CashFlowRE
Sign in Sign up
434 16th Ave Duplex
C+ Composite 60.31
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 +26.1/30.0
  • DSCR +8.8/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.1/10.0
  • Rent growth +4.9/5.0
  • Livability +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$215,000

434 16th Ave · Rockford, IL 61104
6 bd · 2.0 ba · 900 sqft · MultiFamily · 11 Days on market
Built 1923

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

TURN KEY DUPLEX IN ROCKFORD offering a great investment opportunity! This well-maintained property features two spacious 3-bedroom, 1-bath units. Interior highlights include hardwood floors, updated bathrooms, and freshly painted kitchens. The property also offers a full basement, fenced backyard, storage shed, and a 2-car garage. Conveniently located near schools, dining, and everyday amenities. Ideal for an owner-occupant or an investor looking to expand their portfolio!

Key facts

  • Turn key duplex
  • Full basement
  • Storage shed

Tags

TURN KEY DUPLEXFENCED BACKYARDFULL BASEMENTSTORAGE SHEDUPDATED BATHROOMSHARDWOOD FLOORS

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 × 3-bed/1.0-bath units multifamily listed at $215k.

Deal economics

  • At list price, monthly cash flow is $544 ($7k/yr) — positive. Per door: $272/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $215k).
  • Cap rate 9.3% vs local median 6.1% in Rockford — 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 62/100 on livability (#876 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • Rockford SD 205 (urban): math 12% / reading 16% proficiency, ranked #533 of 620 in IL (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+9.7%/yr); 67 active listings in the ZIP; lower-income renter base — watch delinquency; 285 units permitted in Winnebago County in 2024 (0 in 5+ unit buildings).
  • At $2,388/mo this rent would consume 85% of the median local household income ($34k/yr) (locally 1406% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Winnebago 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 + 8.0% rent growth), your $60k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts 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 $57k; list at $215k implies a 278% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1923 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $215,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1923 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.11%
Cap rate
9.33%
Cash-on-cash
10.85%
DSCR
1.48
GRM
7.5

CMA / ARV

ARV (median comp)
$138,555
List price
$215,000
Delta
62.39%
Verdict
OVERPRICED
Comps
16 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
5.0%
Equity multiple
1.21×
Total profit
$12,403
Equity at exit
$32,057
10-year hold
IRR
18.4%
Equity multiple
2.87×
Total profit
$112,677
Equity at exit
$18,589

Cash invested: $60,200 (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 61104

Home prices YoY
-21.4%
Rents YoY
9.7%
Active inventory
67
Price-to-rent
15.0×

Monthly cashflow live

Estimated rent
$2,388 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$125 /mo · $1,500/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$501
Net cashflow
$544

Break-even live

Break-even rent $1,699
Max offer price $215,000
Occupancy floor 72%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,388

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
$53,750
Closing costs
$6,450
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 33 events

  1. 2026-06-19
    days on market $215,000 Active 11 DOM
  2. 2026-06-18
    days on market $215,000 Active 10 DOM
  3. 2026-06-17
    days on market $215,000 Active 9 DOM
  4. 2026-06-16
    days on market $215,000 Active 8 DOM
  5. 2026-06-15
    days on market $215,000 Active 7 DOM
  6. 2026-06-14
    days on market $215,000 Active 5 DOM
  7. 2026-06-13
    days on market $215,000 Active 4 DOM
  8. 2026-06-10
    days on market $215,000 Active 2 DOM
  9. 2026-06-09
    pricedays on marketlisting id $215,000 Active 1 DOM
  10. 2026-06-08
    days on market $225,000 Active 95 DOM
  11. 2026-06-07
    days on market $225,000 Active 94 DOM
  12. 2026-06-03
    days on market $225,000 Active 90 DOM
  13. 2026-06-02
    days on market $225,000 Active 89 DOM
  14. 2026-06-01
    days on market $225,000 Active 88 DOM
  15. 2026-05-31
    days on market $225,000 Active 87 DOM
  16. 2026-05-30
    days on market $225,000 Active 86 DOM
  17. 2026-03-05
    listed $225,000 Active 477-char remark
    Show marketing remark (477 chars)

    TURN KEY DUPLEX IN ROCKFORD offering a great investment opportunity! This well-maintained property features two spacious 3-bedroom, 1-bath units. Interior highlights include hardwood floors, updated bathrooms, and freshly painted kitchens. The property also offers a full basement, fenced backyard, storage shed, and a 2-car garage. Conveniently located near schools, dining, and everyday amenities. Ideal for an owner-occupant or an investor looking to expand their portfolio!

  18. 2026-03-05
    listed $225,000 Active 477-char remark
    Show marketing remark (477 chars)

    TURN KEY DUPLEX IN ROCKFORD offering a great investment opportunity! This well-maintained property features two spacious 3-bedroom, 1-bath units. Interior highlights include hardwood floors, updated bathrooms, and freshly painted kitchens. The property also offers a full basement, fenced backyard, storage shed, and a 2-car garage. Conveniently located near schools, dining, and everyday amenities. Ideal for an owner-occupant or an investor looking to expand their portfolio!

  19. 2026-02-07
    historical
  20. 2025-12-03
    historical
  21. 2025-12-02
    listed Active
  22. 2025-11-09
    status Active
  23. 2025-10-15
    status Pending
  24. 2025-10-07
    price
  25. 2025-10-07
    listed Active
  26. 2025-06-27
    soldstatus $56,900 Closed
  27. 2025-06-27
    soldstatus $56,900 Closed
  28. 2025-05-23
    status Pending
  29. 2025-05-23
    status Pending
  30. 2025-05-01
    listed $56,900 Active
  31. 2025-05-01
    listed $56,900 Active
  32. 1997-03-18
    soldstatus $49,000
  33. 1997-03-18
    soldstatus $49,000

ⓘ 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
$1,500 · $125/mo
Projected year-2 tax
$3,190 · $266/mo
Expected delta
+$1,690/yr (+$141/mo · 112.7%)

ⓘ 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 ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$28,656
− Mortgage interest
−$12,043
− Property taxes
−$1,500
− Insurance
−$1,075
− Repairs & maintenance
−$2,292
− Management
−$2,292
− Depreciation
−$6,255
Taxable income
$3,198
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$767
After-tax cash flow
$5,766/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
Rockford SD 205
NCES district ID
1734510
Math proficiency
12% ▼ -2.00%
Reading proficiency
16% ▼ -3.00%
Median HH income
$42,533
Composite
12.21/100
National rank
#9649
State rank
#533 of 620 in IL

Livability — Rockford

Score
62/100
State rank
#876
US rank
#17035

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Rockford, IL
County
Winnebago County · 147,297 people
City population
147,297
Metro
Rockford, IL
Population (ZIP)
17,222
Household income
$33,772
Rent vs Own
62.2% rent · 37.8% own
Severe rent burden
1406.0

Population outlook (Winnebago County) Hauer SSP2

Today (2025)
271,080 people
By 2030
260,684 · -3.8%
By 2040
238,405 · -12.1%
By 2050
216,129 · -20.3%
By 2075
172,882 · -36.2%
By 2100
135,336 · -50.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 41% Hispanic / Latino 26% Black 25% Two or more races 13% Asian 4%
Hispanic origin (detail)
Mexican 22% Puerto Rican 2%
Common ancestry
Romanian 2% Portuguese 2% Lithuanian 2%
Foreign-born
16% · Canada, South Korea, Philippines
Languages at home
74% English-only · Spanish 18% Other Asian/Pacific 3% Russian/Polish/Slavic 1%

Political lean MEDSL · Winnebago

2024 margin
Toss-up / Even · D 49.5% · R 49.0% · Other 1.5%
2008→2024 swing
-12.2pp toward R · 2008: 12.8pp · 2024: 0.6pp
All cycles
2024: D+0.6 2020: D+2.5 2016: R+1.2 2012: D+5.7 2008: D+12.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -63.40%
Current HPI
233.0219
Rent YoY
▲ 9.67%
Metro
Rockford, IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

+359.2% since first listed
17 events — show timeline
  • 2026-03-05 Listed $225,000 NWIAR
  • 2026-03-05 Listed $225,000 MRED as Distributed by MLS Grid
  • 2026-02-07 Listing Removed MRED as Distributed by MLS Grid
  • 2025-12-03 Listing Removed MRED as Distributed by MLS Grid
  • 2025-12-02 Listed MRED as Distributed by MLS Grid
  • 2025-11-09 Relisted MRED as Distributed by MLS Grid
  • 2025-10-15 Pending MRED as Distributed by MLS Grid
  • 2025-10-07 Price Changed MRED as Distributed by MLS Grid
  • 2025-10-07 Listed MRED as Distributed by MLS Grid
  • 2025-06-27 Sold (MLS) $56,900 NWIAR
  • 2025-06-27 Sold (MLS) $56,900 MRED as Distributed by MLS Grid
  • 2025-05-23 Pending NWIAR
  • 2025-05-23 Pending MRED as Distributed by MLS Grid
  • 2025-05-01 Listed $56,900 NWIAR
  • 2025-05-01 Listed $56,900 MRED as Distributed by MLS Grid
  • 1997-03-18 Sold (Public Records) $49,000 Public Records
  • 1997-03-18 Sold (Public Records) $49,000 Public Records

Property tax history

-2.3%/yr

Latest (2024): $1,500 · +9.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…