CashFlowRE
Sign in Sign up
608 E South St
C Composite 59.75
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 +20.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.5/10.0
  • 1% rule +6.3/10.0
  • Schools +3.6/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,500

608 E South St · Greenville, IL 62246
3 bd · 1.0 ba · 1,251 sqft · SingleFamily public records · 93 Days on market
Built 1940 7,425 sqft lot $80/sqft · 22% below area Est $127k · 22% under

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

Listing remarks MLS

Cute 3 bedroom 2 bath ranch with large living room and fireplace on a quiet street. Great neighborhood with a nice patio and backyard. Needs some TLC but has good bones. Schedule your showing today for this affordable home!

Key facts

  • Backyard
  • Large living room
  • Nice patio

Tags

LARGE LIVING ROOMFIREPLACENICE PATIOBACKYARD

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 single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $128 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $91k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.8% vs local median 3.9% in Greenville — 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 62/100 on livability (#881 in IL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A-; Watch: employment D+, amenities F, commute F.
  • Bond County CUSD 2 (town): math 35% / reading 41% proficiency, ranked #345 of 919 in IL (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Greenville Elem School (math 24% / reading 24%, grade F, #850 of 2,056 statewide, top 45%, 531 students, 0% FRL); Greenville Jr High School (math 24% / reading 24%, grade F, #332 of 665 statewide, top 55%, 300 students, 0% FRL); Bond Cty Comm Unit 2 High School (math 32% / reading 27%, grade F, #187 of 693 statewide, top 30%, 504 students, 0% FRL) — zoned schools average 0% FRL vs 42% district-wide (42 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 61 active listings in the ZIP; 35 units permitted in Bond County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $688 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Bond County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 93 days — a 9% lower offer ($91k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 8y 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 $86k; 15% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $90,545 (9.0% below list)

Questions for the listing agent

  1. It's been on market 93 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — 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. 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
1.13%
Cap rate
7.84%
Cash-on-cash
5.52%
DSCR
1.25
GRM
7.4

CMA / ARV

ARV (median comp)
$127,201
List price
$99,500
Delta
-21.78%
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
705 E College Ave 0.13mi 3/1.5 1,200 (-4%) 2mo $98,500 $82 84
515 E South Ave 0.07mi 2/1.0 (-1) 1,297 (+4%) 9mo $123,000 $95 78
524 E Winter 0.11mi 3/1.0 1,150 (-8%) 10mo $110,000 $96 73
519 Ward St 0.17mi 2/2.0 (-1) 1,182 (-6%) 4mo $110,000 $93 70
712 La Due Pl 0.42mi 3/1.0 1,214 (-3%) 7mo $162,500 $134 70
502 Stephen Ave 0.14mi 4/1.0 (+1) 1,375 (+10%) 9mo $110,000 $80 64
222 S Prairie St 0.30mi 3/2.0 1,334 (+7%) 9mo $175,000 $131 64
506 Maple St 0.63mi 3/1.0 1,250 (-0%) 9mo $104,000 $83 62
924 Durley St 0.37mi 3/2.0 1,412 (+13%) 1mo $125,000 $89 57
414 E Oak St 0.21mi 2/2.0 (-1) 1,116 (-11%) 10mo $150,000 $134 55
505 W College Ave 0.61mi 2/1.0 (-1) 1,350 (+8%) 4mo $165,000 $122 50
520 S Fifth St 0.62mi 3/2.0 1,424 (+14%) 0mo $179,000 $126 44

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

Projected returns pro-forma

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

5-year hold
IRR
-7.7%
Equity multiple
0.72×
Total profit
$-7,894
Equity at exit
$14,836
10-year hold
IRR
2.0%
Equity multiple
1.14×
Total profit
$3,891
Equity at exit
$8,603

Cash invested: $27,860 (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 62246

Home prices YoY
-21.6%
Active inventory
61
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,124 medium interval (Pro) →
Mortgage (P&I)
$522
Tax from tax record
$196 /mo · $2,355/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$236
Net cashflow
$128

Break-even live

Break-even rent $961
Max offer price $99,500
Occupancy floor 84%

Sensitivity live

Price -10% $185 -5% $156 +0% $128 +5% $100 +10% $72
Rent -10% $39 -5% $84 +0% $128 +5% $173 +10% $217
Rate -1.0pp $178 -0.5pp $154 base $128 +0.5pp $102 +1.0pp $76

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
$24,875
Closing costs
$2,985
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 31 events

  1. 2026-06-21
    days on market $99,500 Active 93 DOM
  2. 2026-06-21
    days on market $99,500 Active 92 DOM
  3. 2026-06-18
    days on market $99,500 Active 90 DOM
  4. 2026-06-17
    days on market $99,500 Active 89 DOM
  5. 2026-06-16
    days on market $99,500 Active 88 DOM
  6. 2026-06-15
    days on market $99,500 Active 87 DOM
  7. 2026-06-13
    days on market $99,500 Active 85 DOM
  8. 2026-06-12
    days on market $99,500 Active 84 DOM
  9. 2026-06-09
    days on market $99,500 Active 81 DOM
  10. 2026-06-08
    days on market $99,500 Active 80 DOM
  11. 2026-06-07
    days on market $99,500 Active 79 DOM
  12. 2026-06-07
    days on market $99,500 Active 78 DOM
  13. 2026-06-04
    days on market $99,500 Active 75 DOM
  14. 2026-06-02
    days on market $99,500 Active 74 DOM
  15. 2026-06-01
    days on market $99,500 Active 73 DOM
  16. 2026-05-31
    days on market $99,500 Active 72 DOM
  17. 2026-05-31
    days on market $99,500 Active 71 DOM
  18. 2026-03-20
    listed $99,500 Active 228-char remark
    Show marketing remark (228 chars)

    Cute 3 bedroom 2 bath ranch with large living room and fireplace on a quiet street. Great neighborhood with a nice patio and backyard. Needs some TLC but has good bones. Schedule your showing today for this affordable home!

  19. 2021-07-30
    soldstatus $86,500
  20. 2021-07-28
    soldstatus Closed 398-char remark
    Show marketing remark (398 chars)

    Cute 3 bedroom home in the heart of Greenville. This home has a lot of new updates throughout. New air conditioner within the last year, new countertops, fairly new flooring, and some fresh paint. This property is close to the University and the fair grounds. This home is very affordable and will be way less than paying rent. Call your favorite realtor today and set up your private showing!

  21. 2021-06-17
    historical Active Under Contract 398-char remark
    Show marketing remark (398 chars)

    Cute 3 bedroom home in the heart of Greenville. This home has a lot of new updates throughout. New air conditioner within the last year, new countertops, fairly new flooring, and some fresh paint. This property is close to the University and the fair grounds. This home is very affordable and will be way less than paying rent. Call your favorite realtor today and set up your private showing!

  22. 2021-06-15
    listed $82,000 Active 398-char remark
    Show marketing remark (398 chars)

    Cute 3 bedroom home in the heart of Greenville. This home has a lot of new updates throughout. New air conditioner within the last year, new countertops, fairly new flooring, and some fresh paint. This property is close to the University and the fair grounds. This home is very affordable and will be way less than paying rent. Call your favorite realtor today and set up your private showing!

  23. 2019-01-18
    status Pending
  24. 2019-01-18
    soldstatus Closed
  25. 2018-12-24
    historical Option
  26. 2018-12-14
    status Active
  27. 2018-11-28
    status Pending
  28. 2018-10-10
    historical Option
  29. 2018-07-24
    price $64,900
  30. 2018-06-28
    listed $67,900 Active
  31. 2008-08-06
    soldstatus $70,000

ⓘ 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
$2,355 · $196/mo
Projected year-2 tax
$2,355 · $196/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 4/10 Moderate 7 d/yr ≥105°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$13,485
− Mortgage interest
−$5,574
− Property taxes
−$2,355
− Insurance
−$498
− Repairs & maintenance
−$1,079
− Management
−$1,079
− Depreciation
−$2,895
Taxable income
$7
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2
After-tax cash flow
$1,537/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
Bond County CUSD 2
NCES district ID
1717730
Math proficiency
35% ▼ -1.00%
Reading proficiency
41% ▼ -1.00%
Median HH income
$51,996
Composite
35.52/100
National rank
#9740
State rank
#345 of 919 in IL

Livability — Greenville

Score
62/100
State rank
#881
US rank
#17140

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greenville, IL
Population (ZIP)
9,946

Population outlook (Bond County) Hauer SSP2

Today (2025)
15,651 people
By 2030
15,008 · -4.1%
By 2040
13,490 · -13.8%
By 2050
12,002 · -23.3%
By 2075
9,019 · -42.4%
By 2100
6,539 · -58.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Black 11% Hispanic / Latino 6% Two or more races 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Lithuanian 4% Serbian 2% Slovak 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Bond

2024 margin
Solid R (+44.8) · D 26.5% · R 71.3% · Other 2.2%
2008→2024 swing
-43.5pp toward R · 2008: -1.3pp · 2024: -44.8pp
All cycles
2024: R+44.8 2020: R+41.0 2016: R+37.8 2012: R+14.7 2008: R+1.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -46.39%
Current HPI
168.0802
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

+42.1% since first listed
14 events — show timeline
  • 2026-03-20 Listed $99,500 MARIS as Distributed by MLS Grid
  • 2021-07-30 Sold (Public Records) $86,500 Public Records
  • 2021-07-28 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2021-06-17 Contingent MARIS as Distributed by MLS Grid
  • 2021-06-15 Listed $82,000 MARIS as Distributed by MLS Grid
  • 2019-01-18 Pending MARIS as Distributed by MLS Grid
  • 2019-01-18 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2018-12-24 Contingent MARIS as Distributed by MLS Grid
  • 2018-12-14 Relisted MARIS as Distributed by MLS Grid
  • 2018-11-28 Pending MARIS as Distributed by MLS Grid
  • 2018-10-10 Contingent MARIS as Distributed by MLS Grid
  • 2018-07-24 Price Changed $64,900 MARIS as Distributed by MLS Grid
  • 2018-06-28 Listed $67,900 MARIS as Distributed by MLS Grid
  • 2008-08-06 Sold (Public Records) $70,000 Public Records

Property tax history

-0.7%/yr

Latest (2024): $2,355 · +30.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…