CashFlowRE
Sign in Sign up
443 Chaudet Ave
B- Composite 65.64
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
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.6/10.0
  • Appreciation +0.0/10.0

$60,000

443 Chaudet Ave · Cahokia Heights, IL 62206
12 bd · 2.0 ba · 1,210 sqft · SingleFamily public records · 48 Days on market
Built 1941 0.30 ac lot $50/sqft · 127% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Two Homes for the Price of One.....The larger home offers over 1512 sq ft of living space....Large Living Room, 3 Bedrooms, Eat-In Kitchen and Full Bath. There is a small Rental House with carport on the property also. Rent on the small house is $475/mo. Property is Sold AS IS. NEW ROOF, UPDATED ELECTRIC, NEWER FLOORING, CENTRAL AIR, REMODELED AND FRESHLY PAINTED 2 YEARS AGO!!! Conveniently located close to schools, shopping area, public transportation and easy access to Interstate Highways.

Key facts

  • Separate homes
  • Own kitchen
  • Large living room

Tags

TWO HOMES ON ONE PARCELSEPARATE HOMESLARGE LIVING ROOMOWN KITCHENSTRONG INCOME PRODUCING ASSET

Property features AI

Finance

  • Other: Living area reported as 1,690 sq ft (public records)
  • Financial info: Two units total across two buildings; Unit mix: one 2-bedroom/1-bath unit and eleven 1-bedroom/1-bath units (unit counts as provided)

Exterior

  • Utilities: Public water; Electric service (other)
  • Home design: Residential income property; 2–4 unit property; One story
  • Construction: Vinyl siding construction
  • Exterior features: Approximately 0.3-acre lot

Interior

  • Bedrooms: Two-bedroom units (units present — see unit breakdown)
  • Bathrooms: One bathroom in each unit (per unit type)
  • Interior features: Forced air heating; Central air conditioning

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 12-bed/2.0-bath single-family listed at $60k.

Deal economics

  • At list price, monthly cash flow is $901 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $60k).
  • Recommended offer: $58k (3.0% below list) — sets the bar for market timing.
  • Cap rate 24.3% vs local median 13.6% in Cahokia Heights — 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: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Cahokia CUSD 187 (suburban): math 3% / reading 5% proficiency, ranked #864 of 919 in IL (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 85% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Cahokia High School (math 8% / reading 2%, grade F, #614 of 693 statewide, top 95%, 845 students, 0% FRL) — zoned schools average 0% FRL vs 85% district-wide (85 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 153 active listings in the ZIP; lower-income renter base — watch delinquency; 783 units permitted in St. Clair County in 2024 (378 in 5+ unit buildings).
  • At $1,821/mo this rent would consume 65% of the median local household income ($34k/yr) (locally 729% 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 $415 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • St. Clair County population projected at -23% 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 $17k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 48 days — a 3% lower offer ($58k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 11y ago; this cycle's ask has dropped $10k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 4.0% of price; built in 1941 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $58,200 (3.0% below list)

Questions for the listing agent

  1. It's been on market 48 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1941 — 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
3.03%
Cap rate
24.31%
Cash-on-cash
64.35%
DSCR
3.86
GRM
2.7

CMA / ARV

ARV (median comp)
$36,891
List price
$60,000
Delta
62.64%
Verdict
OVERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
63.5%
Equity multiple
3.84×
Total profit
$47,759
Equity at exit
$8,946
10-year hold
IRR
68.0%
Equity multiple
7.90×
Total profit
$115,890
Equity at exit
$5,188

Cash invested: $16,800 (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 62206

Home prices YoY
-20.2%
Active inventory
153
Price-to-rent
2.7×

Monthly cashflow live

Estimated rent
$1,821 medium interval (Pro) →
Mortgage (P&I)
$315
Tax from tax record
$198 /mo · $2,377/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$382
Net cashflow
$901

Break-even live

Break-even rent $681
Max offer price $60,000
Occupancy floor 46%

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
$15,000
Closing costs
$1,800
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. 2026-06-18
    days on market $60,000 Active 48 DOM
  2. 2026-06-17
    days on market $60,000 Active 47 DOM
  3. 2026-06-16
    days on market $60,000 Active 46 DOM
  4. 2026-06-15
    days on market $60,000 Active 45 DOM
  5. 2026-06-13
    days on market $60,000 Active 43 DOM
  6. 2026-06-13
    days on market $60,000 Active 42 DOM
  7. 2026-06-09
    days on market $60,000 Active 39 DOM
  8. 2026-06-08
    days on market $60,000 Active 38 DOM
  9. 2026-06-07
    days on market $60,000 Active 37 DOM
  10. 2026-06-05
    pricedays on market $60,000 Active 34 DOM
  11. 2026-06-03
    days on market $70,000 Active 33 DOM
  12. 2026-06-02
    days on market $70,000 Active 32 DOM
  13. 2026-06-01
    days on market $70,000 Active 31 DOM
  14. 2026-05-31
    days on market $70,000 Active 30 DOM
  15. 2026-05-01
    listed $70,000 Active 1003-char remark
  16. 2025-06-11
    listed $70,000 Active
  17. 2017-12-04
    soldstatus Closed
    Show marketing remark (498 chars)

    Two Homes for the Price of One.....The larger home offers over 1512 sq ft of living space....Large Living Room, 3 Bedrooms, Eat-In Kitchen and Full Bath. There is a small Rental House with carport on the property also. Rent on the small house is $475/mo. Property is Sold AS IS. NEW ROOF, UPDATED ELECTRIC, NEWER FLOORING, CENTRAL AIR, REMODELED AND FRESHLY PAINTED 2 YEARS AGO!!! Conveniently located close to schools, shopping area, public transportation and easy access to Interstate Highways.

  18. 2017-10-09
    status Pending
    Show marketing remark (498 chars)

    Two Homes for the Price of One.....The larger home offers over 1512 sq ft of living space....Large Living Room, 3 Bedrooms, Eat-In Kitchen and Full Bath. There is a small Rental House with carport on the property also. Rent on the small house is $475/mo. Property is Sold AS IS. NEW ROOF, UPDATED ELECTRIC, NEWER FLOORING, CENTRAL AIR, REMODELED AND FRESHLY PAINTED 2 YEARS AGO!!! Conveniently located close to schools, shopping area, public transportation and easy access to Interstate Highways.

  19. 2017-09-20
    listed $50,000 Active
    Show marketing remark (498 chars)

    Two Homes for the Price of One.....The larger home offers over 1512 sq ft of living space....Large Living Room, 3 Bedrooms, Eat-In Kitchen and Full Bath. There is a small Rental House with carport on the property also. Rent on the small house is $475/mo. Property is Sold AS IS. NEW ROOF, UPDATED ELECTRIC, NEWER FLOORING, CENTRAL AIR, REMODELED AND FRESHLY PAINTED 2 YEARS AGO!!! Conveniently located close to schools, shopping area, public transportation and easy access to Interstate Highways.

  20. 2016-03-15
    soldstatus
  21. 2015-11-18
    listed $28,000

ⓘ 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
$2,377 · $198/mo
Projected year-2 tax
$2,377 · $198/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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$21,852
− Mortgage interest
−$3,361
− Property taxes
−$2,377
− Insurance
−$300
− Repairs & maintenance
−$1,748
− Management
−$1,748
− Depreciation
−$1,745
Taxable income
$10,573
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,537
After-tax cash flow
$8,273/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
Cahokia CUSD 187
NCES district ID
1708040
Math proficiency
3% ▼ -2.00%
Reading proficiency
5% ▬ 0.00%
Median HH income
$28,028
Composite
6.44/100
National rank
#14827
State rank
#864 of 919 in IL

Livability — Cahokia Heights

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Cahokia Heights, IL
County
Saint Clair County · 169,691 people
City population
19,956
Metro
St. Louis, MO-IL
Population (ZIP)
12,959
Household income
$33,838
Rent vs Own
44.5% rent · 55.5% own
Severe rent burden
729.0

Population outlook (St. Clair County) Hauer SSP2

Today (2025)
250,366 people
By 2030
240,511 · -3.9%
By 2040
217,391 · -13.2%
By 2050
192,699 · -23.0%
By 2075
140,637 · -43.8%
By 2100
100,499 · -59.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Black 59% White 29% Two or more races 6% Hispanic / Latino 3% Asian 2%
Common ancestry
Romanian 2% Lithuanian 1% Iranian 1%
Foreign-born
2% · China
Languages at home
95% English-only · Spanish 3% Other Indo-European 1% Chinese 1%

Political lean MEDSL · St. Clair

2024 margin
Lean D (+7.9) · D 53.0% · R 45.1% · Other 1.8%
2008→2024 swing
-14.6pp toward R · 2008: 22.4pp · 2024: 7.9pp
All cycles
2024: D+7.9 2020: D+8.7 2016: D+5.6 2012: D+14.5 2008: D+22.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -33.26%
Current HPI
131.5144
Rent YoY
Metro
St. Louis, MO-IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

+114.3% since first listed
8 events — show timeline
  • 2026-06-03 Price Changed $60,000 MARIS as Distributed by MLS Grid
  • 2026-05-01 Listed $70,000 MARIS as Distributed by MLS Grid
  • 2025-06-11 Listed $70,000 MARIS as Distributed by MLS Grid
  • 2017-12-04 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2017-10-09 Pending MARIS as Distributed by MLS Grid
  • 2017-09-20 Listed $50,000 MARIS as Distributed by MLS Grid
  • 2016-03-15 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2015-11-18 Listed $28,000 MARIS as Distributed by MLS Grid

Property tax history

+1.4%/yr

Latest (2024): $2,377 · -27.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…