CashFlowRE
Sign in Sign up
2710 N California Ave
C- Composite 50.61
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 +15.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.7/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$24,900

2710 N California Ave · Peoria, IL 61603
2 bd · 1.0 ba · 777 sqft · SingleFamily public records · 19 Days on market
Built 1930 6,400 sqft lot $32/sqft · 33% below area Est $43k · 43% under ↓ 54% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Two bedroom one bath Bungalow. Have to walk through main floor bedroom to get the upstairs bedroom. All information is considered estimated taken from tax records or prior MLS she. Property being sold as is what you see is what you get. EMD 10% cash 1% Financed or 1k minimum whichever is greater. Please be advised the Seller has verbally accepted an offer on this property.

Key facts

  • 6,400 sq ft lot
  • Parking
  • Built 1930

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 $609 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $25k).
  • Recommended offer: $25k (1.5% below list) — sets the bar for market timing.
  • Cap rate 35.6% 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: Rents rising (+3.5%/yr); 104 active listings in the ZIP; 24 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 30% of the median local income ($42k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $172 of loan paydown is wiped out by about $747 of value loss. Plan a longer hold.
  • Peoria County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.5% rent growth), your $7k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($25k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 20y 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 3.6% of price; built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $24,526 (1.5% below list)

Questions for the listing agent

  1. Built in 1930 — 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
4.19%
Cap rate
35.63%
Cash-on-cash
104.79%
DSCR
5.66
GRM
2.0

CMA / ARV

ARV (median comp)
$43,419
List price
$24,900
Delta
-42.65%
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
2804 N Peoria Ave 0.13mi 2/1.0 768 (-1%) 3mo $60,000 $78 89
516 E Maywood Ave 0.15mi 3/1.0 (+1) 768 (-1%) 7mo $37,500 $49 80
2809 N California Ave 0.06mi 1/1.0 (-1) 856 (+10%) 3mo $25,000 $29 73
600 E Virginia Ave 0.18mi 1/1.0 (-1) 720 (-7%) 4mo $59,900 $83 71
720 E Gift Ave 0.21mi 2/1.0 700 (-10%) 6mo $72,500 $104 68
713 E Gift Ave 0.17mi 2/1.0 676 (-13%) 7mo $56,500 $84 65
2318 N Flora Ave 0.71mi 2/1.0 768 (-1%) 2mo $90,000 $117 63
1217 E Melbourne Ave 0.68mi 2/1.0 760 (-2%) 8mo $62,500 $82 58
511 E Pasadena Ave 0.49mi 2/1.0 840 (+8%) 6mo $83,000 $99 58
209 E Corrington Ave 0.20mi 3/1.0 (+1) 884 (+14%) 7mo $72,100 $82 57
1004 E Gift Ave 0.44mi 2/1.0 872 (+12%) 8mo $25,000 $29 53
400 W Corrington Ave 0.53mi 2/1.0 888 (+14%) 4mo $43,000 $48 48

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 · 3.49% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
6.06×
Total profit
$35,301
Equity at exit
$3,713
10-year hold
IRR
Equity multiple
12.90×
Total profit
$82,986
Equity at exit
$2,153

Cash invested: $6,972 (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 61603

Home prices YoY
-31.8%
Rents YoY
3.5%
Active inventory
104
Price-to-rent
2.0×

Monthly cashflow live

Estimated rent
$1,044 high interval (Pro) →
Mortgage (P&I)
$131
Tax from tax record
$75 /mo · $900/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$219
Net cashflow
$609

Break-even live

Break-even rent $273
Max offer price $24,900
Occupancy floor 37%

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
$6,225
Closing costs
$747
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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
737 E Gift Ave Unit 737 Peoria, IL 2.0 1.0 800 $1,125 $1.41 43d 1 0.26mi
2121 N Prospect Rd Peoria, IL 3.0 1.0 946 $802 $0.85 13d 1 0.80mi
2207 N Ellis St Peoria, IL 2.0 1.0 864 $999 $1.16 13d 1 0.84mi
812 W Macqueen Ave Peoria, IL 2.0 1.0 822 $795 $0.97 43d 1 0.92mi
905 W Thrush Ave Peoria, IL 2.0 1.0 750 $950 $1.27 20d 1 1.03mi
903 W Brons Ave Peoria, IL 3.0 1.0 971 $995 $1.02 43d 1 1.05mi
1505 N Peoria Ave Peoria, IL 1.0 1.0 525 $1,006 $1.92 13d 4 1.09mi
3108 N Parish Ave Peoria, IL 3.0 1.5 967 $1,750 $1.81 43d 1 1.11mi
901 NE Glen Oak Ave Unit 2 Peoria, IL 3.0 1.0 1120 $1,200 $1.07 20d 1 1.14mi
2214 N Linsley St Peoria, IL 2.0 1.0 575 $550 $0.96 43d 1 1.17mi
3912 N Atlantic Ave Peoria Heights, IL 2.0 1.0 825 $1,100 $1.33 43d 1 1.17mi
126 E Lake Ave Peoria, IL 2.0 1.0 950 $1,050 $1.11 13d 9 1.26mi
W Crestwood Dr Peoria, IL 1.0–2.0 1.0 800 $975 $1.22 13d 4 1.30mi
2023 N Underhill St Peoria, IL 3.0 1.0 1050 $1,200 $1.14 13d 1 1.32mi
506 Caroline St Unit B Peoria, IL 2.0 1.0 1000 $900 $0.90 13d 1 1.33mi
228 E Oak Cliff Ct Unit A2 Peoria, IL 2.0 1.0 1000 $1,050 $1.05 13d 1 1.33mi
811 E Lake Ave Peoria Heights, IL 2.0 1.0 576 $875 $1.52 13d 1 1.34mi
811 W Purtscher Dr Peoria, IL 3.0 1.0 864 $1,100 $1.27 43d 1 1.36mi
2302 NE Monroe St Peoria, IL 3.0 1.0 1100 $875 $0.80 13d 1 1.38mi
813 E Sciota Ave Peoria Heights, IL 2.0 2.0 800 $1,400 $1.75 13d 1 1.41mi
249 E Oak Cliff Ct Unit 4 Peoria, IL 2.0 1.0 600 $800 $1.33 13d 1 1.42mi
511 W Elizabeth St Unit A Peoria, IL 1.0 1.0 850 $800 $0.94 43d 1 1.45mi
1703 N Valley Ave Peoria, IL 2.0 1.0 676 $1,200 $1.78 13d 1 1.46mi
4020 N Bryer Pl Peoria, IL 2.0 1.0 720 $1,250 $1.74 20d 1 1.49mi

Listing history 8 events

  1. 2026-05-11
    status Pending 375-char remark
    Show marketing remark (375 chars)

    Two bedroom one bath Bungalow. Have to walk through main floor bedroom to get the upstairs bedroom. All information is considered estimated taken from tax records or prior MLS she. Property being sold as is what you see is what you get. EMD 10% cash 1% Financed or 1k minimum whichever is greater. Please be advised the Seller has verbally accepted an offer on this property.

  2. 2026-04-21
    listed $24,900 Active 375-char remark
    Show marketing remark (375 chars)

    Two bedroom one bath Bungalow. Have to walk through main floor bedroom to get the upstairs bedroom. All information is considered estimated taken from tax records or prior MLS she. Property being sold as is what you see is what you get. EMD 10% cash 1% Financed or 1k minimum whichever is greater. Please be advised the Seller has verbally accepted an offer on this property.

  3. 2023-09-20
    historical
  4. 2023-08-04
    listed Active
  5. 2006-09-27
    soldstatus $68,000
  6. 2006-09-25
    soldstatus $68,000
  7. 2006-08-16
    listed $65,000
  8. 2005-06-14
    soldstatus $54,000

ⓘ 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
$900 · $75/mo
Projected year-2 tax
$900 · $75/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 3/10 Moderate FEMA zone X · 10% 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
$12,528
− Mortgage interest
−$1,395
− Property taxes
−$900
− Insurance
−$124
− Repairs & maintenance
−$1,002
− Management
−$1,002
− Depreciation
−$724
Taxable income
$7,380
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,771
After-tax cash flow
$5,535/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)
15,356
Household income
$41,618
Rent vs Own
47.1% rent · 52.9% own
Severe rent burden
849.0

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 0.68)
Race & ethnicity
Black 43% White 36% Two or more races 12% Hispanic / Latino 10% Asian 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Italian 2% Slovak 1% Lithuanian 1%
Foreign-born
7% · Canada
Languages at home
91% English-only · Spanish 6% Tagalog/Filipino 1%

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
▼ -65.98%
Current HPI
141.5343
Rent YoY
▲ 3.49%
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

-53.9% since first listed
8 events — show timeline
  • 2026-05-11 Pending RMLSA as Distributed by MLS Grid
  • 2026-04-21 Listed $24,900 RMLSA as Distributed by MLS Grid
  • 2023-09-20 Listing Removed RMLSA as Distributed by MLS Grid
  • 2023-08-04 Listed RMLSA as Distributed by MLS Grid
  • 2006-09-27 Sold (Public Records) $68,000 Public Records
  • 2006-09-25 Sold (MLS) $68,000 RMLSA as Distributed by MLS Grid
  • 2006-08-16 Listed $65,000 RMLSA as Distributed by MLS Grid
  • 2005-06-14 Sold (Public Records) $54,000 Public Records

Property tax history

-1.3%/yr

Latest (2024): $900 · +10.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…