CashFlowRE
Sign in Sign up
3265 Robin Dr
C- Composite 53.4
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 +19.5/30.0
  • 1% rule +8.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.1/10.0
  • Appreciation +3.9/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.4/10.0

$72,500

3265 Robin Dr · Decatur, IL 62526
2 bd · 1.0 ba · 863 sqft · Other public records · 27 Days on market
Built 1969 6,534 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Bi-level home offering 2 bedrooms and 1 full bath with potential for updates and added value. Interior features some newer flooring and updated kitchen appliances already in place. Unfinished basement includes a toilet and plumbing hookups, providing opportunity for future expansion or additional finished space. Property will require repairs and improvements and is being sold as-is. Suitable opportunity for investors, flippers, or buyers looking for a project with equity potential.

Key facts

  • Plumbing hookups
  • Newer flooring
  • Unfinished basement

Tags

NEWER FLOORINGUPDATED KITCHEN APPLIANCESUNFINISHED BASEMENTPLUMBING HOOKUPS

Property features AI

Finance

  • Other: Property assessed living area and size sourced from assessor/county records; Total finished and unfinished combined area reported
  • HOA & community: No master association fee required

Exterior

  • Parking: Detached garage (garage owned); Concrete and gravel parking surfaces; Total of 2 parking spaces (2 garage spaces)
  • Utilities: Public water; Public sewer; Natural gas service; Electric service (standard)
  • Home design: Detached single-family home; Split-level / bi-level layout; Fee simple ownership
  • Construction: Aluminum siding; Built approximately 51–60 years ago; Not rebuilt or rehabilitated
  • Exterior features: Lot approximately 60 x 110; Lot under 0.25 acre; Public water and public sewer

Interior

  • Kitchen: Kitchen on main level (approx. 10 x 12)
  • Bedrooms: Two bedrooms (both on the main level); Bedroom dimensions include a 10 x 9 bedroom and an 11 x 9 master bedroom
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Four total rooms
  • Laundry & utility: Dedicated laundry room

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/1.0-bath other listed at $72k.

Deal economics

  • At list price, monthly cash flow is $82 ($981/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($946 rent vs $72k).
  • Recommended offer: $71k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 59/100 on livability (#1,076 in IL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools F, crime F, amenities F.
  • Decatur SD 61 (urban): math 3% / reading 6% proficiency, ranked #605 of 620 in IL (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 135 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 63 units permitted in Macon County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-2.2%/yr); year-one equity from $501 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Macon County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($71k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 4.2% of price.
Recommended offer $71,412 (1.5% below list)

Questions for the listing agent

  1. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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. 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.
  7. 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.
  8. 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
1.30%
Cap rate
7.65%
Cash-on-cash
4.83%
DSCR
1.21
GRM
6.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-2.21% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-5.0%
Equity multiple
0.80×
Total profit
$-4,016
Equity at exit
$13,374
10-year hold
IRR
3.5%
Equity multiple
1.29×
Total profit
$5,801
Equity at exit
$10,763

Cash invested: $20,300 (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 62526

Home prices YoY
-1.2%
Active inventory
135
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$946 medium interval (Pro) →
Mortgage (P&I)
$380
Tax from tax record
$255 /mo · $3,063/yr
Insurance
$30
HOA
$0
Vacancy / Maint / Mgmt
$199
Net cashflow
$82

Break-even live

Break-even rent $843
Max offer price $72,500
Occupancy floor 86%

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
$18,125
Closing costs
$2,175
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1350 E Wellington Way Decatur, IL 1.0 1.0 605 $700 $1.16 21d 1 1.47mi
1350 E Wellington Way Unit 1330-3A Decatur, IL 2.0 1.0 858 $825 $0.96 43d 1 1.47mi

Listing history 17 events

  1. 2026-06-19
    days on market $72,500 Active 27 DOM
  2. 2026-06-18
    days on market $72,500 Active 26 DOM
  3. 2026-06-17
    days on market $72,500 Active 25 DOM
  4. 2026-06-16
    days on market $72,500 Active 24 DOM
  5. 2026-06-15
    days on market $72,500 Active 23 DOM
  6. 2026-06-14
    days on market $72,500 Active 21 DOM
  7. 2026-06-13
    days on market $72,500 Active 20 DOM
  8. 2026-06-10
    days on market $72,500 Active 18 DOM
  9. 2026-06-09
    days on market $72,500 Active 17 DOM
  10. 2026-06-08
    days on market $72,500 Active 16 DOM
  11. 2026-06-07
    days on market $72,500 Active 15 DOM
  12. 2026-06-05
    days on market $72,500 Active 12 DOM
  13. 2026-06-02
    days on market $72,500 Active 10 DOM
  14. 2026-06-01
    days on market $72,500 Active 9 DOM
  15. 2026-05-31
    days on market $72,500 Active 8 DOM
  16. 2026-05-30
    days on market $72,500 Active 7 DOM
  17. 2026-05-22
    listed $72,500 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
$3,063 · $255/mo
Projected year-2 tax
$3,063 · $255/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 · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$11,353
− Mortgage interest
−$4,061
− Property taxes
−$3,063
− Insurance
−$362
− Repairs & maintenance
−$908
− Management
−$908
− Depreciation
−$2,109
Taxable loss
−$59
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$14
After-tax cash flow
$995/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
Decatur SD 61
NCES district ID
1711850
Math proficiency
3% ▼ -4.00%
Reading proficiency
6% ▼ -6.00%
Median HH income
$38,864
Composite
3.99/100
National rank
#10059
State rank
#605 of 620 in IL

Livability — Decatur

Score
59/100
State rank
#1076
US rank
#20533

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Decatur, IL
County
Macon County · 78,333 people
City population
78,333
Metro
Decatur, IL
Population (ZIP)
30,483
Household income
$49,062
Rent vs Own
39.2% rent · 60.8% own
Severe rent burden
1041.0

Population outlook (Macon County) Hauer SSP2

Today (2025)
99,568 people
By 2030
94,973 · -4.6%
By 2040
85,250 · -14.4%
By 2050
75,920 · -23.8%
By 2075
55,962 · -43.8%
By 2100
36,468 · -63.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (68%)
Race & ethnicity
White 68% Black 22% Two or more races 6% Hispanic / Latino 3% Asian 2%
Common ancestry
Lithuanian 2% Italian 2% Slovak 2%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Macon

2024 margin
R (+18.9) · D 39.8% · R 58.7% · Other 1.4%
2008→2024 swing
-20.0pp toward R · 2008: 1.1pp · 2024: -18.9pp
All cycles
2024: R+18.9 2020: R+17.7 2016: R+18.1 2012: R+5.2 2008: D+1.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -2.21%
Current HPI
182.871
Rent YoY
Metro
Decatur, IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-05-22 Listed $72,500 MRED as Distributed by MLS Grid

Property tax history

+9.2%/yr

Latest (2024): $3,063 · +7.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…