CashFlowRE
Sign in Sign up
6910 W A St
D- Composite 39.17
Why this score? — see what drove the D- 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).

  • Appreciation +9.8/10.0
  • Cash flow +7.3/30.0
  • ARV discount +6.0/15.0
  • Livability +3.9/5.0
  • 1% rule +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • DSCR +1.5/10.0

$145,500

6910 W A St · Belleville, IL 62223
3 bd · 3.0 ba · 800 sqft · SingleFamily public records · 170 Days on market
Built 1962 9,147 sqft lot Est $141k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 3-bedroom, 2-bath home with character on a quiet dead-end street. Freshly painted throughout, this move-in-ready gem features some wood floors, white 6-panel doors, white trim throughout, and newer light fixtures. The kitchen offers new countertops and appliances will all be included, including a new dishwasher. The living room has wood floors and a cozy gas fireplace. There is a dining room off the kitchen that also has wood floors. Upstairs, the spacious master bedroom has a large walk-in closet. The finished walkout lower level is nice and bright with a big picture window. Enjoy outdoor living on the newer deck, covered patio, and large fenced in yard. Additional perks include a one-car garage and a 2-car carport. Conveniently located just 15 minutes from downtown STL. A fantastic, move-in ready home at a great price! Make your appointment today!!

Key facts

  • Formal dining room
  • Wood floors
  • Gas fireplace

Tags

BELLEVILLE LOCATIONDEAD END STREETWOOD FLOORSGAS FIREPLACEFORMAL DINING ROOMSPACIOUS PRIMARY BEDROOM

Property features AI

Exterior

  • Parking: 3 total parking spaces; 1-car garage; 2-space carport
  • Utilities: Public water; Public sewer; Electricity (Ameren); Natural gas connected
  • Home design: Single-family residence; Residential property; Two levels
  • Construction: Brick veneer exterior
  • Exterior features: Front yard; Back yard

Interior

  • Bedrooms: 3 bedrooms (all on upper level)
  • Bathrooms: 2 full bathrooms (includes 1 full on main level and 1 full on upper level)
  • Heating & cooling: Forced air heating (natural gas); Central electric air conditioning
  • Interior features: Partially finished basement with walk-out access; Living room fireplace

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/3.0-bath single-family listed at $146k.

Deal economics

  • At list price, monthly cash flow is $-191 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $112k (23.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $123k (15.5% below list).
  • Recommended offer: $112k (23.2% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 78/100 on livability (#142 in IL, #2,604 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime F, amenities D-.
  • Belleville Twp Hsd 201 (suburban): math 21% / reading 28% proficiency, ranked #308 of 620 in IL (top 50%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Belleville High School-West (math 19% / reading 26%, grade F, #317 of 693 statewide, top 46%, 2,234 students, 0% FRL).
  • Market conditions: 103 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 783 units permitted in St. Clair County in 2024 (378 in 5+ unit buildings).

Forward outlook

  • In year one you build about $15k of equity ($1k loan paydown + $14k appreciation (9.5% local appreciation)).
  • St. Clair County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 3, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 170 days — a 12% lower offer ($128k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago; this cycle's ask has dropped $30k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.8% of price.
  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $111,696 (23.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 170 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  3. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. 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.
  10. 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.
  11. 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
0.84%
Cap rate
4.71%
Cash-on-cash
-5.64%
DSCR
0.75
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$140,800
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
140 N 78th St 0.50mi 3/2.0 774 (-3%) 15mo $157,500 $203 55
336 Penn St 0.54mi 2/1.0 (-1) 705 (-12%) 1mo $110,000 $156 42
424 Oliver Lee Dr 0.66mi 2/2.0 (-1) 910 (+14%) 2mo $160,000 $176 35
309 Southgate Dr 0.52mi 2/1.0 (-1) 872 (+9%) 19mo $155,000 $178 31
33 S 77th St 0.52mi 2/1.0 (-1) 912 (+14%) 23mo $119,500 $131 20

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

Projected returns pro-forma

9.5% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.2%
Equity multiple
2.53×
Total profit
$62,210
Equity at exit
$125,800
10-year hold
IRR
17.8%
Equity multiple
5.71×
Total profit
$191,820
Equity at exit
$265,867

Cash invested: $40,740 (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 62223

Home prices YoY
3.8%
Active inventory
103
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,229 high interval (Pro) →
Mortgage (P&I)
$763
Tax from tax record
$339 /mo · $4,063/yr
Insurance
$61
HOA
$0
Vacancy / Maint / Mgmt
$258
Net cashflow
$-191

Break-even live

Break-even rent $1,471
Max offer price $111,696
Occupancy floor

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
$36,375
Closing costs
$4,365
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6105 W Washington St Belleville, IL 3.0 1.5 1120 $1,575 $1.41 23d 1 0.47mi
5784 Brett Michael Ln Belleville, IL 1.0–2.0 1.0–2.0 801 $1,195 $1.49 7d 7 1.03mi
7235 Westfield Plaza Dr Belleville, IL 1.0–2.0 1.0 795 $975 $1.23 2d 1 1.21mi
219 Freedom Dr Unit 232-Q Belleville, IL 2.0 1.0 936 $895 $0.96 17d 1 1.35mi
219 Freedom Dr Unit 228-G Belleville, IL 2.0 1.0 936 $895 $0.96 4d 1 1.35mi
219 Freedom Dr Unit 228-P Belleville, IL 2.0 1.0 936 $970 $1.04 23d 1 1.35mi
219 Freedom Dr Unit 232-B Belleville, IL 2.0 1.0 936 $895 $0.96 23d 1 1.35mi
4516 W Main St Belleville, IL 2.0 1.0 607 $850 $1.40 23d 1 1.48mi

Listing history 26 events

  1. 2026-06-18
    days on market $145,500 Active 170 DOM
  2. 2026-06-17
    days on market $145,500 Active 169 DOM
  3. 2026-06-16
    days on market $145,500 Active 168 DOM
  4. 2026-06-15
    days on market $145,500 Active 167 DOM
  5. 2026-06-13
    days on market $145,500 Active 165 DOM
  6. 2026-06-09
    days on market $145,500 Active 161 DOM
  7. 2026-06-08
    days on market $145,500 Active 160 DOM
  8. 2026-06-07
    pricedays on market $145,500 Active 159 DOM
  9. 2026-06-03
    days on market $155,500 Active 155 DOM
  10. 2026-06-02
    days on market $155,500 Active 154 DOM
  11. 2026-06-01
    days on market $155,500 Active 153 DOM
  12. 2026-05-31
    days on market $155,500 Active 152 DOM
  13. 2026-05-06
    price $155,500
  14. 2026-02-15
    price $165,500
  15. 2025-12-30
    listed $175,000 Active
  16. 2024-10-30
    soldstatus $182,000
  17. 2024-10-28
    status Pending 871-char remark
    Show marketing remark (871 chars)

    Charming 3-bedroom, 2-bath home with character on a quiet dead-end street. Freshly painted throughout, this move-in-ready gem features some wood floors, white 6-panel doors, white trim throughout, and newer light fixtures. The kitchen offers new countertops and appliances will all be included, including a new dishwasher. The living room has wood floors and a cozy gas fireplace. There is a dining room off the kitchen that also has wood floors. Upstairs, the spacious master bedroom has a large walk-in closet. The finished walkout lower level is nice and bright with a big picture window. Enjoy outdoor living on the newer deck, covered patio, and large fenced in yard. Additional perks include a one-car garage and a 2-car carport. Conveniently located just 15 minutes from downtown STL. A fantastic, move-in ready home at a great price! Make your appointment today!!

  18. 2024-10-25
    soldstatus Closed 871-char remark
    Show marketing remark (871 chars)

    Charming 3-bedroom, 2-bath home with character on a quiet dead-end street. Freshly painted throughout, this move-in-ready gem features some wood floors, white 6-panel doors, white trim throughout, and newer light fixtures. The kitchen offers new countertops and appliances will all be included, including a new dishwasher. The living room has wood floors and a cozy gas fireplace. There is a dining room off the kitchen that also has wood floors. Upstairs, the spacious master bedroom has a large walk-in closet. The finished walkout lower level is nice and bright with a big picture window. Enjoy outdoor living on the newer deck, covered patio, and large fenced in yard. Additional perks include a one-car garage and a 2-car carport. Conveniently located just 15 minutes from downtown STL. A fantastic, move-in ready home at a great price! Make your appointment today!!

  19. 2024-09-25
    historical Active Under Contract 871-char remark
    Show marketing remark (871 chars)

    Charming 3-bedroom, 2-bath home with character on a quiet dead-end street. Freshly painted throughout, this move-in-ready gem features some wood floors, white 6-panel doors, white trim throughout, and newer light fixtures. The kitchen offers new countertops and appliances will all be included, including a new dishwasher. The living room has wood floors and a cozy gas fireplace. There is a dining room off the kitchen that also has wood floors. Upstairs, the spacious master bedroom has a large walk-in closet. The finished walkout lower level is nice and bright with a big picture window. Enjoy outdoor living on the newer deck, covered patio, and large fenced in yard. Additional perks include a one-car garage and a 2-car carport. Conveniently located just 15 minutes from downtown STL. A fantastic, move-in ready home at a great price! Make your appointment today!!

  20. 2024-09-20
    listed $175,000 Active 871-char remark
    Show marketing remark (871 chars)

    Charming 3-bedroom, 2-bath home with character on a quiet dead-end street. Freshly painted throughout, this move-in-ready gem features some wood floors, white 6-panel doors, white trim throughout, and newer light fixtures. The kitchen offers new countertops and appliances will all be included, including a new dishwasher. The living room has wood floors and a cozy gas fireplace. There is a dining room off the kitchen that also has wood floors. Upstairs, the spacious master bedroom has a large walk-in closet. The finished walkout lower level is nice and bright with a big picture window. Enjoy outdoor living on the newer deck, covered patio, and large fenced in yard. Additional perks include a one-car garage and a 2-car carport. Conveniently located just 15 minutes from downtown STL. A fantastic, move-in ready home at a great price! Make your appointment today!!

  21. 2024-09-12
    historical $175,000 871-char remark
    Show marketing remark (871 chars)

    Charming 3-bedroom, 2-bath home with character on a quiet dead-end street. Freshly painted throughout, this move-in-ready gem features some wood floors, white 6-panel doors, white trim throughout, and newer light fixtures. The kitchen offers new countertops and appliances will all be included, including a new dishwasher. The living room has wood floors and a cozy gas fireplace. There is a dining room off the kitchen that also has wood floors. Upstairs, the spacious master bedroom has a large walk-in closet. The finished walkout lower level is nice and bright with a big picture window. Enjoy outdoor living on the newer deck, covered patio, and large fenced in yard. Additional perks include a one-car garage and a 2-car carport. Conveniently located just 15 minutes from downtown STL. A fantastic, move-in ready home at a great price! Make your appointment today!!

  22. 1999-06-14
    soldstatus $78,500
  23. 1996-10-10
    soldstatus $83,000
  24. 1996-10-10
    soldstatus $83,000
  25. 1993-09-20
    soldstatus $74,000
  26. 1993-09-20
    soldstatus $74,000

ⓘ 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
$4,063 · $339/mo
Projected year-2 tax
$4,063 · $339/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 5/10 Major 7 d/yr ≥107°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% 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
$14,748
− Mortgage interest
−$8,150
− Property taxes
−$4,063
− Insurance
−$728
− Repairs & maintenance
−$1,180
− Management
−$1,180
− Depreciation
−$4,233
Taxable loss
−$4,786
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,149
After-tax cash flow
$-1,148/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
Belleville Twp Hsd 201
NCES district ID
1705640
Math proficiency
21% ▼ -8.00%
Reading proficiency
28% ▼ -3.00%
Median HH income
$58,064
Composite
22.39/100
National rank
#8115
State rank
#308 of 620 in IL

Livability — Belleville

Score
78/100
State rank
#142
US rank
#2604

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Belleville, IL
County
Saint Clair County · 169,691 people
City population
47,407
Metro
St. Louis, MO-IL
Population (ZIP)
16,269
Household income
$73,700
Rent vs Own
23.6% rent · 76.4% own
Severe rent burden
656.0

Population outlook (St. Clair County) Hauer SSP2

Today (2025)
250,366 people
By 2030
240,511 · -3.9%
By 2040
217,391 · -13.2%
By 2050
192,699 · -23.0%
By 2075
140,637 · -43.8%
By 2100
100,499 · -59.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (62%)
Race & ethnicity
White 62% Black 27% Two or more races 9% Hispanic / Latino 4%
Common ancestry
Romanian 3% Lithuanian 3% Slovak 2%
Foreign-born
2% · Canada, Guatemala
Languages at home
96% English-only · Spanish 2%

Political lean MEDSL · St. Clair

2024 margin
Lean D (+7.9) · D 53.0% · R 45.1% · Other 1.8%
2008→2024 swing
-14.6pp toward R · 2008: 22.4pp · 2024: 7.9pp
All cycles
2024: D+7.9 2020: D+8.7 2016: D+5.6 2012: D+14.5 2008: D+22.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 9.50%
Current HPI
259.15
Rent YoY
Metro
St. Louis, MO-IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

+110.1% since first listed
14 events — show timeline
  • 2026-05-06 Price Changed $155,500 MARIS as Distributed by MLS Grid
  • 2026-02-15 Price Changed $165,500 MARIS as Distributed by MLS Grid
  • 2025-12-30 Listed $175,000 MARIS as Distributed by MLS Grid
  • 2024-10-30 Sold (Public Records) $182,000 Public Records
  • 2024-10-28 Pending MARIS as Distributed by MLS Grid
  • 2024-10-25 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2024-09-25 Contingent MARIS as Distributed by MLS Grid
  • 2024-09-20 Listed $175,000 MARIS as Distributed by MLS Grid
  • 2024-09-12 Coming Soon $175,000 MARIS as Distributed by MLS Grid
  • 1999-06-14 Sold (Public Records) $78,500 Public Records
  • 1996-10-10 Sold (Public Records) $83,000 Public Records
  • 1996-10-10 Sold (Public Records) $83,000 Public Records
  • 1993-09-20 Sold (Public Records) $74,000 Public Records
  • 1993-09-20 Sold (Public Records) $74,000 Public Records

Property tax history

+3.0%/yr

Latest (2024): $4,063 · +13.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…