CashFlowRE
Sign in Sign up
2323 Edison Ave
C Composite 56.1
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 +24.8/30.0
  • DSCR +8.0/10.0
  • 1% rule +7.3/10.0
  • ARV discount +6.5/15.0
  • 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

$99,900

2323 Edison Ave · Granite City, IL 62040
3 bd · 1.0 ba · 1,050 sqft · SingleFamily public records · 5 Days on market
Built 1930 4,373 sqft lot $95/sqft · at area comps Est $98k · at est.

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

Listing remarks MLS

This home is a two bedroom, but also has a large room with a closet that can be used as a spare bedroom, office or family room. Many updates, including paint, lighting and some carpet. The front enclosed porch makes a great addition to enjoy your morning coffee and watch the sun rise. A generously sized pantry off the kitchen includes built ins and the full basement allows for extra storage. In the backyard, you will find a fully fenced yard and a detached garage. Home has passed city occupancy and is ready to move-in.

Key facts

  • New furnace
  • Full fenced yard
  • Enclosed porch

Tags

NEW ROOFNEW FURNACENEW ACENCLOSED PORCHLARGE PANTRYFULL FENCED YARD

Property features AI

Other

  • Location: 2323 Edison Ave, Granite City, IL 62040
  • Home information: Living area approximately 1,050 (above grade); Basement present (block); No pool

Finance

  • Financial info: Lease not considered

Exterior

  • Utilities: Public water; Public sewer; Electric service by Ameren; Natural gas connected
  • Home design: Single-family residence; One level
  • Construction: Built with Other construction materials
  • Exterior features: Landscaped lot

Interior

  • Kitchen: Kitchen on the main level
  • Bedrooms: 3 bedrooms, all on the main level
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Living room; Dining room; Basement with block construction
  • Laundry & utility: Utilities connected: electricity, natural gas, water, sewer

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 3-bed/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $210 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Cap rate 8.8% vs local median 7.0% in Granite City — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: crime F, amenities F, commute 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.
  • Zoned schools: Granite City High School (math 10% / reading 12%, grade F, #522 of 693 statewide, top 76%, 1,805 students, 0% FRL) — zoned schools average 0% FRL vs 59% district-wide (59 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+1.7%/yr); 191 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 336 units permitted in Madison County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k 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.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 4y 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 $77k; 30% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1930 — 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 $99,900

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. 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
1.23%
Cap rate
8.82%
Cash-on-cash
9.01%
DSCR
1.40
GRM
6.8

CMA / ARV

ARV (median comp)
$97,707
List price
$99,900
Delta
2.24%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2323 Edison Ave 0.00mi 3/1.0 1,050 (0%) 0mo $99,900 $95 100
2440 Iowa St 0.31mi 3/1.0 1,052 (+0%) 3mo $59,900 $57 82
2254 Lee Ave 0.41mi 3/2.0 1,053 (+0%) 5mo $35,000 $33 72
906 24th St 0.27mi 3/1.0 1,152 (+10%) 5mo $82,000 $71 67
2544 Adams St 0.41mi 2/2.0 (-1) 1,080 (+3%) 3mo $135,000 $125 65
2300 Edwards St 0.50mi 2/2.0 (-1) 1,026 (-2%) 2mo $99,900 $97 63
2201 Hodges Ave 0.45mi 3/1.0 1,170 (+11%) 5mo $75,000 $64 56
2428 Iowa St 0.30mi 2/1.0 (-1) 912 (-13%) 5mo $90,000 $99 55
2653 Grand Ave 0.55mi 2/1.0 (-1) 954 (-9%) 1mo $142,000 $149 53
1027 21st St 0.44mi 2/1.0 (-1) 1,190 (+13%) 2mo $17,000 $14 50
2533 Iowa St 0.41mi 4/1.5 (+1) 1,191 (+13%) 5mo $29,500 $25 47
2311 E 25th St 0.50mi 2/2.0 (-1) 896 (-15%) 2mo $99,000 $110 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 · 1.67% rent growth · sell at horizon

5-year hold
IRR
-4.2%
Equity multiple
0.84×
Total profit
$-4,374
Equity at exit
$14,895
10-year hold
IRR
3.8%
Equity multiple
1.26×
Total profit
$7,190
Equity at exit
$8,638

Cash invested: $27,972 (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
6.8×

Monthly cashflow live

Estimated rent
$1,225 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$193 /mo · $2,310/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$257
Net cashflow
$210

Break-even live

Break-even rent $960
Max offer price $99,900
Occupancy floor 78%

Sensitivity live

Price -10% $267 -5% $238 +0% $210 +5% $182 +10% $153
Rent -10% $113 -5% $162 +0% $210 +5% $258 +10% $307
Rate -1.0pp $260 -0.5pp $235 base $210 +0.5pp $184 +1.0pp $158

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
$24,975
Closing costs
$2,997
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2317 Grand Ave Granite City, IL 2.0 1.0 1124 $750 $0.67 8d 1 0.11mi
2450 Cleveland Blvd Apt A Granite City, IL 2.0 1.0 846 $825 $0.98 19d 1 0.22mi
2556 Center St Granite City, IL 3.0 1.0 874 $1,500 $1.72 16d 1 0.47mi
2415 Jerden Ave Granite City, IL 3.0 1.0 970 $1,400 $1.44 5d 1 0.61mi
2715 Center St Unit B Granite City, IL 2.0 1.0 930 $1,275 $1.37 45d 1 0.75mi
303 Wilson Park Ln Granite City, IL 3.0 1.0 900 $1,200 $1.33 8d 1 1.24mi

Listing history 11 events

  1. 2026-05-02
    status Pending 569-char remark
  2. 2026-04-27
    listed $99,900 Active 569-char remark
  3. 2022-10-19
    soldstatus $76,833
  4. 2022-10-18
    soldstatus Closed 529-char remark
    Show marketing remark (529 chars)

    This home is a two bedroom, but also has a large room with a closet that can be used as a spare bedroom, office or family room. Many updates, including paint, lighting and some carpet. The front enclosed porch makes a great addition to enjoy your morning coffee and watch the sun rise. A generously sized pantry off the kitchen includes built ins and the full basement allows for extra storage. In the backyard, you will find a fully fenced yard and a detached garage. Home has passed city occupancy and is ready to move-in.

  5. 2022-10-15
    status Pending 529-char remark
    Show marketing remark (529 chars)

    This home is a two bedroom, but also has a large room with a closet that can be used as a spare bedroom, office or family room. Many updates, including paint, lighting and some carpet. The front enclosed porch makes a great addition to enjoy your morning coffee and watch the sun rise. A generously sized pantry off the kitchen includes built ins and the full basement allows for extra storage. In the backyard, you will find a fully fenced yard and a detached garage. Home has passed city occupancy and is ready to move-in.

  6. 2022-09-17
    historical Active Under Contract 529-char remark
    Show marketing remark (529 chars)

    This home is a two bedroom, but also has a large room with a closet that can be used as a spare bedroom, office or family room. Many updates, including paint, lighting and some carpet. The front enclosed porch makes a great addition to enjoy your morning coffee and watch the sun rise. A generously sized pantry off the kitchen includes built ins and the full basement allows for extra storage. In the backyard, you will find a fully fenced yard and a detached garage. Home has passed city occupancy and is ready to move-in.

  7. 2022-08-27
    listed $74,900 Active 529-char remark
    Show marketing remark (529 chars)

    This home is a two bedroom, but also has a large room with a closet that can be used as a spare bedroom, office or family room. Many updates, including paint, lighting and some carpet. The front enclosed porch makes a great addition to enjoy your morning coffee and watch the sun rise. A generously sized pantry off the kitchen includes built ins and the full basement allows for extra storage. In the backyard, you will find a fully fenced yard and a detached garage. Home has passed city occupancy and is ready to move-in.

  8. 2022-08-20
    historical $74,900 529-char remark
    Show marketing remark (529 chars)

    This home is a two bedroom, but also has a large room with a closet that can be used as a spare bedroom, office or family room. Many updates, including paint, lighting and some carpet. The front enclosed porch makes a great addition to enjoy your morning coffee and watch the sun rise. A generously sized pantry off the kitchen includes built ins and the full basement allows for extra storage. In the backyard, you will find a fully fenced yard and a detached garage. Home has passed city occupancy and is ready to move-in.

  9. 2017-10-02
    historical
  10. 2017-07-05
    price $57,500
  11. 2008-10-23
    soldstatus $44,500

ⓘ 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
$2,310 · $193/mo
Projected year-2 tax
$2,310 · $193/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
$14,704
− Mortgage interest
−$5,596
− Property taxes
−$2,310
− Insurance
−$500
− Repairs & maintenance
−$1,176
− Management
−$1,176
− Depreciation
−$2,906
Taxable income
$1,039
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$249
After-tax cash flow
$2,270/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

+124.5% since first listed
12 events — show timeline
  • 2026-06-05 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2026-05-02 Pending MARIS as Distributed by MLS Grid
  • 2026-04-27 Listed $99,900 MARIS as Distributed by MLS Grid
  • 2022-10-19 Sold (Public Records) $76,833 Public Records
  • 2022-10-18 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2022-10-15 Pending MARIS as Distributed by MLS Grid
  • 2022-09-17 Contingent MARIS as Distributed by MLS Grid
  • 2022-08-27 Listed $74,900 MARIS as Distributed by MLS Grid
  • 2022-08-20 Coming Soon $74,900 MARIS as Distributed by MLS Grid
  • 2017-10-02 Listing Removed MRED as Distributed by MLS Grid
  • 2017-07-05 Price Changed $57,500 MARIS as Distributed by MLS Grid
  • 2008-10-23 Sold (Public Records) $44,500 Public Records

Property tax history

+6.1%/yr

Latest (2024): $2,310 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…