attached garage. This home also has a newer metal roof, replacement windows, fenced back yard and sump pump. A great feature is the nice layout with open space, comfy feel and best of all; it is move-in ready!!

  21. 2022-06-24
    soldstatus $65,000 Closed 560-char remark
    Show marketing remark (560 chars)

    Nice Ranch Style Home in Iuka. This home has a large Livingroom along with an extra large kitchen/dining area with newly painted kitchen cabinets; making it a great space to gather for entertaining. It has a Cook-top stove, built-in oven, washer and dryer with window A/C that are included. There is extra storage in the laundry room just off of the attached garage. This home also has a newer metal roof, replacement windows, fenced back yard and sump pump. A great feature is the nice layout with open space, comfy feel and best of all; it is move-in ready!!

  22. 2022-05-12
    historical Under Contract 560-char remark
    Show marketing remark (560 chars)

    Nice Ranch Style Home in Iuka. This home has a large Livingroom along with an extra large kitchen/dining area with newly painted kitchen cabinets; making it a great space to gather for entertaining. It has a Cook-top stove, built-in oven, washer and dryer with window A/C that are included. There is extra storage in the laundry room just off of the attached garage. This home also has a newer metal roof, replacement windows, fenced back yard and sump pump. A great feature is the nice layout with open space, comfy feel and best of all; it is move-in ready!!

  23. 2022-05-03
    status Pending 560-char remark
    Show marketing remark (560 chars)

    Nice Ranch Style Home in Iuka. This home has a large Livingroom along with an extra large kitchen/dining area with newly painted kitchen cabinets; making it a great space to gather for entertaining. It has a Cook-top stove, built-in oven, washer and dryer with window A/C that are included. There is extra storage in the laundry room just off of the attached garage. This home also has a newer metal roof, replacement windows, fenced back yard and sump pump. A great feature is the nice layout with open space, comfy feel and best of all; it is move-in ready!!

  24. 2022-04-28
    listed $65,000 560-char remark
    Show marketing remark (560 chars)

    Nice Ranch Style Home in Iuka. This home has a large Livingroom along with an extra large kitchen/dining area with newly painted kitchen cabinets; making it a great space to gather for entertaining. It has a Cook-top stove, built-in oven, washer and dryer with window A/C that are included. There is extra storage in the laundry room just off of the attached garage. This home also has a newer metal roof, replacement windows, fenced back yard and sump pump. A great feature is the nice layout with open space, comfy feel and best of all; it is move-in ready!!

  25. 2022-04-28
    listed $65,000 Active 560-char remark
    Show marketing remark (560 chars)

    Nice Ranch Style Home in Iuka. This home has a large Livingroom along with an extra large kitchen/dining area with newly painted kitchen cabinets; making it a great space to gather for entertaining. It has a Cook-top stove, built-in oven, washer and dryer with window A/C that are included. There is extra storage in the laundry room just off of the attached garage. This home also has a newer metal roof, replacement windows, fenced back yard and sump pump. A great feature is the nice layout with open space, comfy feel and best of all; it is move-in ready!!

  26. 2019-04-15
    soldstatus $57,000
  27. 2019-04-15
    soldstatus $57,000
  28. 2019-04-15
    soldstatus $57,000
  29. 2019-01-29
    listed $57,000
  30. 2019-01-29
    listed $57,000
  31. 2017-10-20
    soldstatus $57,000

ⓘ 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
$1,168 · $97/mo
Projected year-2 tax
$1,605 · $134/mo
Expected delta
+$438/yr (+$36/mo · 37.5%)

ⓘ 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 · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$11,701
− Mortgage interest
−$5,041
− Property taxes
−$1,168
− Insurance
−$450
− Repairs & maintenance
−$936
− Management
−$936
− Depreciation
−$2,618
Taxable income
$551
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$132
After-tax cash flow
$1,830/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
Salem Chsd 600
NCES district ID
1735190
Math proficiency
25% ▲ 10.00%
Reading proficiency
30% ▲ 5.00%
Median HH income
$39,305
Composite
26.04/100
National rank
#12738
State rank
#571 of 919 in IL

Livability — Iuka

Score
59/100
State rank
#1045
US rank
#20042

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Iuka, IL
Population (ZIP)
1,904

Population outlook (Marion County) Hauer SSP2

Today (2025)
36,071 people
By 2030
34,598 · -4.1%
By 2040
31,754 · -12.0%
By 2050
28,912 · -19.8%
By 2075
22,527 · -37.5%
By 2100
16,455 · -54.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 6% Hispanic / Latino 4%
Common ancestry
Slovak 2% Lithuanian 2% Italian 1%
Foreign-born
2% · Canada, China
Languages at home
96% English-only · Spanish 2% Chinese 1%

Political lean MEDSL · Marion

2024 margin
Solid R (+49.5) · D 24.6% · R 74.1% · Other 1.4%
2008→2024 swing
-47.5pp toward R · 2008: -2.0pp · 2024: -49.5pp
All cycles
2024: R+49.5 2020: R+46.6 2016: R+44.9 2012: R+19.2 2008: R+2.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 5.93%
Current HPI
120.6826
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

+57.9% since first listed
16 events — show timeline
  • 2026-05-21 Listed $90,000 MARIS as Distributed by MLS Grid
  • 2026-05-14 Price Changed $90,000 MRED as Distributed by MLS Grid
  • 2026-04-23 Listed $95,000 MRED as Distributed by MLS Grid
  • 2022-06-29 Sold (Public Records) $65,000 Public Records
  • 2022-06-24 Sold (MLS) $65,000 RMLSA as Distributed by MLS Grid
  • 2022-06-24 Sold (MLS) $65,000 MRED as Distributed by MLS Grid
  • 2022-05-12 Contingent RMLSA as Distributed by MLS Grid
  • 2022-05-03 Pending RMLSA as Distributed by MLS Grid
  • 2022-04-28 Listed $65,000 RMLSA as Distributed by MLS Grid
  • 2022-04-28 Listed $65,000 MRED as Distributed by MLS Grid
  • 2019-04-15 Sold (Public Records) $57,000 Public Records
  • 2019-04-15 Sold (MLS) $57,000 RMLSA as Distributed by MLS Grid
  • 2019-04-15 Sold (MLS) $57,000 MRED as Distributed by MLS Grid
  • 2019-01-29 Listed $57,000 RMLSA as Distributed by MLS Grid
  • 2019-01-29 Listed $57,000 MRED as Distributed by MLS Grid
  • 2017-10-20 Sold (Public Records) $57,000 Public Records

Property tax history

+36.2%/yr

Latest (2024): $1,168 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…