CashFlowRE
Sign in Sign up
1610 S Lydia Ave
B Composite 72.9
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.8/15.0
  • Appreciation +5.3/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0

$25,000

1610 S Lydia Ave · Peoria, IL 61605
2 bd · 1.0 ba · 815 sqft · SingleFamily public records · 238 Days on market
Built 1900 $31/sqft · at area comps Est $25k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investment Opportunity Alert! Check out this fantastic property at 1610 S Lydia Ave Peoria IL 61605 ! This 3 bed, 1 bath home offers an and is just waiting for your personal touch. While it needs some TLC, its priced to sell fast, making it a perfect candidate for a fix and flip or a project home! Dont Miss Out! With plenty of potential, this home is ready for your creative vision! Location: Peoria IL 61605 Opportunity: Unlimited! For more details or to schedule a viewing, contact: text Joan Olson: 727-263-3034 | [email protected] Cash buyers only $500.00 EMD 7 day inspection 30 days to close.

Key facts

  • Built 1900
  • Listed 238 days

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 single-family listed at $25k.

Deal economics

  • At list price, monthly cash flow is $561 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($949 rent vs $25k).
  • Recommended offer: $22k (12.0% below list) — sets the bar for market timing.
  • Cap rate 33.2% vs local median 5.6% in Peoria — 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 73/100 on livability (#270 in IL) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D+, schools F, crime F.
  • Peoria SD 150 (urban): math 11% / reading 14% proficiency, ranked #554 of 620 in IL (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 42 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 73 units permitted in Peoria County in 2024 (0 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($26k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $331 of equity ($173 loan paydown + $158 appreciation (0.6% local appreciation)).
  • Peoria County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (0.6% appreciation + 3.0% rent growth), your $7k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 238 days — a 12% lower offer ($22k) is reasonable based on typical stale-listing flexibility.
  • 16 sale attempts since 13y 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 $17k; 47% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $22,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 238 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 1900 — 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
3.80%
Cap rate
33.20%
Cash-on-cash
96.11%
DSCR
5.28
GRM
2.2

CMA / ARV

ARV (median comp)
$25,192
List price
$25,000
Delta
-0.76%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1500 S Westmoreland Ave 0.20mi 3/1.0 (+1) 820 (+1%) 4mo $8,500 $10 81
1404 S Arago St 0.28mi 3/— (+1) 828 (+2%) 2mo $2,500 $3 78
2322 W Marquette St 0.51mi 2/1.0 768 (-6%) 2mo $33,000 $43 65
1810 W Latrobe St 0.34mi 3/1.5 (+1) 840 (+3%) 9mo $34,000 $40 65
2616 W Fremont St 0.45mi 2/1.0 760 (-7%) 9mo $52,000 $68 61
1509 S Western Ave 0.21mi 1/1.0 (-1) 720 (-12%) 8mo $12,000 $17 59
1618 S Arago St 0.19mi 3/1.0 (+1) 924 (+13%) 6mo $20,000 $22 58
2607 W Humboldt St 0.45mi 3/1.0 (+1) 740 (-9%) 3mo $35,000 $47 56
2506 W Humboldt St 0.39mi 3/1.0 (+1) 908 (+11%) 2mo $10,000 $11 56
2000 W Antoinette St 0.54mi 2/1.0 924 (+13%) 2mo $57,500 $62 50
1912 W Ann St 0.67mi 3/1.0 (+1) 857 (+5%) 8mo $44,000 $51 48
1609 S Idaho St 0.71mi 2/1.0 720 (-12%) 6mo $40,000 $56 42

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

Projected returns pro-forma

0.63% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
99.0%
Equity multiple
6.11×
Total profit
$35,752
Equity at exit
$8,060
10-year hold
IRR
99.8%
Equity multiple
12.62×
Total profit
$81,364
Equity at exit
$10,353

Cash invested: $7,000 (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 61605

Home prices YoY
0.4%
Active inventory
42
Price-to-rent
2.2×

Monthly cashflow live

Estimated rent
$949 high interval (Pro) →
Mortgage (P&I)
$131
Tax from tax record
$48 /mo · $573/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$199
Net cashflow
$561

Break-even live

Break-even rent $240
Max offer price $25,000
Occupancy floor 36%

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
$6,250
Closing costs
$750
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1507 S Livingston St Peoria, IL 2.0 1.0 842 $946 $1.12 43d 1 0.15mi
2320 W Garden St Peoria, IL 2.0 1.0 1096 $1,000 $0.91 43d 1 0.43mi
2804 W Humboldt St Peoria, IL 3.0 1.0 1060 $995 $0.94 13d 1 0.55mi
2116 W Proctor St Peoria, IL 2.0 1.0 912 $879 $0.96 13d 1 0.59mi
928 S Matthew St Peoria, IL 2.0 1.0 1080 $748 $0.69 13d 1 0.69mi
2916 W Meidroth St Peoria, IL 2.0 1.0 1125 $1,049 $0.93 20d 1 0.76mi
945 S Shelley St Peoria, IL 1.0–3.0 1.0–2.0 929 $910 $0.98 13d 1 0.77mi
2822 W Antoinette St Peoria, IL 2.0 1.0 720 $1,149 $1.60 20d 1 0.78mi
1825 S Kneer Ave Peoria, IL 2.0 1.0 858 $858 $1.00 13d 1 0.78mi
2807 W Nevada St Peoria, IL 1.0 1.0 540 $629 $1.16 20d 1 0.82mi
3001 W Wiswall St Peoria, IL 2.0 1.0 1000 $1,100 $1.10 13d 1 1.01mi
906 S Tonti Cir Peoria, IL 2.0 1.0 780 $950 $1.22 13d 1 1.03mi
3031 W Wiswall St Peoria, IL 2.0 1.0 1100 $1,100 $1.00 13d 1 1.06mi
2317 W Martin Luther King Junior Dr Unit 2-214 Peoria, IL 2.0 1.0 807 $800 $0.99 43d 1 1.08mi
2317 W Martin Luther King Junior Dr Unit 1-106 Peoria, IL 1.0 1.0 588 $775 $1.32 43d 1 1.08mi
2317 W Martin Luther King Junior Dr Peoria, IL 1.0–2.0 1.0 697 $800 $1.15 13d 3 1.08mi
1540 W Kettelle St Peoria, IL 3.0 1.0 1001 $748 $0.75 13d 1 1.12mi
1401 W Adrian G Hinton Ave Peoria, IL 2.0 1.0 1100 $775 $0.70 43d 1 1.49mi
214 Pecan St Peoria, IL 2.0 1.0 1050 $1,595 $1.52 13d 1 1.50mi

Listing history 39 events

  1. 2026-06-03
    days on market $25,000 Active 238 DOM
  2. 2026-06-02
    days on market $25,000 Active 237 DOM
  3. 2026-06-01
    days on market $25,000 Active 236 DOM
  4. 2026-05-31
    days on market $25,000 Active 235 DOM
  5. 2026-05-30
    days on market $25,000 Active 234 DOM
  6. 2025-10-08
    listed $25,000 Active 617-char remark
    Show marketing remark (617 chars)

    Investment Opportunity Alert! Check out this fantastic property at 1610 S Lydia Ave Peoria IL 61605 ! This 3 bed, 1 bath home offers an and is just waiting for your personal touch. While it needs some TLC, its priced to sell fast, making it a perfect candidate for a fix and flip or a project home! Dont Miss Out! With plenty of potential, this home is ready for your creative vision! Location: Peoria IL 61605 Opportunity: Unlimited! For more details or to schedule a viewing, contact: text Joan Olson: 727-263-3034 | [email protected] Cash buyers only $500.00 EMD 7 day inspection 30 days to close.

  7. 2024-09-15
    historical $600
  8. 2024-09-14
    listed $600
  9. 2024-08-28
    historical $634
  10. 2024-08-07
    listed $634
  11. 2024-05-15
    historical $634
  12. 2024-04-23
    listed $634
  13. 2024-04-10
    historical $634
  14. 2024-03-15
    listed $634
  15. 2024-03-15
    historical $634
  16. 2024-03-14
    listed $634
  17. 2024-03-14
    historical $634
  18. 2024-02-04
    listed $634
  19. 2024-01-25
    historical $634
  20. 2024-01-20
    listed $634
  21. 2024-01-20
    historical $634
  22. 2023-11-29
    listed $634
  23. 2023-11-03
    historical $563
  24. 2023-10-29
    listed $563
  25. 2023-10-08
    historical $563
  26. 2023-10-06
    listed $563
  27. 2023-09-13
    historical $634
  28. 2023-09-11
    listed $634
  29. 2023-08-30
    historical $634
  30. 2023-08-29
    listed $634
  31. 2023-08-20
    historical $634
  32. 2023-07-29
    listed $634
  33. 2023-01-27
    soldstatus $17,000 Closed
  34. 2023-01-23
    listed $17,000
  35. 2023-01-23
    historical
  36. 2021-08-07
    historical
  37. 2021-08-06
    historical
  38. 2014-04-17
    soldstatus $8,000
  39. 2013-11-12
    listed $15,000

ⓘ 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
$573 · $48/mo
Projected year-2 tax
$573 · $48/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 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 3/10 Moderate 1 unhealthy d/yr today · 3 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
$11,391
− Mortgage interest
−$1,400
− Property taxes
−$573
− Insurance
−$125
− Repairs & maintenance
−$911
− Management
−$911
− Depreciation
−$727
Taxable income
$6,743
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,618
After-tax cash flow
$5,109/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
Peoria SD 150
NCES district ID
1731230
Math proficiency
11% ▼ -5.00%
Reading proficiency
14% ▼ -4.00%
Median HH income
$41,951
Composite
10.92/100
National rank
#9751
State rank
#554 of 620 in IL

Livability — Peoria

Score
73/100
State rank
#270
US rank
#5096

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Peoria, IL
County
Peoria County · 120,495 people
City population
114,670
Metro
Peoria, IL
Population (ZIP)
13,424
Household income
$26,392
Rent vs Own
57.5% rent · 42.5% own
Severe rent burden
1385.0

Population outlook (Peoria County) Hauer SSP2

Today (2025)
183,007 people
By 2030
179,643 · -1.8%
By 2040
171,782 · -6.1%
By 2050
163,508 · -10.7%
By 2075
140,178 · -23.4%
By 2100
114,493 · -37.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
Black 56% White 27% Hispanic / Latino 12% Two or more races 7% Native American 1%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Lithuanian 1% Iranian 1% Portuguese 1%
Foreign-born
4% · Canada, Vietnam
Languages at home
92% English-only · Spanish 7%

Political lean MEDSL · Peoria

2024 margin
Toss-up / Even · D 51.5% · R 46.9% · Other 1.6%
2008→2024 swing
-9.2pp toward R · 2008: 13.9pp · 2024: 4.7pp
All cycles
2024: D+4.7 2020: D+6.3 2016: D+2.8 2012: D+4.4 2008: D+13.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.63%
Current HPI
170.5814
Rent YoY
Metro
Peoria, IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

+66.7% since first listed
34 events — show timeline
  • 2025-10-08 Listed $25,000 ForSaleByOwner.com
  • 2024-09-15 Rental Removed $600 REDFIN
  • 2024-09-14 Listed for Rent $600 REDFIN
  • 2024-08-28 Rental Removed $634 Avail
  • 2024-08-07 Listed for Rent $634 Avail
  • 2024-05-15 Rental Removed $634 Avail
  • 2024-04-23 Listed for Rent $634 Avail
  • 2024-04-10 Rental Removed $634 APPFOLIO
  • 2024-03-15 Listed for Rent $634 APPFOLIO
  • 2024-03-15 Rental Removed $634 Avail
  • 2024-03-14 Listed for Rent $634 Avail
  • 2024-03-14 Rental Removed $634 APPFOLIO
  • 2024-02-04 Listed for Rent $634 APPFOLIO
  • 2024-01-25 Rental Removed $634 Avail
  • 2024-01-20 Listed for Rent $634 Avail
  • 2024-01-20 Rental Removed $634 APPFOLIO
  • 2023-11-29 Listed for Rent $634 APPFOLIO
  • 2023-11-03 Rental Removed $563 Avail
  • 2023-10-29 Listed for Rent $563 Avail
  • 2023-10-08 Rental Removed $563 Avail
  • 2023-10-06 Listed for Rent $563 Avail
  • 2023-09-13 Rental Removed $634 Avail
  • 2023-09-11 Listed for Rent $634 Avail
  • 2023-08-30 Rental Removed $634 Avail
  • 2023-08-29 Listed for Rent $634 Avail
  • 2023-08-20 Rental Removed $634 Avail
  • 2023-07-29 Listed for Rent $634 Avail
  • 2023-01-27 Sold (MLS) $17,000 RMLSA as Distributed by MLS Grid
  • 2023-01-23 Listing Removed RMLSA as Distributed by MLS Grid
  • 2023-01-23 Listed $17,000 RMLSA as Distributed by MLS Grid
  • 2021-08-07 Listing Removed RMLSA as Distributed by MLS Grid
  • 2021-08-06 Listing Removed RMLSA as Distributed by MLS Grid
  • 2014-04-17 Sold (MLS) $8,000 RMLSA as Distributed by MLS Grid
  • 2013-11-12 Listed $15,000 RMLSA as Distributed by MLS Grid

Property tax history

+4.0%/yr

Latest (2024): $573 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…