CashFlowRE
Sign in Sign up
300 Longview Dr
D+ Composite 47.63
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).

  • ARV discount +13.4/15.0
  • Appreciation +9.8/10.0
  • Cash flow +7.8/30.0
  • Livability +3.9/5.0
  • 1% rule +3.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • DSCR +1.9/10.0

$140,000

300 Longview Dr · Belleville, IL 62223
2 bd · 3.0 ba · 1,020 sqft · SingleFamily public records · 2 Days on market
Built 1955 10,018 sqft lot Est $161k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Located on a large corner lot in Ogles Subdivision, this charming 2 bedroom, 1 bath all brick home offers the perfect combination of comfort and low maintenance living. The spacious main floor living room flows seamlessly into a separate dining area, creating a functional layout for everyday living and entertaining. The home features a nicely maintained kitchen and bathroom, adding to its move in ready appeal. An oversized one car garage provides additional storage and includes the washer and dryer. Step outside to enjoy the covered backyard patio and private backyard. With just the right amount of square footage, this home is ideal for anyone seeking reliable living without the upkeep of a

Key facts

  • 0.23 acre lot
  • Garage
  • Built 1955

Property features AI

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water; Public sewer; Electric service (Ameren); Electricity connected; Natural gas connected; Water connected; Sewer connected
  • Home design: Single-family residence; One story; Private ownership
  • Construction: Brick construction
  • Exterior features: Covered patio; Corner lot

Interior

  • Kitchen: Electric range; Microwave; Dishwasher
  • Bedrooms: Two bedrooms on the main level
  • Flooring: Carpet
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning (electric)
  • Interior features: Dishwasher; Dryer; Microwave; Electric Range; Washer
  • Laundry & utility: Washer and dryer

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/3.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $-154 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $113k (19.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $120k (14.1% below list).
  • Recommended offer: $113k (19.4% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 78/100 on livability (#142 in IL, #2,604 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime F, amenities D-.
  • Belleville Twp Hsd 201 (suburban): math 21% / reading 28% proficiency, ranked #308 of 620 in IL (top 50%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Belleville High School-West (math 19% / reading 26%, grade F, #317 of 693 statewide, top 46%, 2,234 students, 0% FRL).
  • Market conditions: 103 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 783 units permitted in St. Clair County in 2024 (378 in 5+ unit buildings).

Forward outlook

  • In year one you build about $14k of equity ($968 loan paydown + $13k appreciation (9.5% local appreciation)).
  • St. Clair County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 3, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 10y 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.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1955 — 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 $112,878 (19.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1955 — 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. Crime grade is F 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. 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?
  7. 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.
  8. 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.
  9. 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
0.86%
Cap rate
4.98%
Cash-on-cash
-4.70%
DSCR
0.79
GRM
9.7

CMA / ARV

ARV (on-the-fly)
$161,160
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
408 Southgate Dr 0.13mi 2/1.0 1,068 (+5%) 2mo $159,500 $149 76
13 Chamberlain Ct 0.28mi 2/1.0 1,110 (+9%) 1mo $165,000 $149 64
1218 Express Dr 0.44mi 3/1.5 (+1) 991 (-3%) 1mo $115,000 $116 63
140 Willow Creek Rd 0.46mi 3/2.0 (+1) 1,048 (+3%) 4mo $129,900 $124 62
412 Longview Dr 0.21mi 3/1.5 (+1) 1,120 (+10%) 5mo $190,000 $170 59
6100 N Belt W 0.55mi 3/1.0 (+1) 974 (-4%) 2mo $169,900 $174 52
30 Brittany Ln 0.43mi 3/1.0 (+1) 1,082 (+6%) 7mo $169,900 $157 51
204 Southgate Dr 0.31mi 3/1.0 (+1) 1,152 (+13%) 1mo $195,000 $169 50
108 Lakeview Dr 0.71mi 3/1.0 (+1) 1,040 (+2%) 1mo $165,000 $159 50
905 Blue Ridge Dr 0.32mi 3/1.0 (+1) 1,152 (+13%) 6mo $181,500 $158 45
424 Oliver Lee Dr 0.68mi 2/2.0 910 (-11%) 2mo $160,000 $176 44
425 S 47th St 0.67mi 2/1.0 1,116 (+9%) 3mo $78,000 $70 43

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

9.5% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.9%
Equity multiple
2.58×
Total profit
$61,798
Equity at exit
$121,045
10-year hold
IRR
18.3%
Equity multiple
5.81×
Total profit
$188,731
Equity at exit
$255,817

Cash invested: $39,200 (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 62223

Home prices YoY
3.8%
Active inventory
103
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,202 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$311 /mo · $3,732/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$253
Net cashflow
$-154

Break-even live

Break-even rent $1,397
Max offer price $112,878
Occupancy floor

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
$35,000
Closing costs
$4,200
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6105 W Washington St Belleville, IL 3.0 1.5 1120 $1,575 $1.41 23d 1 0.36mi
920 S 74th St Belleville, IL 2.0 1.0 1300 $1,400 $1.08 12d 1 0.55mi
7235 Westfield Plaza Dr Belleville, IL 1.0–2.0 1.0 795 $975 $1.23 2d 1 0.69mi
219 Freedom Dr Unit 228-G Belleville, IL 2.0 1.0 936 $895 $0.96 4d 1 0.98mi
219 Freedom Dr Unit 232-Q Belleville, IL 2.0 1.0 936 $895 $0.96 17d 1 0.98mi
219 Freedom Dr Unit 228-P Belleville, IL 2.0 1.0 936 $970 $1.04 23d 1 0.99mi
219 Freedom Dr Unit 232-B Belleville, IL 2.0 1.0 936 $895 $0.96 23d 1 0.99mi
56 Friendly Dr Belleville, IL 2.0 1.0 1000 $1,550 $1.55 23d 1 1.21mi
5784 Brett Michael Ln Belleville, IL 1.0–2.0 1.0–2.0 801 $1,195 $1.49 7d 7 1.25mi

Listing history 8 events

  1. 2026-05-16
    status Pending
  2. 2026-05-15
    listed $140,000 Active
  3. 2026-05-12
    historical $140,000
  4. 2022-03-17
    soldstatus $125,000
  5. 2016-06-13
    soldstatus Closed
  6. 2016-06-13
    soldstatus $62,500
  7. 2016-05-27
    historical
  8. 2016-05-27
    listed $62,500 Active

ⓘ 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
$3,732 · $311/mo
Projected year-2 tax
$3,732 · $311/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥107°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 6 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
$14,430
− Mortgage interest
−$7,842
− Property taxes
−$3,732
− Insurance
−$700
− Repairs & maintenance
−$1,154
− Management
−$1,154
− Depreciation
−$4,073
Taxable loss
−$4,226
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,014
After-tax cash flow
$-828/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
Belleville Twp Hsd 201
NCES district ID
1705640
Math proficiency
21% ▼ -8.00%
Reading proficiency
28% ▼ -3.00%
Median HH income
$58,064
Composite
22.39/100
National rank
#8115
State rank
#308 of 620 in IL

Livability — Belleville

Score
78/100
State rank
#142
US rank
#2604

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Belleville, IL
County
Saint Clair County · 169,691 people
City population
47,407
Metro
St. Louis, MO-IL
Population (ZIP)
16,269
Household income
$73,700
Rent vs Own
23.6% rent · 76.4% own
Severe rent burden
656.0

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
Majority White (62%)
Race & ethnicity
White 62% Black 27% Two or more races 9% Hispanic / Latino 4%
Common ancestry
Romanian 3% Lithuanian 3% Slovak 2%
Foreign-born
2% · Canada, Guatemala
Languages at home
96% English-only · Spanish 2%

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
▲ 9.50%
Current HPI
259.15
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

+124.0% since first listed
8 events — show timeline
  • 2026-05-16 Pending MARIS as Distributed by MLS Grid
  • 2026-05-15 Listed $140,000 MARIS as Distributed by MLS Grid
  • 2026-05-12 Coming Soon $140,000 MARIS as Distributed by MLS Grid
  • 2022-03-17 Sold (Public Records) $125,000 Public Records
  • 2016-06-13 Sold (Public Records) $62,500 Public Records
  • 2016-06-13 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2016-05-27 Delisted MARIS as Distributed by MLS Grid
  • 2016-05-27 Listed $62,500 MARIS as Distributed by MLS Grid

Property tax history

+14.4%/yr

Latest (2024): $3,732 · +12.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…