5 East Dr · Decatur, IL 62526

$55,000

2 bd · 1.0 ba · 864 sqft · SingleFamily public records · 195 Days on market

Built 1937 7,841 sqft lot $64/sqft · 34% above area Est $74k · 26% under

---

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
• 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

Listing remarks MLS

Come on home to this 2 bed 1 bath bungalow in the center of everything! #5 East Drive in this central located elms neighborhood is ready for its next owners!! The property boasts a fenced back yard, a detached garage and a back porch for those morning coffees!! The home is located by shopping, DMH and 2 of the thoroughfares of the city! Priced to sell check this one out before its to late! Property being sold "as is"

Key facts

• Fenced back yard
• Back porch
• Detached garage

Tags

• FENCED BACK YARD
• DETACHED GARAGE
• BACK PORCH

What this means for you Summary

Snapshot

• This is a 2-bed/1.0-bath single-family listed at $55k.

Deal economics

• At list price, monthly cash flow is $392 ($5k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $55k).
• Recommended offer: $48k (12.0% below list) — sets the bar for market timing.
• Cap rate 14.8% vs local median 7.0% in Decatur — 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 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; 11 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 91% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $380 of loan paydown is wiped out by about $1k 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.
• At projected returns (-2.2% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

• It's been on market 195 days — a 12% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts since 11y 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.
• Current owner paid $44k; 25% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

• Watch-outs: built in 1937 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $48,400 (12.0% below list)

Questions for the listing agent

1. It's been on market 195 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Built in 1937 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. 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?
6. 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?
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: 1.84% ✓
• Cap rate: 14.84%
• Cash-on-cash: 30.54%
• DSCR: 2.36
• GRM: 4.5

CMA / ARV

• ARV (median comp): $74,196
• List price: $55,000
• Delta: -25.87%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
540 Pierson Ave	0.24mi	2/1.0	895 (+4%)	4mo	$56,500	$63	79
2064 N Union St	0.40mi	2/1.0	804 (-7%)	0mo	$11,500	$14	70
2238 Water St	0.25mi	3/1.0 (+1)	924 (+7%)	5mo	$77,500	$84	68
1920 Gebhart Ct	0.61mi	2/1.0	873 (+1%)	4mo	$52,000	$60	66
2050 College St	0.56mi	2/1.0	839 (-3%)	5mo	$36,000	$43	65
2148 N Graceland Ave	0.72mi	2/1.0	864 (0%)	3mo	$37,000	$43	64
2724 Church St	0.68mi	2/1.0	816 (-6%)	3mo	$28,000	$34	56
415 E Division St	0.36mi	2/2.0	989 (+14%)	2mo	$25,000	$25	54
1159 Mueller Ave	0.52mi	2/1.0	768 (-11%)	5mo	$11,000	$14	53
1157 E Curtis Ave	0.55mi	2/1.0	752 (-13%)	5mo	$34,000	$45	48
1826 N Jasper St	0.61mi	1/1.0 (-1)	793 (-8%)	9mo	$20,000	$25	45
1204 Church St	0.74mi	2/1.0	765 (-12%)	8mo	$30,000	$39	40

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

Projected returns pro-forma

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

5-year hold

• IRR: 26.9%
• Equity multiple: 2.16×
• Total profit: $17,914
• Equity at exit: $10,146

10-year hold

• IRR: 33.4%
• Equity multiple: 4.21×
• Total profit: $49,490
• Equity at exit: $8,165

Cash invested: $15,400 (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.

Methodology + full state rankings →

ZIP-level market 62526

• Home prices YoY: -1.2%
• Active inventory: 135
• Price-to-rent: 4.5×

Monthly cashflow live

• Estimated rent: $1,013 high
• Mortgage (P&I): −$288
• Tax from tax record: −$97 /mo · $1,164/yr
• Insurance: −$23
• HOA: −$0
• Vacancy / Maint / Mgmt: −$213
• Net cashflow: $392

Break-even live

Break-even rent $517

Max offer price $55,000

Occupancy floor 56%

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: $13,750
• Closing costs: $1,650
• Reserves months: —
• Total cash needed: —

Rent comps 11 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
510 E Pierson Ave Decatur, IL	3.0	1.0	895	$1,200	$1.34	43d	1	0.28mi
927 E Harrison Ave Decatur, IL	2.0	1.0	720	$675	$0.94	21d	1	0.38mi
1908 N Union St Decatur, IL	2.0	1.0	704	$899	$1.28	43d	1	0.39mi
2148 N Graceland Ave Decatur, IL	2.0	1.0	864	$1,195	$1.38	43d	1	0.70mi
1245 N Union St Decatur, IL	3.0	2.0	1111	$995	$0.90	43d	1	0.72mi
1729 N Woodford St Decatur, IL	2.0	1.0	728	$825	$1.13	43d	1	0.85mi
1045 N Monroe St Decatur, IL	3.0	2.0	1094	$1,000	$0.91	43d	1	1.00mi
853 N College St Decatur, IL	2.0	1.0	936	$925	$0.99	43d	1	1.09mi
1311 N Walnut Grove Ave Decatur, IL	2.0	1.0	781	$1,100	$1.41	43d	1	1.13mi
347 N Stone St Decatur, IL	2.0	1.0	850	$875	$1.03	43d	1	1.46mi
1345 N Fairview Ave Decatur, IL	3.0	1.0	785	$985	$1.25	43d	1	1.47mi

Listing history 6 events

1. 2026-05-31
   days on market $55,000 Active 195 DOM
2. 2026-05-30
   days on market $55,000 Active 194 DOM
3. 2025-11-17
   listed $55,000 Active 433-char remark

   Show marketing remark (433 chars)

   Come on home to this 2 bed 1 bath bungalow in the center of everything! #5 East Drive in this central located elms neighborhood is ready for its next owners!! The property boasts a fenced back yard, a detached garage and a back porch for those morning coffees!! The home is located by shopping, DMH and 2 of the thoroughfares of the city! Priced to sell check this one out before its to late! Property being sold "as is"

4. 2016-06-03
   soldstatus $44,000
5. 2015-09-25
   listed
6. 2015-09-25
   listed $44,900

ⓘ 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: $1,164 · $97/mo
• Projected year-2 tax: $1,206 · $101/mo
• Expected delta: +$42/yr (+$4/mo · 3.6%)

ⓘ 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 ≥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 · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $12,156
• − Mortgage interest: −$3,081
• − Property taxes: −$1,164
• − Insurance: −$275
• − Repairs & maintenance: −$972
• − Management: −$972
• − Depreciation: −$1,600
• Taxable income: $4,092
• Est. tax owed @ 24.0%: −$982
• After-tax cash flow: $3,722/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
▸Insurance	4	$201B
▸Consumer Goods	4	$87B
▸Industrial Machinery	3	$64B
▸Healthcare	2	$55B
▸Retail / Pharmacy	1	$148B
▸Agriculture / Food	1	$86B

Price history

+22.5% since first listed

4 events — show timeline

• 2025-11-17 Listed $55,000 CIBR
• 2016-06-03 Sold (MLS) $44,000 CIBR
• 2015-09-25 Listed $44,900 CIBR
• 2015-09-25 Listed — MRED as Distributed by MLS Grid

Property tax history

+2.0%/yr

Latest (2024): $1,164 · +2.7% YoY. Source: county tax records.