CashFlowRE
Sign in Sign up
2230 E 24th St
B Composite 74.58
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 +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$70,000

2230 E 24th St · Granite City, IL 62040
8 bd · 16.0 ba · — sqft · SingleFamily · 73 Days on market
Built 1910 10,375 sqft lot Est $120k · 42% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This 4 unit multi-family is waiting to be brought back to its former glory. The main level offers two units with high ceilings, eat-in kitchens, living rooms, and 1 bed/1 bath. The upper two units are studios with eat-in kitchens. The full basement offers storage, a large bathroom with garden tub, shared furnaces and hot water heater. The large lot has plenty of space for parking and storage in the 3 car deep garage. Great income potential in a good location. Property to be sold AS IS, seller to offer no warranties, repairs or inspections including occupancy.

Key facts

  • Eat-in kitchens
  • Large bathroom
  • Large lot

Tags

HIGH CEILINGSEAT-IN KITCHENSFULL BASEMENTLARGE BATHROOMGARDEN TUBLARGE LOT

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 8-bed/16.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $885 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $70k).
  • Recommended offer: $66k (6.0% below list) — sets the bar for market timing.
  • Cap rate 21.5% 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: schools F, crime F, amenities 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.
  • Market conditions: Rents rising (+1.7%/yr); 191 active listings in the ZIP; 336 units permitted in Madison County in 2024 (0 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($60k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $484 of loan paydown is wiped out by about $2k 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 $20k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 73 days — a 6% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $15k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.1% of price; built in 1910 — 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 $65,800 (6.0% below list)

Questions for the listing agent

  1. It's been on market 73 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
2.65%
Cap rate
21.46%
Cash-on-cash
54.18%
DSCR
3.41
GRM
3.1

CMA / ARV

ARV (median comp)
$119,921
List price
$70,000
Delta
-41.63%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 1.67% rent growth · sell at horizon

5-year hold
IRR
50.8%
Equity multiple
3.18×
Total profit
$42,659
Equity at exit
$10,437
10-year hold
IRR
55.6%
Equity multiple
6.12×
Total profit
$100,295
Equity at exit
$6,052

Cash invested: $19,600 (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 62040

Home prices YoY
-21.8%
Rents YoY
1.7%
Active inventory
191
Price-to-rent
3.1×

Monthly cashflow live

Estimated rent
$1,854 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$184 /mo · $2,203/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$389
Net cashflow
$885

Break-even live

Break-even rent $734
Max offer price $70,000
Occupancy floor 47%

Sensitivity live

Price -10% $925 -5% $905 +0% $885 +5% $865 +10% $845
Rent -10% $738 -5% $812 +0% $885 +5% $958 +10% $1,031
Rate -1.0pp $920 -0.5pp $903 base $885 +0.5pp $867 +1.0pp $848

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
$17,500
Closing costs
$2,100
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 21 events

  1. 2026-06-21
    days on market $70,000 Active 73 DOM
  2. 2026-06-18
    days on market $70,000 Active 70 DOM
  3. 2026-06-17
    days on market $70,000 Active 69 DOM
  4. 2026-06-16
    days on market $70,000 Active 68 DOM
  5. 2026-06-15
    days on market $70,000 Active 67 DOM
  6. 2026-06-13
    days on market $70,000 Active 65 DOM
  7. 2026-06-13
    pricedays on market $70,000 Active 64 DOM
  8. 2026-06-09
    days on market $75,000 Active 61 DOM
  9. 2026-06-08
    days on market $75,000 Active 60 DOM
  10. 2026-06-07
    days on market $75,000 Active 59 DOM
  11. 2026-06-05
    days on market $75,000 Active 56 DOM
  12. 2026-06-03
    days on market $75,000 Active 55 DOM
  13. 2026-06-02
    days on market $75,000 Active 54 DOM
  14. 2026-06-01
    days on market $75,000 Active 53 DOM
  15. 2026-05-31
    days on market $75,000 Active 52 DOM
  16. 2026-05-07
    price $79,500 565-char remark
    Show marketing remark (565 chars)

    This 4 unit multi-family is waiting to be brought back to its former glory. The main level offers two units with high ceilings, eat-in kitchens, living rooms, and 1 bed/1 bath. The upper two units are studios with eat-in kitchens. The full basement offers storage, a large bathroom with garden tub, shared furnaces and hot water heater. The large lot has plenty of space for parking and storage in the 3 car deep garage. Great income potential in a good location. Property to be sold AS IS, seller to offer no warranties, repairs or inspections including occupancy.

  17. 2026-05-04
    status Active 565-char remark
    Show marketing remark (565 chars)

    This 4 unit multi-family is waiting to be brought back to its former glory. The main level offers two units with high ceilings, eat-in kitchens, living rooms, and 1 bed/1 bath. The upper two units are studios with eat-in kitchens. The full basement offers storage, a large bathroom with garden tub, shared furnaces and hot water heater. The large lot has plenty of space for parking and storage in the 3 car deep garage. Great income potential in a good location. Property to be sold AS IS, seller to offer no warranties, repairs or inspections including occupancy.

  18. 2026-05-01
    status Active 565-char remark
    Show marketing remark (565 chars)

    This 4 unit multi-family is waiting to be brought back to its former glory. The main level offers two units with high ceilings, eat-in kitchens, living rooms, and 1 bed/1 bath. The upper two units are studios with eat-in kitchens. The full basement offers storage, a large bathroom with garden tub, shared furnaces and hot water heater. The large lot has plenty of space for parking and storage in the 3 car deep garage. Great income potential in a good location. Property to be sold AS IS, seller to offer no warranties, repairs or inspections including occupancy.

  19. 2026-04-14
    historical Active Under Contract 565-char remark
    Show marketing remark (565 chars)

    This 4 unit multi-family is waiting to be brought back to its former glory. The main level offers two units with high ceilings, eat-in kitchens, living rooms, and 1 bed/1 bath. The upper two units are studios with eat-in kitchens. The full basement offers storage, a large bathroom with garden tub, shared furnaces and hot water heater. The large lot has plenty of space for parking and storage in the 3 car deep garage. Great income potential in a good location. Property to be sold AS IS, seller to offer no warranties, repairs or inspections including occupancy.

  20. 2026-04-07
    listed $85,000 Active 565-char remark
    Show marketing remark (565 chars)

    This 4 unit multi-family is waiting to be brought back to its former glory. The main level offers two units with high ceilings, eat-in kitchens, living rooms, and 1 bed/1 bath. The upper two units are studios with eat-in kitchens. The full basement offers storage, a large bathroom with garden tub, shared furnaces and hot water heater. The large lot has plenty of space for parking and storage in the 3 car deep garage. Great income potential in a good location. Property to be sold AS IS, seller to offer no warranties, repairs or inspections including occupancy.

  21. 2008-11-05
    soldstatus $70,000

ⓘ 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
$2,203 · $184/mo
Projected year-2 tax
$2,203 · $184/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 5/10 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
$22,251
− Mortgage interest
−$3,921
− Property taxes
−$2,203
− Insurance
−$350
− Repairs & maintenance
−$1,780
− Management
−$1,780
− Depreciation
−$2,036
Taxable income
$10,180
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,443
After-tax cash flow
$8,177/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

+13.6% since first listed
6 events — show timeline
  • 2026-05-07 Price Changed $79,500 MARIS as Distributed by MLS Grid
  • 2026-05-04 Relisted MARIS as Distributed by MLS Grid
  • 2026-05-01 Relisted MARIS as Distributed by MLS Grid
  • 2026-04-14 Contingent MARIS as Distributed by MLS Grid
  • 2026-04-07 Listed $85,000 MARIS as Distributed by MLS Grid
  • 2008-11-05 Sold (Public Records) $70,000 Public Records

Property tax history

+3.4%/yr

Latest (2024): $2,203 · +4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…