CashFlowRE
Sign in Sign up
419 S 5th St
B Composite 70.65
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 +7.5/15.0
  • Schools +5.0/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$58,000

419 S 5th St · Girard, IL 62640
4 bd · 1.0 ba · 1,818 sqft · SingleFamily · 78 Days on market
0.33 ac lot $32/sqft · 61% below area ↓ 6% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This 4-bedroom family home sits on a desirable corner lot and offers incredible potential for the right buyer. Featuring a detached garage and additional carport, there’s plenty of space for parking and storage. Inside, you’ll find new laminate flooring in the kitchen, new carpet throughout the main floor, and an updated bathroom. With a little vision and finishing touches, this fixer-upper could be transformed into your dream home. Don’t miss this opportunity to invest in a property with endless possibilities!

Key facts

  • Additional carport
  • Updated bathroom
  • Detached garage

Tags

DETACHED GARAGEADDITIONAL CARPORTNEW LAMINATE FLOORINGUPDATED BATHROOM

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 4-bed/1.0-bath single-family listed at $58k.

Deal economics

  • At list price, monthly cash flow is $563 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $58k).
  • Recommended offer: $55k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 63/100 on livability (#787 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: schools F, amenities F, commute F.
  • Market conditions: 14 active listings in the ZIP; 70 units permitted in Macoupin County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $401 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Macoupin County population projected at -27% 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 $16k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 78 days — a 6% lower offer ($55k) is reasonable based on typical stale-listing flexibility.
Recommended offer $54,520 (6.0% below list)

Questions for the listing agent

  1. It's been on market 78 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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
2.18%
Cap rate
17.94%
Cash-on-cash
41.61%
DSCR
2.85
GRM
3.8

CMA / ARV

ARV (median comp)
$150,596
List price
$58,000
Delta
-61.49%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
522 W South 0.04mi 4/2.0 1,981 (+9%) 16mo $32,000 $16 66
616 W Monroe St 0.14mi 3/2.0 (-1) 1,850 (+2%) 23mo $22,616 $12 62
417 W Franklin St 0.05mi 3/2.0 (-1) 1,611 (-11%) 10mo $67,000 $42 62
209 S 5th St 0.14mi 3/1.0 (-1) 1,568 (-14%) 11mo $23,801 $15 56
308 W Jefferson St 0.34mi 3/2.0 (-1) 1,724 (-5%) 22mo $99,000 $57 48
537 N 2nd St 0.60mi 4/2.0 1,902 (+5%) 15mo $190,000 $100 48
333 Shady Ln 0.51mi 3/2.0 (-1) 1,860 (+2%) 23mo $174,900 $94 44
223 S Rachel Rd 0.65mi 3/2.0 (-1) 1,846 (+2%) 21mo $212,000 $115 40
112 Rachel Rd 0.64mi 3/2.0 (-1) 1,668 (-8%) 9mo $199,000 $119 40
402 S 9th St 0.29mi 3/2.0 (-1) 1,600 (-12%) 22mo $182,000 $114 39

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
38.2%
Equity multiple
2.63×
Total profit
$26,507
Equity at exit
$8,648
10-year hold
IRR
44.8%
Equity multiple
5.28×
Total profit
$69,429
Equity at exit
$5,015

Cash invested: $16,240 (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 62640

Home prices YoY
-17.8%
Active inventory
14
Price-to-rent
3.8×

Monthly cashflow live

Estimated rent
$1,265 medium interval (Pro) →
Mortgage (P&I)
$304
Tax from tax record
$108 /mo · $1,292/yr
Insurance
$24
HOA
$0
Vacancy / Maint / Mgmt
$266
Net cashflow
$563

Break-even live

Break-even rent $552
Max offer price $58,000
Occupancy floor 50%

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
$14,500
Closing costs
$1,740
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 18 events

  1. 2026-06-18
    days on market $58,000 Under Contract 78 DOM
  2. 2026-06-17
    days on market $58,000 Under Contract 77 DOM
  3. 2026-06-16
    days on market $58,000 Under Contract 76 DOM
  4. 2026-06-15
    days on market $58,000 Under Contract 75 DOM
  5. 2026-06-13
    days on market $58,000 Under Contract 73 DOM
  6. 2026-06-12
    days on market $58,000 Under Contract 72 DOM
  7. 2026-06-09
    days on market $58,000 Under Contract 69 DOM
  8. 2026-06-08
    days on market $58,000 Under Contract 68 DOM
  9. 2026-06-07
    days on market $58,000 Under Contract 67 DOM
  10. 2026-06-07
    days on market $58,000 Under Contract 66 DOM
  11. 2026-06-04
    days on market $58,000 Under Contract 63 DOM
  12. 2026-06-02
    days on market $58,000 Under Contract 62 DOM
  13. 2026-06-01
    days on market $58,000 Under Contract 61 DOM
  14. 2026-05-31
    days on market $58,000 Under Contract 60 DOM
  15. 2026-05-31
    days on market $58,000 Under Contract 59 DOM
  16. 2026-05-04
    historical Under Contract 534-char remark
    Show marketing remark (534 chars)

    This 4-bedroom family home sits on a desirable corner lot and offers incredible potential for the right buyer. Featuring a detached garage and additional carport, there’s plenty of space for parking and storage. Inside, you’ll find new laminate flooring in the kitchen, new carpet throughout the main floor, and an updated bathroom. With a little vision and finishing touches, this fixer-upper could be transformed into your dream home. Don’t miss this opportunity to invest in a property with endless possibilities!

  17. 2026-04-25
    price $58,000 534-char remark
    Show marketing remark (534 chars)

    This 4-bedroom family home sits on a desirable corner lot and offers incredible potential for the right buyer. Featuring a detached garage and additional carport, there’s plenty of space for parking and storage. Inside, you’ll find new laminate flooring in the kitchen, new carpet throughout the main floor, and an updated bathroom. With a little vision and finishing touches, this fixer-upper could be transformed into your dream home. Don’t miss this opportunity to invest in a property with endless possibilities!

  18. 2026-03-31
    listed $62,000 Active 534-char remark
    Show marketing remark (534 chars)

    This 4-bedroom family home sits on a desirable corner lot and offers incredible potential for the right buyer. Featuring a detached garage and additional carport, there’s plenty of space for parking and storage. Inside, you’ll find new laminate flooring in the kitchen, new carpet throughout the main floor, and an updated bathroom. With a little vision and finishing touches, this fixer-upper could be transformed into your dream home. Don’t miss this opportunity to invest in a property with endless possibilities!

ⓘ 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
$1,292 · $108/mo
Projected year-2 tax
$1,304 · $109/mo
Expected delta
+$12/yr (+$1/mo · 0.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥106°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$15,176
− Mortgage interest
−$3,249
− Property taxes
−$1,292
− Insurance
−$290
− Repairs & maintenance
−$1,214
− Management
−$1,214
− Depreciation
−$1,687
Taxable income
$6,230
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,495
After-tax cash flow
$5,262/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)

No district data.

Livability — Girard

Score
63/100
State rank
#787
US rank
#15695

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Girard, IL
Population (ZIP)
3,342

Population outlook (Macoupin County) Hauer SSP2

Today (2025)
42,867 people
By 2030
40,796 · -4.8%
By 2040
36,135 · -15.7%
By 2050
31,469 · -26.6%
By 2075
22,102 · -48.4%
By 2100
15,380 · -64.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 5% Hispanic / Latino 1%
Common ancestry
Lithuanian 4% Romanian 3% Iranian 3%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Macoupin

2024 margin
Solid R (+39.2) · D 29.4% · R 68.7% · Other 1.9%
2008→2024 swing
-49.0pp toward R · 2008: 9.8pp · 2024: -39.2pp
All cycles
2024: R+39.2 2020: R+36.5 2016: R+35.0 2012: R+7.0 2008: D+9.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -39.96%
Current HPI
185.0228
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

-6.5% since first listed
3 events — show timeline
  • 2026-05-04 Contingent RMLSA as Distributed by MLS Grid
  • 2026-04-25 Price Changed $58,000 RMLSA as Distributed by MLS Grid
  • 2026-03-31 Listed $62,000 RMLSA as Distributed by MLS Grid

Property tax history

+5.6%/yr

Latest (2024): $1,292 · +7.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…