CashFlowRE
Sign in Sign up
621 S 9th St
D Composite 42.96
Why this score? — see what drove the D 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$20,000

621 S 9th St · Petersburg, IL 62675
4 bd · 1.0 ba · 1,002 sqft · SingleFamily public records · 67 Days on market
Built 1920 6,468 sqft lot $20/sqft · 80% below area ↓ 52% since listing

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

Listing remarks MLS

This 4 bed, 1 bath home is a great investment opportunity in Petersburg, IL. Water heater replaced 9 years ago. Furnace services 5 years ago. Home is sold as-is, where-is.

Key facts

  • 6,468 sq ft lot
  • 2 garage spots
  • Built 1920

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 $20k.

Deal economics

  • At list price, monthly cash flow is $696 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $20k).
  • Recommended offer: $19k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#451 in IL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Porta CUSD 202 (town): math 16% / reading 29% proficiency, ranked #363 of 620 in IL (top 58%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 41 active listings in the ZIP; 9 units permitted in Menard County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $138 of loan paydown is wiped out by about $600 of value loss. Plan a longer hold.
  • Menard County population projected at -17% 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 $6k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 67 days — a 6% lower offer ($19k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 28y ago 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 $10k; list at $20k implies a 90% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.1% of price; built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $18,800 (6.0% below list)

Questions for the listing agent

  1. It's been on market 67 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 1920 — 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 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?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
5.45%
Cap rate
48.05%
Cash-on-cash
149.15%
DSCR
7.64
GRM
1.5

CMA / ARV

ARV (median comp)
$150,365
List price
$20,000
Delta
-86.70%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
224 W Rutledge St 0.60mi 3/1.0 (-1) 1,100 (+10%) 9mo $139,900 $127 43

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
Equity multiple
8.34×
Total profit
$41,122
Equity at exit
$2,982
10-year hold
IRR
Equity multiple
17.61×
Total profit
$93,023
Equity at exit
$1,729

Cash invested: $5,600 (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 62675

Home prices YoY
-29.6%
Active inventory
41
Price-to-rent
1.5×

Monthly cashflow live

Estimated rent
$1,089 medium interval (Pro) →
Mortgage (P&I)
$105
Tax from tax record
$51 /mo · $614/yr
Insurance
$8
HOA
$0
Vacancy / Maint / Mgmt
$229
Net cashflow
$696

Break-even live

Break-even rent $208
Max offer price $20,000
Occupancy floor 31%

Sensitivity live

Price -10% $707 -5% $702 +0% $696 +5% $690 +10% $685
Rent -10% $610 -5% $653 +0% $696 +5% $739 +10% $782
Rate -1.0pp $706 -0.5pp $701 base $696 +0.5pp $691 +1.0pp $686

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
$5,000
Closing costs
$600
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 21 events

  1. 2026-06-21
    days on market $20,000 Active 67 DOM
  2. 2026-06-18
    days on market $20,000 Active 65 DOM
  3. 2026-06-17
    days on market $20,000 Active 64 DOM
  4. 2026-06-16
    days on market $20,000 Active 63 DOM
  5. 2026-06-15
    days on market $20,000 Active 62 DOM
  6. 2026-06-13
    days on market $20,000 Active 60 DOM
  7. 2026-06-12
    days on market $20,000 Active 59 DOM
  8. 2026-06-09
    days on market $20,000 Active 56 DOM
  9. 2026-06-08
    days on market $20,000 Active 55 DOM
  10. 2026-06-07
    days on market $20,000 Active 54 DOM
  11. 2026-06-07
    days on market $20,000 Active 53 DOM
  12. 2026-06-04
    days on market $20,000 Active 50 DOM
  13. 2026-06-02
    days on market $20,000 Active 49 DOM
  14. 2026-06-01
    days on market $20,000 Active 48 DOM
  15. 2026-05-31
    days on market $20,000 Active 47 DOM
  16. 2026-05-31
    days on market $20,000 Active 46 DOM
  17. 2026-04-14
    listed $20,000 Active 171-char remark
    Show marketing remark (171 chars)

    This 4 bed, 1 bath home is a great investment opportunity in Petersburg, IL. Water heater replaced 9 years ago. Furnace services 5 years ago. Home is sold as-is, where-is.

  18. 2006-12-05
    soldstatus $10,500 208-char remark
    Show marketing remark (208 chars)

    Looking for a project? Do not pass up this 2 bedroom, 1 bath bungalow. 2 car attached garage, decent size yard, shed for additional storage. Home is in need of a shave and haircut but has potental. Sold As-is

  19. 2006-07-30
    listed $15,000 208-char remark
    Show marketing remark (208 chars)

    Looking for a project? Do not pass up this 2 bedroom, 1 bath bungalow. 2 car attached garage, decent size yard, shed for additional storage. Home is in need of a shave and haircut but has potental. Sold As-is

  20. 1998-11-02
    soldstatus $41,000
  21. 1998-08-14
    listed $41,900

ⓘ 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
$614 · $51/mo
Projected year-2 tax
$614 · $51/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 3/10 Moderate 7 d/yr ≥106°F today · 20 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 · 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
$13,070
− Mortgage interest
−$1,120
− Property taxes
−$614
− Insurance
−$100
− Repairs & maintenance
−$1,046
− Management
−$1,046
− Depreciation
−$582
Taxable income
$8,562
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,055
After-tax cash flow
$6,297/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
Porta CUSD 202
NCES district ID
1731410
Math proficiency
16% ▼ -9.00%
Reading proficiency
29% ▼ -9.00%
Median HH income
$57,294
Composite
20.63/100
National rank
#8544
State rank
#363 of 620 in IL

Livability — Petersburg

Score
68/100
State rank
#451
US rank
#9281

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Petersburg, IL
Population (ZIP)
5,981

Population outlook (Menard County) Hauer SSP2

Today (2025)
11,894 people
By 2030
11,493 · -3.4%
By 2040
10,675 · -10.2%
By 2050
9,861 · -17.1%
By 2075
8,334 · -29.9%
By 2100
6,799 · -42.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 5% Hispanic / Latino 1%
Common ancestry
Romanian 4% Lithuanian 2% Slovak 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 1% Chinese 1% French/Haitian/Cajun 1%

Political lean MEDSL · Menard

2024 margin
Solid R (+41.5) · D 28.6% · R 70.0% · Other 1.4%
2008→2024 swing
-26.6pp toward R · 2008: -14.9pp · 2024: -41.5pp
All cycles
2024: R+41.5 2020: R+39.4 2016: R+37.7 2012: R+30.1 2008: R+14.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -59.68%
Current HPI
142.2551
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

-52.3% since first listed
5 events — show timeline
  • 2026-04-14 Listed $20,000 RMLSA as Distributed by MLS Grid
  • 2006-12-05 Sold (MLS) $10,500 RMLSA as Distributed by MLS Grid
  • 2006-07-30 Listed $15,000 RMLSA as Distributed by MLS Grid
  • 1998-11-02 Sold (MLS) $41,000 RMLSA as Distributed by MLS Grid
  • 1998-08-14 Listed $41,900 RMLSA as Distributed by MLS Grid

Property tax history

-3.7%/yr

Latest (2024): $614 · +7.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…