CashFlowRE
Sign in Sign up
1724 S Spring St
C Composite 59.61
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 +24.2/30.0
  • 1% rule +8.1/10.0
  • DSCR +7.8/10.0
  • ARV discount +7.2/15.0
  • Rent growth +4.1/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$69,900

1724 S Spring St · Springfield, IL 62704
1 bd · 1.0 ba · 826 sqft · SingleFamily · 13 Days on market
Built 1917 5,080 sqft lot $85/sqft · at area comps Est $69k · at est. ↓ 17% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Coming Soon effective May 6th, 2026 - Live for showings May 8th, 2026. This home is perfect for the first time buyer, investor or down-sizer. Original wood trim, wood flooring. Cosmetic touches will net a substantial return on value.

Key facts

  • 5,080 sq ft lot
  • Built 1917
  • Listed 13 days

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Built in 1917; Shingle roof
  • Construction: Original construction (not new)
  • Exterior features: Screened porch; Lot dimensions approximately 127 x 40

Interior

  • Kitchen: Kitchen on main level
  • Bedrooms: 1 bedroom (Main level) — includes egress window
  • Flooring: Carpet in living and dining rooms; Other flooring in bedroom and screened porch
  • Bathrooms: 1 full bathroom
  • Interior features: Unfinished basement; Living room fireplace (wood burning)

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 1-bed/1.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $140 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($915 rent vs $70k).
  • Cap rate 8.7% vs local median 4.9% in Springfield — 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 79/100 on livability (#122 in IL, #2,138 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F.
  • Springfield SD 186 (urban): math 17% / reading 22% proficiency, ranked #438 of 620 in IL (top 71%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Black Hawk Elem School (math 5% / reading 15%, grade F, #1,477 of 2,056 statewide, top 74%, 246 students, 0% FRL); Jefferson Middle School (math 3% / reading 8%, grade F, #635 of 665 statewide, top 95%, 539 students, 0% FRL); Springfield Southeast High Sch (math 17% / reading 22%, grade F, #397 of 693 statewide, top 61%, 1,261 students, 0% FRL) — zoned schools average 0% FRL vs 64% district-wide (64 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+6.3%/yr); 177 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; 225 units permitted in Sangamon County in 2024 (48 in 5+ unit buildings).
  • This rent is only 16% of the median local income ($70k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $483 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Sangamon County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 6.3% rent growth), your $20k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 3.2% of price; built in 1917 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $69,900

Questions for the listing agent

  1. Built in 1917 — 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 D-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
1.31%
Cap rate
8.70%
Cash-on-cash
8.58%
DSCR
1.38
GRM
6.4

CMA / ARV

ARV (median comp)
$69,484
List price
$69,900
Delta
0.60%
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
1724 S Spring St 0.00mi 1/1.0 826 (0%) 0mo $62,000 $75 100
1637 S Glenwood Ave 0.53mi 1/1.0 822 (-0%) 4mo $90,000 $109 71
1805 S 2nd St 0.14mi 2/1.0 (+1) 894 (+8%) 6mo $66,000 $74 70
618 W Laurel St 0.34mi 2/1.0 (+1) 864 (+5%) 6mo $99,500 $115 67
37 Belle Pl 0.52mi 2/1.0 (+1) 808 (-2%) 2mo $59,900 $74 66
2404 S Whittier Ave 0.59mi 2/1.0 (+1) 848 (+3%) 2mo $96,000 $113 61
1512 S State St 0.60mi 2/1.0 (+1) 814 (-2%) 7mo $95,000 $117 59
504 Williams St 0.65mi 2/1.0 (+1) 800 (-3%) 3mo $63,500 $79 57
1737 S Holmes Ave 0.38mi 2/1.0 (+1) 912 (+10%) 7mo $77,500 $85 54
300 W Lenox Ave 0.72mi 2/1.0 (+1) 790 (-4%) 2mo $67,500 $85 53
2224 S 9th St 0.73mi 2/1.5 (+1) 861 (+4%) 4mo $130,000 $151 48
2409 S Lowell Ave 0.63mi 2/1.0 (+1) 725 (-12%) 4mo $120,000 $166 42

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 · 6.32% rent growth · sell at horizon

5-year hold
IRR
1.1%
Equity multiple
1.04×
Total profit
$824
Equity at exit
$10,422
10-year hold
IRR
14.2%
Equity multiple
2.35×
Total profit
$26,384
Equity at exit
$6,044

Cash invested: $19,572 (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 62704

Home prices YoY
-31.1%
Rents YoY
6.3%
Active inventory
177
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$915 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$187 /mo · $2,249/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$192
Net cashflow
$140

Break-even live

Break-even rent $738
Max offer price $69,900
Occupancy floor 80%

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
$17,475
Closing costs
$2,097
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1501 S Spring St Springfield, IL 2.0 1.0 1000 $1,000 $1.00 21d 1 0.19mi
1908 S 4th St Springfield, IL 1.0 1.0 800 $850 $1.06 21d 1 0.29mi
1500 S Lowell Ave Springfield, IL 1.0 1.0 590 $775 $1.31 44d 1 0.32mi
1004 S College St Springfield, IL 1.0 1.0 700 $800 $1.14 21d 1 0.60mi
2257 S 10th St Springfield, IL 2.0 1.0 1100 $1,150 $1.05 44d 1 0.80mi
423 W Lawrence Ave Unit 2 Springfield, IL 2.0 1.0 900 $1,050 $1.17 21d 1 0.89mi
909 S 8th St Unit 4 Springfield, IL 1.0 1.0 550 $800 $1.45 21d 1 0.90mi
417 E Cook St Springfield, IL 1.0 1.0 700 $875 $1.25 44d 1 0.96mi
417 E Cook St Unit A Springfield, IL 1.0 1.0 550 $850 $1.55 21d 1 0.96mi
619 S 5th St Springfield, IL 1.0 1.0 750 $900 $1.20 44d 1 0.97mi
616 New St Springfield, IL 1.0 1.0 550 $850 $1.55 44d 1 0.98mi
604 Bryn Mawr Blvd Springfield, IL 2.0 1.0 850 $1,100 $1.29 44d 1 1.02mi
2715 S MacArthur Blvd Unit 01 Springfield, IL 2.0 1.5 935 $975 $1.04 44d 1 1.16mi
8 S Old State Capitol Plz Unit 1031831P Springfield, IL 2.0 2.0 990 $2,927 $2.96 44d 1 1.32mi
629 W Washington St Unit 4 Springfield, IL 2.0 1.0 700 $800 $1.14 44d 1 1.41mi

Listing history 3 events

  1. 2026-05-13
    price $69,900 234-char remark
  2. 2026-05-08
    listed $75,000 Active 234-char remark
  3. 2026-05-06
    historical $75,000 234-char remark

ⓘ 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
$2,249 · $187/mo
Projected year-2 tax
$2,249 · $187/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 (unshaded) · 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 2/10 Low 1 unhealthy d/yr today · 2 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
$10,984
− Mortgage interest
−$3,915
− Property taxes
−$2,249
− Insurance
−$350
− Repairs & maintenance
−$879
− Management
−$879
− Depreciation
−$2,033
Taxable income
$679
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$163
After-tax cash flow
$1,517/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
Springfield SD 186
NCES district ID
1737080
Math proficiency
17% ▼ -7.00%
Reading proficiency
22% ▼ -5.00%
Median HH income
$43,744
Composite
16.89/100
National rank
#9142
State rank
#438 of 620 in IL

Livability — Springfield

Score
79/100
State rank
#122
US rank
#2138

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Springfield, IL
County
Sangamon County · 115,414 people
City population
59,955
Metro
Springfield, IL
Population (ZIP)
40,046
Household income
$69,976
Rent vs Own
38.0% rent · 62.0% own
Severe rent burden
1529.0

Population outlook (Sangamon County) Hauer SSP2

Today (2025)
198,317 people
By 2030
196,127 · -1.1%
By 2040
188,664 · -4.9%
By 2050
179,624 · -9.4%
By 2075
155,027 · -21.8%
By 2100
122,588 · -38.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Black 15% Two or more races 5% Hispanic / Latino 4% Asian 4%
Common ancestry
Lithuanian 2% Romanian 2% Slovak 2%
Foreign-born
6% · Canada, China, Vietnam
Languages at home
92% English-only · Spanish 2% Other Indo-European 1% Tagalog/Filipino 1%

Political lean MEDSL · Sangamon

2024 margin
Toss-up / Even · D 46.6% · R 51.6% · Other 1.8%
2008→2024 swing
-9.3pp toward R · 2008: 4.4pp · 2024: -5.0pp
All cycles
2024: R+5.0 2020: R+4.4 2016: R+9.4 2012: R+8.7 2008: D+4.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -70.79%
Current HPI
156.7086
Rent YoY
▲ 6.32%
Metro
Springfield, IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

-17.3% since first listed
5 events — show timeline
  • 2026-06-09 Sold (MLS) $62,000 RMLSA as Distributed by MLS Grid
  • 2026-05-21 Pending RMLSA as Distributed by MLS Grid
  • 2026-05-13 Price Changed $69,900 RMLSA as Distributed by MLS Grid
  • 2026-05-08 Listed $75,000 RMLSA as Distributed by MLS Grid
  • 2026-05-06 Coming Soon $75,000 RMLSA as Distributed by MLS Grid

Property tax history

+5.0%/yr

Latest (2025): $2,249 · +5.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…