CashFlowRE
Sign in Sign up
214 W Owsley St
B Composite 70.89
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 +9.3/15.0
  • Livability +3.8/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,900

214 W Owsley St · Chenoa, IL 61726
1 bd · 1.0 ba · 788 sqft · Other public records · 81 Days on market
Built 1889 6,969 sqft lot $89/sqft · at area comps Est $73k · at est.

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

Listing remarks MLS

This affordable home close to downtown Chenoa & just minutes from I-55 offers 1 Bedroom, 1 BA, spacious living room, & a large kitchen w/dining space, pantry, & built-in desk area. Small back porch/entry has laundry hook-ups. Approx. 6x16 covered front porch to enjoy on nice days, & a 16x24, detached 1-Car Garage in back w/newer door. If you're tired of renting & looking for something small & easy to manage, or an investor looking for a potential rental, this might be the one for you! Bathroom is Shower Only, measures approx. 8x9, & is accessible from bedroom. Spacious BR closet is actually IN the bathroom. Furnace is located in a 2nd bathroom closet. Water Heater Replaced in 2023, Roof replaced in 2018, Furnace & A/C replaced in 2010. Home is Being Sold "As Is."

Key facts

  • Covered front porch
  • Large kitchen
  • Built-in desk area

Tags

CLOSE TO DOWNTOWNLARGE KITCHENBUILT-IN DESK AREACOVERED FRONT PORCHDETACHED GARAGESPACIOUS CLOSET

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 other listed at $70k.

Deal economics

  • At list price, monthly cash flow is $321 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $66k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 76/100 on livability (#204 in IL, #3,747 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: commute D, amenities F.
  • Prairie Central CUSD 8 (rural): math 32% / reading 32% proficiency, ranked #223 of 620 in IL (top 36%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Prairie Central High School (math 22% / reading 22%, grade F, #319 of 693 statewide, top 50%, 516 students, 0% FRL) — zoned schools average 0% FRL vs 36% district-wide (36 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 9 active listings in the ZIP; 247 units permitted in McLean County in 2024 (54 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $483 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 81 days — a 6% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $37k; list at $70k implies a 89% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1889 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $65,706 (6.0% below list)

Questions for the listing agent

  1. It's been on market 81 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 1889 — 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 D-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. 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.
  8. 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.
  9. 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
1.58%
Cap rate
11.80%
Cash-on-cash
19.68%
DSCR
1.88
GRM
5.3

CMA / ARV

ARV (median comp)
$72,774
List price
$69,900
Delta
-3.95%
Verdict
FAIR
Comps
12 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
11.8%
Equity multiple
1.47×
Total profit
$9,180
Equity at exit
$10,422
10-year hold
IRR
20.8%
Equity multiple
2.77×
Total profit
$34,564
Equity at exit
$6,044

Cash invested: $19,572 (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 61726

Home prices YoY
-20.7%
Active inventory
9
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$1,105 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$156 /mo · $1,878/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$232
Net cashflow
$321

Break-even live

Break-even rent $699
Max offer price $69,900
Occupancy floor 66%

Sensitivity live

Price -10% $361 -5% $341 +0% $321 +5% $301 +10% $281
Rent -10% $234 -5% $277 +0% $321 +5% $365 +10% $408
Rate -1.0pp $356 -0.5pp $339 base $321 +0.5pp $303 +1.0pp $285

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
$17,475
Closing costs
$2,097
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 20 events

  1. 2026-06-21
    days on market $69,900 Active 81 DOM
  2. 2026-06-21
    days on market $69,900 Active 80 DOM
  3. 2026-06-18
    days on market $69,900 Active 78 DOM
  4. 2026-06-17
    days on market $69,900 Active 77 DOM
  5. 2026-06-16
    days on market $69,900 Active 76 DOM
  6. 2026-06-15
    days on market $69,900 Active 75 DOM
  7. 2026-06-13
    days on market $69,900 Active 73 DOM
  8. 2026-06-12
    days on market $69,900 Active 72 DOM
  9. 2026-06-09
    days on market $69,900 Active 69 DOM
  10. 2026-06-08
    days on market $69,900 Active 68 DOM
  11. 2026-06-07
    days on market $69,900 Active 67 DOM
  12. 2026-06-05
    days on market $69,900 Active 65 DOM
  13. 2026-06-04
    days on market $69,900 Active 63 DOM
  14. 2026-06-02
    days on market $69,900 Active 62 DOM
  15. 2026-06-01
    days on market $69,900 Active 61 DOM
  16. 2026-05-31
    days on market $69,900 Active 60 DOM
  17. 2026-05-31
    days on market $69,900 Active 59 DOM
  18. 2026-05-16
    price $69,900 823-char remark
    Show marketing remark (823 chars)

    This affordable home close to downtown Chenoa & just minutes from I-55 offers 1 Bedroom, 1 BA, spacious living room, & a large kitchen w/dining space, pantry, & built-in desk area. Small back porch/entry has laundry hook-ups. Approx. 6x16 covered front porch to enjoy on nice days, & a 16x24, detached 1-Car Garage in back w/newer door. If you're tired of renting & looking for something small & easy to manage, or an investor looking for a potential rental, this might be the one for you! Bathroom is Shower Only, measures approx. 8x9, & is accessible from bedroom. Spacious BR closet is actually IN the bathroom. Furnace is located in a 2nd bathroom closet. Water Heater Replaced in 2023, Roof replaced in 2018, Furnace & A/C replaced in 2010. Home is Being Sold "As Is."

  19. 2026-04-01
    listed $74,900 Active 823-char remark
    Show marketing remark (823 chars)

    This affordable home close to downtown Chenoa & just minutes from I-55 offers 1 Bedroom, 1 BA, spacious living room, & a large kitchen w/dining space, pantry, & built-in desk area. Small back porch/entry has laundry hook-ups. Approx. 6x16 covered front porch to enjoy on nice days, & a 16x24, detached 1-Car Garage in back w/newer door. If you're tired of renting & looking for something small & easy to manage, or an investor looking for a potential rental, this might be the one for you! Bathroom is Shower Only, measures approx. 8x9, & is accessible from bedroom. Spacious BR closet is actually IN the bathroom. Furnace is located in a 2nd bathroom closet. Water Heater Replaced in 2023, Roof replaced in 2018, Furnace & A/C replaced in 2010. Home is Being Sold "As Is."

  20. 2006-06-14
    soldstatus $37,000

ⓘ 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
$1,878 · $156/mo
Projected year-2 tax
$1,878 · $156/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥104°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 · 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
$13,264
− Mortgage interest
−$3,915
− Property taxes
−$1,878
− Insurance
−$350
− Repairs & maintenance
−$1,061
− Management
−$1,061
− Depreciation
−$2,033
Taxable income
$2,966
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$712
After-tax cash flow
$3,141/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
Prairie Central CUSD 8
NCES district ID
1700005
Math proficiency
32% ▼ -6.00%
Reading proficiency
32% ▼ -16.00%
Median HH income
$52,909
Composite
28.15/100
National rank
#6814
State rank
#223 of 620 in IL

Livability — Chenoa

Score
76/100
State rank
#204
US rank
#3747

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chenoa, IL
Population (ZIP)
2,728

Population outlook (McLean County) Hauer SSP2

Today (2025)
176,468 people
By 2030
178,002 · +0.9%
By 2040
178,592 · +1.2%
By 2050
177,090 · +0.4%
By 2075
173,224 · -1.8%
By 2100
158,425 · -10.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Black 3% Hispanic / Latino 2% Two or more races 1%
Common ancestry
Italian 7% Lithuanian 1% Portuguese 1%
Foreign-born
1%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · McLean

2024 margin
Toss-up / Even · D 51.6% · R 46.8% · Other 1.6%
2008→2024 swing
+3.7pp toward D · 2008: 1.2pp · 2024: 4.9pp
All cycles
2024: D+4.9 2020: D+3.9 2016: R+1.5 2012: R+11.1 2008: D+1.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -53.23%
Current HPI
203.983
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

+88.9% since first listed
3 events — show timeline
  • 2026-05-16 Price Changed $69,900 MRED as Distributed by MLS Grid
  • 2026-04-01 Listed $74,900 MRED as Distributed by MLS Grid
  • 2006-06-14 Sold (Public Records) $37,000 Public Records

Property tax history

+4.9%/yr

Latest (2023): $1,878 · +35.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…