CashFlowRE
Sign in Sign up
744 E Brooks St
B Composite 74.95
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$65,000

744 E Brooks St · Galesburg, IL 61401
3 bd · 1.0 ba · 1,208 sqft · SingleFamily public records · 136 Days on market
Built 1938 9,801 sqft lot $54/sqft · 19% above area Est $82k · 21% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Solid brick Cape Cod offering exceptional value and opportunity! This 3-bedroom, 1.5-story home features hardwood floors, a heated enclosed front porch, a full basement with an egress window, and a detached garage. Major mechanical updates include a newer roof, high-efficiency furnace, and central air (approx. 2020), providing a strong foundation for future improvements. The home is currently occupied, and personal belongings are present; buyers are encouraged to focus on the home's layout, structure, and long-term potential rather than contents. Prior photos reflect the home's condition before occupancy and highlight its true possibilities. With over 1,800 sq ft above grade, generous room sizes, and a level lot, this property offers excellent upside for investors or buyers looking to add sweat equity. Located in Galesburg, a historic and affordable community with strong rental demand, Knox College, a regional hospital, Amtrak service, and easy access to major roadways. Priced to sell and ideal for renovation, rental, or owner-occupied improvement. **Property is being sold AS-IS by A.I.F. **

Key facts

  • Newer roof
  • Level lot
  • Brick cape cod

Tags

BRICK CAPE CODHEATED ENCLOSED FRONT PORCHNEWER ROOFHIGH-EFFICIENCY FURNACECENTRAL AIRLEVEL LOT

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 $65k.

Deal economics

  • At list price, monthly cash flow is $325 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Recommended offer: $57k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.3% vs local median 6.4% in Galesburg — 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 70/100 on livability (#367 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime F, commute F.
  • Galesburg CUSD 205 (town): math 13% / reading 22% proficiency, ranked #488 of 620 in IL (top 79%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 191 active listings in the ZIP; 1 comparable units currently listed for rent nearby.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Knox County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 136 days — a 12% lower offer ($57k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 6y ago; this cycle's ask has dropped $15k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $52k; 25% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1938 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $57,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 136 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 1938 — 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
1.54%
Cap rate
12.29%
Cash-on-cash
21.41%
DSCR
1.95
GRM
5.4

CMA / ARV

ARV (median comp)
$82,268
List price
$65,000
Delta
-20.99%
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
471 E 1st St 0.26mi 3/1.0 1,200 (-1%) 5mo $7,500 $6 83
859 Mulberry St 0.35mi 3/1.0 1,188 (-2%) 7mo $35,000 $29 76
376 Pine St 0.25mi 3/2.0 1,162 (-4%) 4mo $64,900 $56 75
584 E South St 0.20mi 4/1.0 (+1) 1,158 (-4%) 6mo $40,000 $35 74
857 E Knox St 0.11mi 2/1.0 (-1) 1,140 (-6%) 8mo $24,000 $21 74
941 E Knox St 0.18mi 3/1.0 1,276 (+6%) 10mo $90,000 $71 74
872 E 4th St 0.45mi 3/1.0 1,170 (-3%) 8mo $14,900 $13 67
751 Mulberry St 0.33mi 3/1.0 1,032 (-15%) 2mo $45,000 $44 59
681 S Farnham St 0.75mi 2/1.0 (-1) 1,167 (-3%) 8mo $24,000 $21 48
790 Oak St 0.57mi 2/2.0 (-1) 1,052 (-13%) 0mo $94,000 $89 42
60 W 2nd St 0.72mi 3/1.0 1,044 (-14%) 3mo $37,900 $36 42
569 E 5th St 0.56mi 2/2.0 (-1) 1,040 (-14%) 2mo $108,000 $104 40

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
14.0%
Equity multiple
1.56×
Total profit
$10,173
Equity at exit
$9,692
10-year hold
IRR
22.8%
Equity multiple
2.96×
Total profit
$35,589
Equity at exit
$5,620

Cash invested: $18,200 (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 61401

Active inventory
191
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,000 medium interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$97 /mo · $1,168/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$210
Net cashflow
$325

Break-even live

Break-even rent $589
Max offer price $65,000
Occupancy floor 63%

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
$16,250
Closing costs
$1,950
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1156 E Losey St Galesburg, IL 3.0 1.0 1500 $1,000 $0.67 43d 1 1.00mi

Listing history 23 events

  1. 2026-06-18
    days on market $65,000 Active 136 DOM
  2. 2026-06-17
    days on market $65,000 Active 135 DOM
  3. 2026-06-16
    days on market $65,000 Active 134 DOM
  4. 2026-06-15
    days on market $65,000 Active 133 DOM
  5. 2026-06-13
    days on market $65,000 Active 131 DOM
  6. 2026-06-12
    days on market $65,000 Active 130 DOM
  7. 2026-06-09
    days on market $65,000 Active 127 DOM
  8. 2026-06-08
    days on market $65,000 Active 126 DOM
  9. 2026-06-07
    days on market $65,000 Active 125 DOM
  10. 2026-06-07
    days on market $65,000 Active 124 DOM
  11. 2026-06-04
    days on market $65,000 Active 121 DOM
  12. 2026-06-02
    days on market $65,000 Active 120 DOM
  13. 2026-06-01
    days on market $65,000 Active 119 DOM
  14. 2026-05-31
    days on market $65,000 Active 118 DOM
  15. 2026-05-31
    days on market $65,000 Active 117 DOM
  16. 2026-03-31
    price $65,000 1114-char remark
    Show marketing remark (1114 chars)

    Solid brick Cape Cod offering exceptional value and opportunity! This 3-bedroom, 1.5-story home features hardwood floors, a heated enclosed front porch, a full basement with an egress window, and a detached garage. Major mechanical updates include a newer roof, high-efficiency furnace, and central air (approx. 2020), providing a strong foundation for future improvements. The home is currently occupied, and personal belongings are present; buyers are encouraged to focus on the home's layout, structure, and long-term potential rather than contents. Prior photos reflect the home's condition before occupancy and highlight its true possibilities. With over 1,800 sq ft above grade, generous room sizes, and a level lot, this property offers excellent upside for investors or buyers looking to add sweat equity. Located in Galesburg, a historic and affordable community with strong rental demand, Knox College, a regional hospital, Amtrak service, and easy access to major roadways. Priced to sell and ideal for renovation, rental, or owner-occupied improvement. **Property is being sold AS-IS by A.I.F. **

  17. 2026-03-13
    price $67,400 1114-char remark
    Show marketing remark (1114 chars)

    Solid brick Cape Cod offering exceptional value and opportunity! This 3-bedroom, 1.5-story home features hardwood floors, a heated enclosed front porch, a full basement with an egress window, and a detached garage. Major mechanical updates include a newer roof, high-efficiency furnace, and central air (approx. 2020), providing a strong foundation for future improvements. The home is currently occupied, and personal belongings are present; buyers are encouraged to focus on the home's layout, structure, and long-term potential rather than contents. Prior photos reflect the home's condition before occupancy and highlight its true possibilities. With over 1,800 sq ft above grade, generous room sizes, and a level lot, this property offers excellent upside for investors or buyers looking to add sweat equity. Located in Galesburg, a historic and affordable community with strong rental demand, Knox College, a regional hospital, Amtrak service, and easy access to major roadways. Priced to sell and ideal for renovation, rental, or owner-occupied improvement. **Property is being sold AS-IS by A.I.F. **

  18. 2026-03-04
    price $69,900 1114-char remark
    Show marketing remark (1114 chars)

    Solid brick Cape Cod offering exceptional value and opportunity! This 3-bedroom, 1.5-story home features hardwood floors, a heated enclosed front porch, a full basement with an egress window, and a detached garage. Major mechanical updates include a newer roof, high-efficiency furnace, and central air (approx. 2020), providing a strong foundation for future improvements. The home is currently occupied, and personal belongings are present; buyers are encouraged to focus on the home's layout, structure, and long-term potential rather than contents. Prior photos reflect the home's condition before occupancy and highlight its true possibilities. With over 1,800 sq ft above grade, generous room sizes, and a level lot, this property offers excellent upside for investors or buyers looking to add sweat equity. Located in Galesburg, a historic and affordable community with strong rental demand, Knox College, a regional hospital, Amtrak service, and easy access to major roadways. Priced to sell and ideal for renovation, rental, or owner-occupied improvement. **Property is being sold AS-IS by A.I.F. **

  19. 2026-02-25
    price $74,900 1114-char remark
    Show marketing remark (1114 chars)

    Solid brick Cape Cod offering exceptional value and opportunity! This 3-bedroom, 1.5-story home features hardwood floors, a heated enclosed front porch, a full basement with an egress window, and a detached garage. Major mechanical updates include a newer roof, high-efficiency furnace, and central air (approx. 2020), providing a strong foundation for future improvements. The home is currently occupied, and personal belongings are present; buyers are encouraged to focus on the home's layout, structure, and long-term potential rather than contents. Prior photos reflect the home's condition before occupancy and highlight its true possibilities. With over 1,800 sq ft above grade, generous room sizes, and a level lot, this property offers excellent upside for investors or buyers looking to add sweat equity. Located in Galesburg, a historic and affordable community with strong rental demand, Knox College, a regional hospital, Amtrak service, and easy access to major roadways. Priced to sell and ideal for renovation, rental, or owner-occupied improvement. **Property is being sold AS-IS by A.I.F. **

  20. 2026-02-02
    listed $79,900 Active 1114-char remark
    Show marketing remark (1114 chars)

    Solid brick Cape Cod offering exceptional value and opportunity! This 3-bedroom, 1.5-story home features hardwood floors, a heated enclosed front porch, a full basement with an egress window, and a detached garage. Major mechanical updates include a newer roof, high-efficiency furnace, and central air (approx. 2020), providing a strong foundation for future improvements. The home is currently occupied, and personal belongings are present; buyers are encouraged to focus on the home's layout, structure, and long-term potential rather than contents. Prior photos reflect the home's condition before occupancy and highlight its true possibilities. With over 1,800 sq ft above grade, generous room sizes, and a level lot, this property offers excellent upside for investors or buyers looking to add sweat equity. Located in Galesburg, a historic and affordable community with strong rental demand, Knox College, a regional hospital, Amtrak service, and easy access to major roadways. Priced to sell and ideal for renovation, rental, or owner-occupied improvement. **Property is being sold AS-IS by A.I.F. **

  21. 2021-06-18
    soldstatus $52,000 392-char remark
    Show marketing remark (392 chars)

    If solid brick is what you're looking for at an affordable price, you've hit the right place! Move right into this clean 3 bedroom home with hardwood floors, cozy enclosed front porch, abundant storage which includes a spacious full basement (with workshop area). New (2020) hi-efficiency furnace and central air, newer roof, garage and low maintenance exterior make this a truly great buy!

  22. 2021-06-18
    soldstatus $52,000
    Show marketing remark (392 chars)

    If solid brick is what you're looking for at an affordable price, you've hit the right place! Move right into this clean 3 bedroom home with hardwood floors, cozy enclosed front porch, abundant storage which includes a spacious full basement (with workshop area). New (2020) hi-efficiency furnace and central air, newer roof, garage and low maintenance exterior make this a truly great buy!

  23. 2020-11-06
    listed $52,000 392-char remark
    Show marketing remark (392 chars)

    If solid brick is what you're looking for at an affordable price, you've hit the right place! Move right into this clean 3 bedroom home with hardwood floors, cozy enclosed front porch, abundant storage which includes a spacious full basement (with workshop area). New (2020) hi-efficiency furnace and central air, newer roof, garage and low maintenance exterior make this a truly great buy!

ⓘ 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
$1,168 · $97/mo
Projected year-2 tax
$1,322 · $110/mo
Expected delta
+$154/yr (+$13/mo · 13.2%)

ⓘ 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 3/10 Moderate 7 d/yr ≥104°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$12,000
− Mortgage interest
−$3,641
− Property taxes
−$1,168
− Insurance
−$325
− Repairs & maintenance
−$960
− Management
−$960
− Depreciation
−$1,891
Taxable income
$3,055
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$733
After-tax cash flow
$3,163/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
Galesburg CUSD 205
NCES district ID
1716080
Math proficiency
13% ▼ -8.00%
Reading proficiency
22% ▼ -11.00%
Median HH income
$35,901
Composite
14.46/100
National rank
#9427
State rank
#488 of 620 in IL

Livability — Galesburg

Score
70/100
State rank
#367
US rank
#7601

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Galesburg, IL
City population
32,318
Population (ZIP)
30,684

Population outlook (Knox County) Hauer SSP2

Today (2025)
48,224 people
By 2030
46,333 · -3.9%
By 2040
42,424 · -12.0%
By 2050
38,929 · -19.3%
By 2075
31,523 · -34.6%
By 2100
24,092 · -50.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Black 8% Hispanic / Latino 8% Two or more races 8% Asian 1%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Italian 2% Serbian 1% Slovak 1%
Foreign-born
4% · Canada, Vietnam
Languages at home
92% English-only · Spanish 5% French/Haitian/Cajun 1% Other Indo-European 1%

Political lean MEDSL · Knox

2024 margin
Lean R (+9.4) · D 44.4% · R 53.7% · Other 1.9%
2008→2024 swing
-29.3pp toward R · 2008: 19.9pp · 2024: -9.4pp
All cycles
2024: R+9.4 2020: R+5.6 2016: R+3.3 2012: D+17.1 2008: D+19.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -95.48%
Current HPI
157.276
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

+25.0% since first listed
8 events — show timeline
  • 2026-03-31 Price Changed $65,000 MRED as Distributed by MLS Grid
  • 2026-03-13 Price Changed $67,400 MRED as Distributed by MLS Grid
  • 2026-03-04 Price Changed $69,900 MRED as Distributed by MLS Grid
  • 2026-02-25 Price Changed $74,900 MRED as Distributed by MLS Grid
  • 2026-02-02 Listed $79,900 MRED as Distributed by MLS Grid
  • 2021-06-18 Sold (Public Records) $52,000 Public Records
  • 2021-06-18 Sold (MLS) $52,000 RMLSA as Distributed by MLS Grid
  • 2020-11-06 Listed $52,000 RMLSA as Distributed by MLS Grid

Property tax history

+3.6%/yr

Latest (2024): $1,168 · +3.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…