CashFlowRE
Sign in Sign up
108 S Arthur Ave
B+ Composite 75.1
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
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$54,900

108 S Arthur Ave · Manito, IL 61546
1 bd · 1.0 ba · 816 sqft · SingleFamily · 27 Days on market
Built 1952 4,650 sqft lot Est $76k · 28% under

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

Listing remarks MLS

Cozy, comfortable one bedroom home located in the heart of Manito. Home features hardwood floors, 3 ceiling fans, custon blinds in living room and bedroom, back-up ventless heater in kitchen, and attached garage with a great breezeway. Beautifully remodeled bathroom with sink and tile work commissioned by local artist. All single level living with generous room sizes, and main floor laundry. Bedroom features large walk-in closet. Close to downtown shops, restaurants, park, and library. Appliances stay in "as-is" condition.

Key facts

  • Corner lot
  • Enclosed breezeway
  • 4,650 sq ft lot

Tags

CORNER LOTENCLOSED BREEZEWAYFLEXIBLE OFFICE SPACEALL APPLIANCES INCLUDED

Property features AI

Exterior

  • Parking: Attached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; Shingle roof
  • Construction: Built in 1952; Shingle roof
  • Exterior features: Fenced yard; Corner, level lot; Paved road access

Interior

  • Kitchen: Refrigerator; Microwave; Dishwasher
  • Bedrooms: 1 bedroom (main level) — approximately 13 x 11 with hardwood flooring and an egress window
  • Flooring: Hardwood in bedroom and living room; Vinyl in kitchen; Carpet in office
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Baseboard heating; Hot water heating; Window unit(s) for cooling
  • Interior features: Attic storage; Crawl space basement
  • Laundry & utility: Washer; Dryer; Dedicated laundry room (main level)

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 single-family listed at $55k.

Deal economics

  • At list price, monthly cash flow is $248 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($837 rent vs $55k).
  • Recommended offer: $54k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#711 in IL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A; Watch: amenities F, commute F, health & safety F.
  • Midwest Central CUSD 191 (rural): math 19% / reading 23% proficiency, ranked #398 of 620 in IL (top 64%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Midwest Central High School (math 8% / reading 12%, grade F, #567 of 693 statewide, top 83%, 252 students, 0% FRL) — zoned schools average 0% FRL vs 47% district-wide (47 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 9 active listings in the ZIP; 7 units permitted in Mason County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $380 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Mason County population projected at -30% 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 $15k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($54k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 17y ago; this cycle's ask has dropped $15k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $54,076 (1.5% below list)

Questions for the listing agent

  1. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.53%
Cap rate
11.72%
Cash-on-cash
19.38%
DSCR
1.86
GRM
5.5

CMA / ARV

ARV (on-the-fly)
$75,888
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
212 E Sheridan St 0.33mi 2/1.0 (+1) 784 (-4%) 4mo $95,000 $121 70
320 E Meadow Lawn St 0.25mi 2/1.0 (+1) 872 (+7%) 5mo $38,000 $44 67
216 E Glendale St 0.39mi 2/1.0 (+1) 836 (+2%) 8mo $78,000 $93 66
214 E Sheridan St 0.33mi 2/1.0 (+1) 800 (-2%) 20mo $80,000 $100 59
704 Meadow Ln 0.44mi 2/1.0 (+1) 912 (+12%) 10mo $67,000 $73 46

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
11.4%
Equity multiple
1.45×
Total profit
$6,946
Equity at exit
$8,186
10-year hold
IRR
20.4%
Equity multiple
2.73×
Total profit
$26,541
Equity at exit
$4,747

Cash invested: $15,372 (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 61546

Home prices YoY
-20.1%
Active inventory
9
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$837 medium interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$102 /mo · $1,229/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$176
Net cashflow
$248

Break-even live

Break-even rent $523
Max offer price $54,900
Occupancy floor 65%

Sensitivity live

Price -10% $279 -5% $264 +0% $248 +5% $233 +10% $217
Rent -10% $182 -5% $215 +0% $248 +5% $281 +10% $314
Rate -1.0pp $276 -0.5pp $262 base $248 +0.5pp $234 +1.0pp $220

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
$13,725
Closing costs
$1,647
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 25 events

  1. 2026-06-19
    pricedays on market $54,900 Active 27 DOM
  2. 2026-06-18
    days on market $59,900 Active 26 DOM
  3. 2026-06-17
    days on market $59,900 Active 25 DOM
  4. 2026-06-16
    days on market $59,900 Active 24 DOM
  5. 2026-06-15
    days on market $59,900 Active 23 DOM
  6. 2026-06-14
    days on market $59,900 Active 21 DOM
  7. 2026-06-13
    days on market $59,900 Active 20 DOM
  8. 2026-06-10
    days on market $59,900 Active 18 DOM
  9. 2026-06-09
    days on market $59,900 Active 17 DOM
  10. 2026-06-08
    days on market $59,900 Active 16 DOM
  11. 2026-06-07
    days on market $59,900 Active 15 DOM
  12. 2026-06-05
    days on market $59,900 Active 12 DOM
  13. 2026-06-02
    days on market $59,900 Active 10 DOM
  14. 2026-06-01
    days on market $59,900 Active 9 DOM
  15. 2026-06-01
    price $59,900 Active 8 DOM
  16. 2026-05-31
    days on market $70,000 Active 8 DOM
  17. 2026-05-30
    days on market $70,000 Active 7 DOM
  18. 2026-05-24
    listed $70,000 Active
  19. 2025-12-17
    historical
  20. 2021-08-07
    historical
  21. 2017-10-20
    soldstatus $48,000 544-char remark
    Show marketing remark (544 chars)

    Cozy, comfortable one bedroom home located in the heart of Manito. Home features hardwood floors, 3 ceiling fans, custon blinds in living room and bedroom, back-up ventless heater in kitchen, and attached garage with a great breezeway. Beautifully remodeled bathroom with sink and tile work commissioned by local artist. All single level living with generous room sizes, and main floor laundry. Bedroom features large walk-in closet. Close to downtown shops, restaurants, park, and library. Appliances stay in "as-is" condition.

  22. 2017-10-20
    soldstatus $48,000
    Show marketing remark (544 chars)

    Cozy, comfortable one bedroom home located in the heart of Manito. Home features hardwood floors, 3 ceiling fans, custon blinds in living room and bedroom, back-up ventless heater in kitchen, and attached garage with a great breezeway. Beautifully remodeled bathroom with sink and tile work commissioned by local artist. All single level living with generous room sizes, and main floor laundry. Bedroom features large walk-in closet. Close to downtown shops, restaurants, park, and library. Appliances stay in "as-is" condition.

  23. 2017-08-17
    listed $54,900 544-char remark
    Show marketing remark (544 chars)

    Cozy, comfortable one bedroom home located in the heart of Manito. Home features hardwood floors, 3 ceiling fans, custon blinds in living room and bedroom, back-up ventless heater in kitchen, and attached garage with a great breezeway. Beautifully remodeled bathroom with sink and tile work commissioned by local artist. All single level living with generous room sizes, and main floor laundry. Bedroom features large walk-in closet. Close to downtown shops, restaurants, park, and library. Appliances stay in "as-is" condition.

  24. 2009-09-30
    soldstatus $47,900
  25. 2009-02-12
    listed $49,900

ⓘ 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
$1,229 · $102/mo
Projected year-2 tax
$1,238 · $103/mo
Expected delta
+$8/yr (+$1/mo · 0.7%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 68% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥105°F today · 19 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
$10,047
− Mortgage interest
−$3,075
− Property taxes
−$1,229
− Insurance
−$274
− Repairs & maintenance
−$804
− Management
−$804
− Depreciation
−$1,597
Taxable income
$2,263
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$543
After-tax cash flow
$2,435/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
Midwest Central CUSD 191
NCES district ID
1743962
Math proficiency
19% ▼ -5.00%
Reading proficiency
23% ▼ -6.00%
Median HH income
$52,499
Composite
18.97/100
National rank
#8852
State rank
#398 of 620 in IL

Livability — Manito

Score
64/100
State rank
#711
US rank
#14466

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
Manito, IL
Population (ZIP)
3,682

Population outlook (Mason County) Hauer SSP2

Today (2025)
12,087 people
By 2030
11,283 · -6.7%
By 2040
9,766 · -19.2%
By 2050
8,421 · -30.3%
By 2075
5,785 · -52.1%
By 2100
3,888 · -67.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Iranian 2% Serbian 1% Portuguese 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Mason

2024 margin
Solid R (+42.2) · D 27.8% · R 70.1% · Other 2.1%
2008→2024 swing
-48.1pp toward R · 2008: 5.9pp · 2024: -42.2pp
All cycles
2024: R+42.2 2020: R+39.5 2016: R+31.8 2012: R+6.3 2008: D+5.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -48.61%
Current HPI
193.6723
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

+40.3% since first listed
8 events — show timeline
  • 2026-05-24 Listed $70,000 RMLSA as Distributed by MLS Grid
  • 2025-12-17 Listing Removed MRED as Distributed by MLS Grid
  • 2021-08-07 Listing Removed RMLSA as Distributed by MLS Grid
  • 2017-10-20 Sold (Public Records) $48,000 Public Records
  • 2017-10-20 Sold (MLS) $48,000 RMLSA as Distributed by MLS Grid
  • 2017-08-17 Listed $54,900 RMLSA as Distributed by MLS Grid
  • 2009-09-30 Sold (MLS) $47,900 RMLSA as Distributed by MLS Grid
  • 2009-02-12 Listed $49,900 RMLSA as Distributed by MLS Grid

Property tax history

-2.1%/yr

Latest (2024): $1,229 · +6.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…