CashFlowRE
Sign in Sign up
60 S 11th Ave
B- Composite 66.26
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 +5.9/15.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$47,500

60 S 11th Ave · Canton, IL 61520
2 bd · 1.0 ba · 684 sqft · SingleFamily public records · 7 Days on market
Built 1958 8,584 sqft lot Est $46k · at est.

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

Listing remarks MLS

Charming, low maintenance, 2 bed, 1 bath home located on a corner lot. This home is move-in ready and recent updates include: New water heater, updated bathroom, fresh paint, and some newer flooring. Full basement is clean, perfect for storage, and just waiting to be finished. Sold "As-Is". Current taxes do not reflect an Owner Occupied exemption.

Key facts

  • 8,584 sq ft lot
  • Garage
  • Built 1958

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Public sewer; Electric service
  • Home design: Single-family residence; Built in 1958; One-story main level with upper, lower and basement levels
  • Construction: Shingle roof; Not new construction
  • Exterior features: Corner lot; Lot dimensions approximately 58 x 148

Interior

  • Kitchen: Refrigerator
  • Bedrooms: 2 bedrooms (main level: two bedrooms with egress windows)
  • Flooring: Carpet in bedrooms and living areas; Tile in kitchen; Other flooring in basement laundry
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air; High-efficiency heating; Gas water heater
  • Interior features: Ceiling fan(s); Full basement
  • Laundry & utility: Basement laundry area

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 $48k.

Deal economics

  • At list price, monthly cash flow is $625 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $48k).
  • Cap rate 22.1% vs local median 7.9% in Canton — 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 72/100 on livability (#318 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, amenities F, commute F.
  • Canton Union SD 66 (town): math 19% / reading 23% proficiency, ranked #417 of 620 in IL (top 67%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Canton High School (math 22% / reading 27%, grade F, #256 of 693 statewide, top 44%, 641 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: 108 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 14 units permitted in Fulton County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $328 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Fulton 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 + 3.0% rent growth), your $13k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 9y 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 $30k; list at $48k implies a 58% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $47,500

Questions for the listing agent

  1. Built in 1958 — 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
2.53%
Cap rate
22.08%
Cash-on-cash
56.38%
DSCR
3.51
GRM
3.3

CMA / ARV

ARV (on-the-fly)
$45,828
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
246 Haffner Blvd 0.29mi 2/1.0 676 (-1%) 8mo $35,000 $52 78
1025 E Locust St 0.25mi 2/1.0 672 (-2%) 20mo $40,000 $60 69
270 N 11th Ave 0.30mi 2/1.0 672 (-2%) 20mo $56,000 $83 67
215 Haffner Blvd 0.26mi 2/1.0 768 (+12%) 16mo $108,000 $141 54
1140 E Myrtle St 0.63mi 2/1.0 744 (+9%) 3mo $87,500 $118 54
559 E Pine St 0.36mi 3/1.0 (+1) 740 (+8%) 15mo $46,500 $63 52
325 Iris Ct 0.37mi 3/1.0 (+1) 720 (+5%) 23mo $69,900 $97 50
245 Haffner Blvd 0.30mi 2/1.0 780 (+14%) 21mo $52,000 $67 45
543 N 6th Ave 0.61mi 2/1.0 753 (+10%) 20mo $45,900 $61 38

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
54.8%
Equity multiple
3.41×
Total profit
$32,117
Equity at exit
$7,082
10-year hold
IRR
59.9%
Equity multiple
6.96×
Total profit
$79,275
Equity at exit
$4,107

Cash invested: $13,300 (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 61520

Active inventory
108
Price-to-rent
3.3×

Monthly cashflow live

Estimated rent
$1,200 medium interval (Pro) →
Mortgage (P&I)
$249
Tax from tax record
$54 /mo · $651/yr
Insurance
$20
HOA
$0
Vacancy / Maint / Mgmt
$252
Net cashflow
$625

Break-even live

Break-even rent $409
Max offer price $47,500
Occupancy floor 43%

Sensitivity live

Price -10% $652 -5% $638 +0% $625 +5% $611 +10% $598
Rent -10% $530 -5% $577 +0% $625 +5% $672 +10% $720
Rate -1.0pp $649 -0.5pp $637 base $625 +0.5pp $613 +1.0pp $600

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
$11,875
Closing costs
$1,425
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
437 N 8th Ave Canton, IL 2.0 1.0 690 $1,200 $1.74 14d 1 0.47mi

Listing history 8 events

  1. 2026-06-21
    status $47,500 Pending 7 DOM
  2. 2026-06-18
    days on market $47,500 Active 7 DOM
  3. 2026-06-17
    days on market $47,500 Active 6 DOM
  4. 2026-06-16
    days on market $47,500 Active 5 DOM
  5. 2026-06-15
    days on market $47,500 Active 4 DOM
  6. 2026-06-13
    days on market $47,500 Active 2 DOM
  7. 2026-06-12
    remarks 343-char remark
  8. 2026-06-12
    listed $47,500 Active 1 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
$651 · $54/mo
Projected year-2 tax
$865 · $72/mo
Expected delta
+$214/yr (+$18/mo · 32.8%)

ⓘ 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 3/10 Moderate 7 d/yr ≥105°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 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
$14,400
− Mortgage interest
−$2,661
− Property taxes
−$651
− Insurance
−$238
− Repairs & maintenance
−$1,152
− Management
−$1,152
− Depreciation
−$1,382
Taxable income
$7,165
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,720
After-tax cash flow
$5,779/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
Canton Union SD 66
NCES district ID
1708280
Math proficiency
19% ▼ -10.00%
Reading proficiency
23% ▼ -12.00%
Median HH income
$42,657
Composite
18.03/100
National rank
#8980
State rank
#417 of 620 in IL

Livability — Canton

Score
72/100
State rank
#318
US rank
#6313

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Canton, IL
Population (ZIP)
16,098

Population outlook (Fulton County) Hauer SSP2

Today (2025)
33,356 people
By 2030
32,144 · -3.6%
By 2040
29,518 · -11.5%
By 2050
26,775 · -19.7%
By 2075
19,972 · -40.1%
By 2100
13,580 · -59.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Black 5% Hispanic / Latino 4% Two or more races 4% Native American 1%
Common ancestry
Slovak 3% Lithuanian 1% Romanian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Fulton

2024 margin
Strong R (+23.8) · D 37.1% · R 60.9% · Other 2.0%
2008→2024 swing
-45.2pp toward R · 2008: 21.3pp · 2024: -23.8pp
All cycles
2024: R+23.8 2020: R+20.1 2016: R+15.1 2012: D+11.1 2008: D+21.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -88.00%
Current HPI
123.8086
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

+268.2% since first listed
6 events — show timeline
  • 2026-06-11 Listed $47,500 RMLSA as Distributed by MLS Grid
  • 2021-08-06 Listing Removed RMLSA as Distributed by MLS Grid
  • 2019-11-12 Sold (MLS) $30,000 RMLSA as Distributed by MLS Grid
  • 2018-10-01 Listed $34,900 RMLSA as Distributed by MLS Grid
  • 2017-06-15 Sold (MLS) $19,000 RMLSA as Distributed by MLS Grid
  • 2017-01-27 Listed $12,900 RMLSA as Distributed by MLS Grid

Property tax history

-2.6%/yr

Latest (2024): $651 · +8.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…