CashFlowRE
Sign in Sign up
740 S 14th
B+ Composite 78.04
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +5.0/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$95,000

740 S 14th · Quincy, IL 62301
2 bd · 1.0 ba · 1,500 sqft · SingleFamily · 98 Days on market
6,969 sqft lot $63/sqft · 28% below area Est $132k · 28% under ↓ 13% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

2+ bed, great corner location & price! Some work yet needed to the home, but allowing buyer to build sweat equity by doing themselves! Garage needs rehab. Zoned R-2 (offering investor options)! Chain-link fenced on N side, white vinyl fenced on S & front. Enclosed front & covered side porch areas. Poured patio in back. Slate siding (some siding materials on site / garage). Updates including re-wiring & plumbing, also C/A, & 100-amp breaker panel. Other Rms: 2nd level is floored, insulation, & some wall covering, possible 2-more beds or use for storage! Buyer's choice for technology. Partial basement with remainder as adequate crawl space.

Key facts

  • Corner location
  • Zoned r-2
  • White vinyl fenced

Tags

CORNER LOCATIONZONED R-2CHAIN-LINK FENCEDWHITE VINYL FENCEDENCLOSED FRONT PORCHCOVERED SIDE PORCH

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 $95k.

Deal economics

  • At list price, monthly cash flow is $619 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $95k).
  • Recommended offer: $86k (9.0% below list) — sets the bar for market timing.
  • Cap rate 14.1% vs local median 4.3% in Quincy — 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 67/100 on livability (#506 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools D+, crime D, employment D.
  • Quincy SD 172 (town): math 24% / reading 27% proficiency, ranked #328 of 620 in IL (top 53%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising fast (+10.8%/yr); 180 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 68 units permitted in Adams County in 2024 (0 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($52k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $657 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Adams County population projected at -14% 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 $27k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 98 days — a 9% lower offer ($86k) is reasonable based on typical stale-listing flexibility.
Recommended offer $86,450 (9.0% below list)

Questions for the listing agent

  1. It's been on market 98 days. Have you received any prior offers? Is the seller open to a 9% 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 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?
  5. Crime grade is D 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
1.73%
Cap rate
14.11%
Cash-on-cash
27.92%
DSCR
2.24
GRM
4.8

CMA / ARV

ARV (median comp)
$131,547
List price
$95,000
Delta
-27.78%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
716 S 17th St 0.26mi 2/1.0 1,499 (-0%) 2mo $125,000 $83 86
607 S 17th St 0.33mi 2/2.0 1,510 (+1%) 3mo $122,000 $81 78
1512 State St 0.27mi 2/1.0 1,600 (+7%) 0mo $148,000 $93 76
1118 S 16th St 0.38mi 2/2.0 1,415 (-6%) 3mo $155,000 $110 67
636 S 16th St 0.19mi 2/2.0 1,278 (-15%) 0mo $155,000 $121 62
530 S 9th 0.47mi 2/1.0 1,340 (-11%) 1mo $137,000 $102 59
631 S 11th St 0.26mi 3/1.5 (+1) 1,300 (-13%) 2mo $130,000 $100 57
1406 Hampshire St 0.71mi 2/1.0 1,413 (-6%) 1mo $135,000 $96 56
921 Adams 0.51mi 2/2.0 1,320 (-12%) 1mo $155,000 $117 51
635 Ohio St 0.65mi 2/1.0 1,330 (-11%) 3mo $35,000 $26 48
1621 Jackson St 0.51mi 3/1.0 (+1) 1,317 (-12%) 3mo $74,000 $56 48
612 Monroe St 0.73mi 3/2.0 (+1) 1,670 (+11%) 2mo $57,500 $34 36

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
27.7%
Equity multiple
2.23×
Total profit
$32,772
Equity at exit
$14,165
10-year hold
IRR
38.1%
Equity multiple
5.48×
Total profit
$119,087
Equity at exit
$8,214

Cash invested: $26,600 (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 62301

Rents YoY
10.8%
Active inventory
180
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$1,647 medium interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$145 /mo · $1,737/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$346
Net cashflow
$619

Break-even live

Break-even rent $864
Max offer price $95,000
Occupancy floor 57%

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
$23,750
Closing costs
$2,850
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
201 S 8th St Quincy, IL 2.0 2.5 1785 $1,800 $1.01 44d 1 0.72mi
116 N 3rd St Quincy, IL 1.0–4.0 1.0–2.0 1950 $3,067 $1.57 44d 12 1.14mi

Listing history 17 events

  1. 2026-06-19
    days on market $95,000 Active 98 DOM
  2. 2026-06-18
    days on market $95,000 Active 97 DOM
  3. 2026-06-17
    days on market $95,000 Active 96 DOM
  4. 2026-06-16
    days on market $95,000 Active 95 DOM
  5. 2026-06-15
    days on market $95,000 Active 94 DOM
  6. 2026-06-14
    days on market $95,000 Active 92 DOM
  7. 2026-06-12
    days on market $95,000 Active 91 DOM
  8. 2026-06-09
    days on market $95,000 Active 88 DOM
  9. 2026-06-08
    days on market $95,000 Active 87 DOM
  10. 2026-06-07
    days on market $95,000 Active 86 DOM
  11. 2026-06-03
    days on market $95,000 Active 82 DOM
  12. 2026-06-02
    days on market $95,000 Active 81 DOM
  13. 2026-06-01
    days on market $95,000 Active 80 DOM
  14. 2026-05-31
    days on market $95,000 Active 79 DOM
  15. 2026-05-30
    days on market $95,000 Active 78 DOM
  16. 2026-04-02
    price $95,000 670-char remark
    Show marketing remark (670 chars)

    2+ bed, great corner location & price! Some work yet needed to the home, but allowing buyer to build sweat equity by doing themselves! Garage needs rehab. Zoned R-2 (offering investor options)! Chain-link fenced on N side, white vinyl fenced on S & front. Enclosed front & covered side porch areas. Poured patio in back. Slate siding (some siding materials on site / garage). Updates including re-wiring & plumbing, also C/A, & 100-amp breaker panel. Other Rms: 2nd level is floored, insulation, & some wall covering, possible 2-more beds or use for storage! Buyer's choice for technology. Partial basement with remainder as adequate crawl space.

  17. 2026-03-13
    listed $109,000 Active 670-char remark
    Show marketing remark (670 chars)

    2+ bed, great corner location & price! Some work yet needed to the home, but allowing buyer to build sweat equity by doing themselves! Garage needs rehab. Zoned R-2 (offering investor options)! Chain-link fenced on N side, white vinyl fenced on S & front. Enclosed front & covered side porch areas. Poured patio in back. Slate siding (some siding materials on site / garage). Updates including re-wiring & plumbing, also C/A, & 100-amp breaker panel. Other Rms: 2nd level is floored, insulation, & some wall covering, possible 2-more beds or use for storage! Buyer's choice for technology. Partial basement with remainder as adequate crawl space.

ⓘ 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
$1,737 · $145/mo
Projected year-2 tax
$1,947 · $162/mo
Expected delta
+$210/yr (+$17/mo · 12.1%)

ⓘ 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 ≥106°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$19,769
− Mortgage interest
−$5,321
− Property taxes
−$1,737
− Insurance
−$475
− Repairs & maintenance
−$1,582
− Management
−$1,582
− Depreciation
−$2,764
Taxable income
$6,309
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,514
After-tax cash flow
$5,913/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
Quincy SD 172
NCES district ID
1733000
Math proficiency
24% ▬ 0.00%
Reading proficiency
27% ▬ 0.00%
Median HH income
$44,132
Composite
21.91/100
National rank
#8229
State rank
#328 of 620 in IL

Livability — Quincy

Score
67/100
State rank
#506
US rank
#10458

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Quincy, IL
County
Adams County · 30,746 people
City population
30,746
Metro
Quincy, IL-MO
Population (ZIP)
30,746
Household income
$52,055
Rent vs Own
41.1% rent · 58.9% own
Severe rent burden
1238.0

Population outlook (Adams County) Hauer SSP2

Today (2025)
65,795 people
By 2030
64,436 · -2.1%
By 2040
61,007 · -7.3%
By 2050
56,851 · -13.6%
By 2075
46,424 · -29.4%
By 2100
34,305 · -47.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Two or more races 7% Black 6% Hispanic / Latino 3% Asian 1%
Common ancestry
Slovak 2% Iranian 1% Lithuanian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2%

Political lean MEDSL · Adams

2024 margin
Solid R (+47.4) · D 25.6% · R 73.0% · Other 1.5%
2008→2024 swing
-25.0pp toward R · 2008: -22.4pp · 2024: -47.4pp
All cycles
2024: R+47.4 2020: R+46.5 2016: R+47.5 2012: R+35.2 2008: R+22.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -121.44%
Current HPI
131.7344
Rent YoY
▲ 10.78%
Metro
Quincy, IL-MO
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

-12.8% since first listed
2 events — show timeline
  • 2026-04-02 Price Changed $95,000 MRED as Distributed by MLS Grid
  • 2026-03-13 Listed $109,000 MRED as Distributed by MLS Grid

Property tax history

+2.4%/yr

Latest (2023): $1,737 · +5.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…