CashFlowRE
Sign in Sign up
724 E Gift Ave
B- Composite 67.5
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
  • DSCR +10.0/10.0
  • 1% rule +9.4/10.0
  • ARV discount +7.5/15.0
  • Livability +3.7/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$55,000

724 E Gift Ave · Peoria, IL 61603
1 bd · 1.0 ba · 480 sqft · SingleFamily public records · 33 Days on market
Built 1930 5,580 sqft lot

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

Listing remarks

Affordable 1-bedroom home with a central location close to shopping, restaurants, and major routes. Home is being sold as-is and offers solid, functioning mechanicals, making it a great opportunity for investors, first-time buyers, or those looking to downsize.

Key facts

  • Close to restaurants
  • Central location
  • Close to shopping

Tags

CENTRAL LOCATIONCLOSE TO SHOPPINGCLOSE TO RESTAURANTSCLOSE TO MAJOR ROUTESSOLID FUNCTIONING MECHANICALS

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Built in 1930; Total living area about 480
  • Construction: Shingle roof; Building area approximately 480
  • Exterior features: Level lot; Lot dimensions approximately 45 x 124

Interior

  • Kitchen: Kitchen with tile flooring; dimensions approximately 10 x 9
  • Bedrooms: 1 bedroom (main level) with egress window; bedroom dimensions approximately 14 x 10
  • Flooring: Laminate flooring in bedroom and living room; Tile flooring in kitchen
  • Bathrooms: 1 full bathroom
  • Interior features: Unfinished basement; No fireplaces

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 1-bed/1.0-bath single-family listed at $55k.

Deal economics

  • At list price, monthly cash flow is $243 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($791 rent vs $55k).
  • Recommended offer: $53k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.6% vs local median 5.5% in Peoria — 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 73/100 on livability (#270 in IL) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D+, crime F.
  • Peoria SD 150 (urban): math 11% / reading 14% proficiency, ranked #554 of 620 in IL (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Lincoln School (math 0% / reading 2%, grade F, #2,052 of 2,056 statewide, top 100%, 727 students, 0% FRL); Reservoir Gifted School (math 79% / reading 82%, grade A+, #2 of 665 statewide, top 0%, 277 students, 0% FRL); Peoria High School (math 4% / reading 7%, grade F, #609 of 693 statewide, top 88%, 1,447 students, 0% FRL) — zoned schools average 0% FRL vs 70% district-wide (70 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 29% at this address vs 12% district-wide (+17 pts) — the actual schools serving this property are materially stronger than the Peoria SD 150 average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+3.5%/yr); 104 active listings in the ZIP; lower-income renter base — watch delinquency; 73 units permitted in Peoria County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $380 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Peoria County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.5% rent growth), your $15k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 33 days — a 3% lower offer ($53k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 17y ago; this cycle's ask has dropped $10k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $20k; list at $55k implies a 176% 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 $53,350 (3.0% below list)

Questions for the listing agent

  1. It's been on market 33 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.44%
Cap rate
11.60%
Cash-on-cash
18.95%
DSCR
1.84
GRM
5.8

CMA / ARV

ARV (on-the-fly)
$25,920
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
202 E Forrest Hill Ave 0.53mi 1/1.0 528 (+10%) 18mo $28,500 $54 44
911 E Tripp Ave 0.70mi 1/1.0 541 (+13%) 21mo $26,250 $49 29

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 · 3.49% rent growth · sell at horizon

5-year hold
IRR
11.4%
Equity multiple
1.45×
Total profit
$6,979
Equity at exit
$8,201
10-year hold
IRR
20.8%
Equity multiple
2.80×
Total profit
$27,696
Equity at exit
$4,755

Cash invested: $15,400 (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 61603

Home prices YoY
-31.8%
Rents YoY
3.5%
Active inventory
104
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$791 medium interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$71 /mo · $849/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$166
Net cashflow
$243

Break-even live

Break-even rent $484
Max offer price $55,000
Occupancy floor 64%

Sensitivity live

Price -10% $274 -5% $259 +0% $243 +5% $228 +10% $212
Rent -10% $181 -5% $212 +0% $243 +5% $274 +10% $306
Rate -1.0pp $271 -0.5pp $257 base $243 +0.5pp $229 +1.0pp $214

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
$13,750
Closing costs
$1,650
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. 2026-06-22
    days on market $55,000 Active 33 DOM
  2. 2026-06-19
    days on market $55,000 Active 31 DOM
  3. 2026-06-18
    days on market $55,000 Active 30 DOM
  4. 2026-06-17
    days on market $55,000 Active 29 DOM
  5. 2026-06-16
    price $55,000 Active 28 DOM
  6. 2026-06-16
    days on market $65,000 Active 28 DOM
  7. 2026-06-15
    days on market $65,000 Active 27 DOM
  8. 2026-06-14
    days on market $65,000 Active 25 DOM
  9. 2026-06-13
    days on market $65,000 Active 24 DOM
  10. 2026-06-10
    days on market $65,000 Active 22 DOM
  11. 2026-06-09
    days on market $65,000 Active 21 DOM
  12. 2026-06-08
    days on market $65,000 Active 20 DOM
  13. 2026-06-07
    days on market $65,000 Active 19 DOM
  14. 2026-06-03
    days on market $65,000 Active 15 DOM
  15. 2026-06-02
    days on market $65,000 Active 14 DOM
  16. 2026-06-01
    days on market $65,000 Active 13 DOM
  17. 2026-05-31
    days on market $65,000 Active 12 DOM
  18. 2026-05-30
    days on market $65,000 Active 11 DOM
  19. 2026-05-19
    listed $65,000 Active
  20. 2026-03-23
    historical $850
  21. 2026-02-19
    listed $850
  22. 2021-08-06
    historical
  23. 2021-08-06
    historical
  24. 2021-08-06
    historical
  25. 2021-08-06
    historical
  26. 2021-08-06
    historical
  27. 2021-08-06
    historical
  28. 2021-08-06
    historical
  29. 2009-04-13
    soldstatus $19,900
  30. 2009-03-30
    listed $19,900
  31. 2000-03-09
    soldstatus $35,000

ⓘ 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
$849 · $71/mo
Projected year-2 tax
$1,049 · $87/mo
Expected delta
+$200/yr (+$17/mo · 23.5%)

ⓘ 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 · 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 3/10 Moderate 1 unhealthy d/yr today · 3 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
$9,497
− Mortgage interest
−$3,081
− Property taxes
−$849
− Insurance
−$275
− Repairs & maintenance
−$760
− Management
−$760
− Depreciation
−$1,600
Taxable income
$2,173
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$521
After-tax cash flow
$2,396/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
Peoria SD 150
NCES district ID
1731230
Math proficiency
11% ▼ -5.00%
Reading proficiency
14% ▼ -4.00%
Median HH income
$41,951
Composite
10.92/100
National rank
#9751
State rank
#554 of 620 in IL

Livability — Peoria

Score
73/100
State rank
#270
US rank
#5096

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Peoria, IL
County
Peoria County · 120,495 people
City population
114,670
Metro
Peoria, IL
Population (ZIP)
15,356
Household income
$41,618
Rent vs Own
47.1% rent · 52.9% own
Severe rent burden
849.0

Population outlook (Peoria County) Hauer SSP2

Today (2025)
183,007 people
By 2030
179,643 · -1.8%
By 2040
171,782 · -6.1%
By 2050
163,508 · -10.7%
By 2075
140,178 · -23.4%
By 2100
114,493 · -37.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
Black 43% White 36% Two or more races 12% Hispanic / Latino 10% Asian 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Italian 2% Slovak 1% Lithuanian 1%
Foreign-born
7% · Canada
Languages at home
91% English-only · Spanish 6% Tagalog/Filipino 1%

Political lean MEDSL · Peoria

2024 margin
Toss-up / Even · D 51.5% · R 46.9% · Other 1.6%
2008→2024 swing
-9.2pp toward R · 2008: 13.9pp · 2024: 4.7pp
All cycles
2024: D+4.7 2020: D+6.3 2016: D+2.8 2012: D+4.4 2008: D+13.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -65.98%
Current HPI
141.5343
Rent YoY
▲ 3.49%
Metro
Peoria, IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

+57.1% since first listed
14 events — show timeline
  • 2026-06-16 Price Changed $55,000 RMLSA as Distributed by MLS Grid
  • 2026-05-19 Listed $65,000 RMLSA as Distributed by MLS Grid
  • 2026-03-23 Rental Removed $850 APPFOLIO
  • 2026-02-19 Listed for Rent $850 APPFOLIO
  • 2021-08-06 Listing Removed RMLSA as Distributed by MLS Grid
  • 2021-08-06 Listing Removed RMLSA as Distributed by MLS Grid
  • 2021-08-06 Listing Removed RMLSA as Distributed by MLS Grid
  • 2021-08-06 Listing Removed RMLSA as Distributed by MLS Grid
  • 2021-08-06 Listing Removed RMLSA as Distributed by MLS Grid
  • 2021-08-06 Listing Removed RMLSA as Distributed by MLS Grid
  • 2021-08-06 Listing Removed RMLSA as Distributed by MLS Grid
  • 2009-04-13 Sold (MLS) $19,900 RMLSA as Distributed by MLS Grid
  • 2009-03-30 Listed $19,900 RMLSA as Distributed by MLS Grid
  • 2000-03-09 Sold (Public Records) $35,000 Public Records

Property tax history

+0.9%/yr

Latest (2025): $849 · +6.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…