CashFlowRE
Sign in Sign up
609 N 1st Ave
C+ Composite 61.59
Why this score? — see what drove the C+ 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
  • DSCR +10.0/10.0
  • 1% rule +8.3/10.0
  • Livability +3.6/5.0
  • ARV discount +2.9/15.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$89,950

609 N 1st Ave · Canton, IL 61520
3 bd · 1.0 ba · 672 sqft · Other public records · 58 Days on market
Built 1911 5,264 sqft lot $134/sqft · 92% above area Est $82k · 10% over

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

Listing remarks MLS

Bargain Sale Price! Only $9,900. Located on corner lot in Canton. Convenient location. Main floor has kitchen, living room, dining room with a built-in cabinet. Upper level has full bathroom, three bedrooms. Use your imagination for all your possibilities with this home. Home is being sold strictly as-is.

Key facts

  • Covered front porch
  • Enclosed back porch
  • 5,264 sq ft lot

Tags

COVERED FRONT PORCHENCLOSED BACK PORCHFULL UNFINISHED BASEMENT

Property features AI

Exterior

  • Parking: Attached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Built in 1911; Living area approximately 1,172
  • Construction: Not new construction
  • Exterior features: Corner, level lot; Shingle roof

Interior

  • Kitchen: Kitchen on main level
  • Bedrooms: 3 bedrooms (two upper-level bedrooms approx. 11' x 11', one upper bedroom approx. 10' x 8'); Basement and additional levels present
  • Flooring: Luxury vinyl plank flooring in main living areas and bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Ceiling fan(s); Full, unfinished basement
  • Laundry & utility: Laundry room in basement

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 3-bed/1.0-bath other listed at $90k.

Deal economics

  • At list price, monthly cash flow is $335 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $87k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.8% vs local median 7.9% in Canton — 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 72/100 on livability (#318 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, amenities F, commute F.
  • Canton Union SD 66 (town): math 19% / reading 23% proficiency, ranked #417 of 620 in IL (top 67%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Canton High School (math 22% / reading 27%, grade F, #256 of 693 statewide, top 44%, 641 students, 0% FRL) — zoned schools average 0% FRL vs 46% district-wide (46 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 108 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 14 units permitted in Fulton County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Fulton County population projected at -20% 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 $25k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 58 days — a 3% lower offer ($87k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 4y ago; this cycle's ask has dropped $10k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $8k; list at $90k implies a 1099% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1911 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $87,251 (3.0% below list)

Questions for the listing agent

  1. It's been on market 58 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 1911 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.33%
Cap rate
10.76%
Cash-on-cash
15.95%
DSCR
1.71
GRM
6.2

CMA / ARV

ARV (median comp)
$81,584
List price
$89,950
Delta
10.25%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
6.9%
Equity multiple
1.27×
Total profit
$6,755
Equity at exit
$13,412
10-year hold
IRR
16.2%
Equity multiple
2.33×
Total profit
$33,385
Equity at exit
$7,777

Cash invested: $25,186 (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 61520

Active inventory
108
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$1,200 medium interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$104 /mo · $1,249/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$252
Net cashflow
$335

Break-even live

Break-even rent $776
Max offer price $89,950
Occupancy floor 67%

Sensitivity live

Price -10% $386 -5% $360 +0% $335 +5% $309 +10% $284
Rent -10% $240 -5% $287 +0% $335 +5% $382 +10% $430
Rate -1.0pp $380 -0.5pp $358 base $335 +0.5pp $311 +1.0pp $288

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
$22,488
Closing costs
$2,698
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
437 N 8th Ave Canton, IL 2.0 1.0 690 $1,200 $1.74 14d 1 0.52mi

Listing history 20 events

  1. 2026-06-21
    days on market $89,950 Active 58 DOM
  2. 2026-06-18
    days on market $89,950 Active 56 DOM
  3. 2026-06-17
    days on market $89,950 Active 55 DOM
  4. 2026-06-16
    days on market $89,950 Active 54 DOM
  5. 2026-06-15
    days on market $89,950 Active 53 DOM
  6. 2026-06-13
    days on market $89,950 Active 51 DOM
  7. 2026-06-12
    days on market $89,950 Active 50 DOM
  8. 2026-06-09
    days on market $89,950 Active 47 DOM
  9. 2026-06-08
    days on market $89,950 Active 46 DOM
  10. 2026-06-07
    days on market $89,950 Active 45 DOM
  11. 2026-06-07
    days on market $89,950 Active 44 DOM
  12. 2026-06-04
    days on market $89,950 Active 41 DOM
  13. 2026-06-02
    days on market $89,950 Active 40 DOM
  14. 2026-06-01
    days on market $89,950 Active 39 DOM
  15. 2026-05-31
    days on market $89,950 Active 38 DOM
  16. 2026-05-31
    days on market $89,950 Active 37 DOM
  17. 2026-04-23
    listed $99,950 Active 759-char remark
  18. 2022-10-31
    soldstatus $7,500 Closed 312-char remark
    Show marketing remark (312 chars)

    Bargain Sale Price! Only $9,900. Located on corner lot in Canton. Convenient location. Main floor has kitchen, living room, dining room with a built-in cabinet. Upper level has full bathroom, three bedrooms. Use your imagination for all your possibilities with this home. Home is being sold strictly as-is.

  19. 2022-09-25
    status Pending 312-char remark
    Show marketing remark (312 chars)

    Bargain Sale Price! Only $9,900. Located on corner lot in Canton. Convenient location. Main floor has kitchen, living room, dining room with a built-in cabinet. Upper level has full bathroom, three bedrooms. Use your imagination for all your possibilities with this home. Home is being sold strictly as-is.

  20. 2022-09-14
    listed $9,900 Active 312-char remark
    Show marketing remark (312 chars)

    Bargain Sale Price! Only $9,900. Located on corner lot in Canton. Convenient location. Main floor has kitchen, living room, dining room with a built-in cabinet. Upper level has full bathroom, three bedrooms. Use your imagination for all your possibilities with this home. Home is being sold strictly as-is.

ⓘ 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
$1,249 · $104/mo
Projected year-2 tax
$1,646 · $137/mo
Expected delta
+$396/yr (+$33/mo · 31.7%)

ⓘ 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 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥105°F today · 18 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
$14,400
− Mortgage interest
−$5,039
− Property taxes
−$1,249
− Insurance
−$450
− Repairs & maintenance
−$1,152
− Management
−$1,152
− Depreciation
−$2,617
Taxable income
$2,742
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$658
After-tax cash flow
$3,359/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
Canton Union SD 66
NCES district ID
1708280
Math proficiency
19% ▼ -10.00%
Reading proficiency
23% ▼ -12.00%
Median HH income
$42,657
Composite
18.03/100
National rank
#8980
State rank
#417 of 620 in IL

Livability — Canton

Score
72/100
State rank
#318
US rank
#6313

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Canton, IL
Population (ZIP)
16,098

Population outlook (Fulton County) Hauer SSP2

Today (2025)
33,356 people
By 2030
32,144 · -3.6%
By 2040
29,518 · -11.5%
By 2050
26,775 · -19.7%
By 2075
19,972 · -40.1%
By 2100
13,580 · -59.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Black 5% Hispanic / Latino 4% Two or more races 4% Native American 1%
Common ancestry
Slovak 3% Lithuanian 1% Romanian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Fulton

2024 margin
Strong R (+23.8) · D 37.1% · R 60.9% · Other 2.0%
2008→2024 swing
-45.2pp toward R · 2008: 21.3pp · 2024: -23.8pp
All cycles
2024: R+23.8 2020: R+20.1 2016: R+15.1 2012: D+11.1 2008: D+21.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -88.00%
Current HPI
123.8086
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

+808.6% since first listed
5 events — show timeline
  • 2026-05-27 Price Changed $89,950 RMLSA as Distributed by MLS Grid
  • 2026-04-23 Listed $99,950 RMLSA as Distributed by MLS Grid
  • 2022-10-31 Sold (MLS) $7,500 RMLSA as Distributed by MLS Grid
  • 2022-09-25 Pending RMLSA as Distributed by MLS Grid
  • 2022-09-14 Listed $9,900 RMLSA as Distributed by MLS Grid

Property tax history

-1.0%/yr

Latest (2024): $1,249 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…