CashFlowRE
Sign in Sign up
1956 Lasalle St
C+ Composite 64.38
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 +26.2/30.0
  • ARV discount +10.9/15.0
  • DSCR +8.9/10.0
  • 1% rule +6.8/10.0
  • Livability +3.9/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$129,000

1956 Lasalle St · Ottawa, IL 61350
2 bd · 1.0 ba · 1,144 sqft · SingleFamily public records · 144 Days on market
Built 1865 10,454 sqft lot Est $140k · 8% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming historic 2-bedroom, 1-bath home built circa 1860, offering timeless character and unique architectural details throughout. This vacant residence features beautiful arched doorways, tall ceilings, original wood elements, and spacious living areas filled with natural light. The functional kitchen offers ample cabinet space and flows easily into the main living areas, creating a comfortable and flexible layout. The exterior showcases classic brick construction with distinctive green trim, a covered front porch, and mature trees that enhance curb appeal. Situated on a double parcel with two PINs, the property offers exceptional flexibility for future expansion, outdoor space, or investment potential. Conveniently located in Ottawa, this home presents a great opportunity for buyers seeking character, space, and long-term potential.

Key facts

  • Functional kitchen
  • Tall ceilings
  • Arched doorways

Tags

ARCHED DOORWAYSTALL CEILINGSORIGINAL WOOD ELEMENTSSPACIOUS LIVING AREASFUNCTIONAL KITCHENAMPLE CABINET SPACE

Property features AI

Finance

  • Other: Parcel numbers on record: 2102401001 and 2102401034
  • HOA & community: No master association fee required

Exterior

  • Parking: Detached garage; 4 total parking spaces (1 garage space)
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; One-story; Fee simple ownership; Property is over 100 years old; Built before 1978
  • Construction: Brick construction
  • Exterior features: Lot approximately 65 x 236; Lot size roughly 0.25–0.49 acre; Interstate access

Interior

  • Kitchen: Kitchen on main level (approx. 14 x 11)
  • Bedrooms: Master bedroom on main level (approx. 13 x 13); Second bedroom on main level (approx. 13 x 10); Additional bedrooms listed
  • Bathrooms: One full bathroom (on first floor)
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: First-floor bedroom; First-floor full bathroom; Full, unfinished basement; 5 total rooms
  • Laundry & utility: Laundry room

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 $129k.

Deal economics

  • At list price, monthly cash flow is $330 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $129k).
  • Recommended offer: $114k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.4% vs local median 3.1% in Ottawa — 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 77/100 on livability (#172 in IL, #3,175 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: employment C-, amenities D, commute F.
  • Ottawa Twp Hsd 140 (town): math 25% / reading 30% proficiency, ranked #545 of 919 in IL (top 59%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Ottawa Township High School (math 17% / reading 27%, grade F, #319 of 693 statewide, top 50%, 1,261 students, 0% FRL).
  • Market conditions: 205 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 82 units permitted in LaSalle County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $892 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • LaSalle County population projected at -16% 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 $36k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 144 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $28k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $32k; list at $129k implies a 297% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1865 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $113,520 (12.0% below list)

Questions for the listing agent

  1. It's been on market 144 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 1865 — 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 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?
  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
1.18%
Cap rate
9.36%
Cash-on-cash
10.97%
DSCR
1.49
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$139,568
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1913 Columbus St 0.13mi 3/1.0 (+1) 1,164 (+2%) 8mo $130,000 $112 80
1517 Lasalle St 0.36mi 3/1.0 (+1) 1,230 (+8%) 3mo $150,000 $122 63
1627 Sycamore St 0.47mi 2/2.0 1,112 (-3%) 13mo $150,500 $135 59
1116 Chestnut St 0.71mi 2/1.0 1,096 (-4%) 2mo $120,000 $109 58
256 Linwood Ave 0.11mi 3/1.0 (+1) 1,296 (+13%) 14mo $170,000 $131 56
607 E Joliet St 0.68mi 3/1.5 (+1) 1,200 (+5%) 3mo $144,000 $120 51
1524 Pine St 0.56mi 3/1.0 (+1) 1,220 (+7%) 12mo $104,000 $85 48
565 E Norris Dr 0.61mi 3/2.0 (+1) 1,253 (+10%) 2mo $175,000 $140 45
2103 Franklin Ave 0.73mi 2/1.0 1,008 (-12%) 3mo $70,100 $70 44
2206 Caton Rd 0.49mi 3/1.0 (+1) 1,300 (+14%) 10mo $226,000 $174 41
522 E Superior St 0.73mi 3/2.0 (+1) 1,288 (+13%) 2mo $94,000 $73 34
1125 Guion St 0.71mi 3/2.0 (+1) 1,300 (+14%) 14mo $189,500 $146 24

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
0.1%
Equity multiple
1.00×
Total profit
$142
Equity at exit
$19,234
10-year hold
IRR
9.8%
Equity multiple
1.75×
Total profit
$27,258
Equity at exit
$11,154

Cash invested: $36,120 (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 61350

Home prices YoY
-31.5%
Active inventory
205
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,526 medium interval (Pro) →
Mortgage (P&I)
$676
Tax from tax record
$145 /mo · $1,740/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$320
Net cashflow
$330

Break-even live

Break-even rent $1,108
Max offer price $129,000
Occupancy floor 73%

Sensitivity live

Price -10% $403 -5% $367 +0% $330 +5% $294 +10% $257
Rent -10% $210 -5% $270 +0% $330 +5% $390 +10% $451
Rate -1.0pp $395 -0.5pp $363 base $330 +0.5pp $297 +1.0pp $263

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
$32,250
Closing costs
$3,870
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
224 1/2 W Madison St Ottawa, IL 1.0 1.0 950 $1,600 $1.68 19d 1 0.97mi

Listing history 26 events

  1. 2026-06-19
    days on market $129,000 Active 144 DOM
  2. 2026-06-18
    days on market $129,000 Active 143 DOM
  3. 2026-06-17
    days on market $129,000 Active 142 DOM
  4. 2026-06-16
    days on market $129,000 Active 141 DOM
  5. 2026-06-16
    days on marketlisting id $129,000 Active 140 DOM
  6. 2026-06-15
    days on market $129,000 Active 139 DOM
  7. 2026-06-14
    days on market $129,000 Active 137 DOM
  8. 2026-06-12
    days on market $129,000 Active 136 DOM
  9. 2026-06-09
    days on market $129,000 Active 133 DOM
  10. 2026-06-08
    days on market $129,000 Active 132 DOM
  11. 2026-06-07
    days on market $129,000 Active 131 DOM
  12. 2026-06-05
    days on market $129,000 Active 128 DOM
  13. 2026-06-02
    days on market $129,000 Active 126 DOM
  14. 2026-06-01
    days on market $129,000 Active 125 DOM
  15. 2026-05-31
    days on market $129,000 Active 124 DOM
  16. 2026-05-30
    days on market $129,000 Active 123 DOM
  17. 2026-05-21
    price $129,000 847-char remark
    Show marketing remark (847 chars)

    Charming historic 2-bedroom, 1-bath home built circa 1860, offering timeless character and unique architectural details throughout. This vacant residence features beautiful arched doorways, tall ceilings, original wood elements, and spacious living areas filled with natural light. The functional kitchen offers ample cabinet space and flows easily into the main living areas, creating a comfortable and flexible layout. The exterior showcases classic brick construction with distinctive green trim, a covered front porch, and mature trees that enhance curb appeal. Situated on a double parcel with two PINs, the property offers exceptional flexibility for future expansion, outdoor space, or investment potential. Conveniently located in Ottawa, this home presents a great opportunity for buyers seeking character, space, and long-term potential.

  18. 2026-05-21
    price $129,000
    Show marketing remark (847 chars)

    Charming historic 2-bedroom, 1-bath home built circa 1860, offering timeless character and unique architectural details throughout. This vacant residence features beautiful arched doorways, tall ceilings, original wood elements, and spacious living areas filled with natural light. The functional kitchen offers ample cabinet space and flows easily into the main living areas, creating a comfortable and flexible layout. The exterior showcases classic brick construction with distinctive green trim, a covered front porch, and mature trees that enhance curb appeal. Situated on a double parcel with two PINs, the property offers exceptional flexibility for future expansion, outdoor space, or investment potential. Conveniently located in Ottawa, this home presents a great opportunity for buyers seeking character, space, and long-term potential.

  19. 2026-05-20
    price $139,000 847-char remark
    Show marketing remark (847 chars)

    Charming historic 2-bedroom, 1-bath home built circa 1860, offering timeless character and unique architectural details throughout. This vacant residence features beautiful arched doorways, tall ceilings, original wood elements, and spacious living areas filled with natural light. The functional kitchen offers ample cabinet space and flows easily into the main living areas, creating a comfortable and flexible layout. The exterior showcases classic brick construction with distinctive green trim, a covered front porch, and mature trees that enhance curb appeal. Situated on a double parcel with two PINs, the property offers exceptional flexibility for future expansion, outdoor space, or investment potential. Conveniently located in Ottawa, this home presents a great opportunity for buyers seeking character, space, and long-term potential.

  20. 2026-05-20
    price $139,000
    Show marketing remark (847 chars)

    Charming historic 2-bedroom, 1-bath home built circa 1860, offering timeless character and unique architectural details throughout. This vacant residence features beautiful arched doorways, tall ceilings, original wood elements, and spacious living areas filled with natural light. The functional kitchen offers ample cabinet space and flows easily into the main living areas, creating a comfortable and flexible layout. The exterior showcases classic brick construction with distinctive green trim, a covered front porch, and mature trees that enhance curb appeal. Situated on a double parcel with two PINs, the property offers exceptional flexibility for future expansion, outdoor space, or investment potential. Conveniently located in Ottawa, this home presents a great opportunity for buyers seeking character, space, and long-term potential.

  21. 2026-04-23
    price $149,900 847-char remark
    Show marketing remark (847 chars)

    Charming historic 2-bedroom, 1-bath home built circa 1860, offering timeless character and unique architectural details throughout. This vacant residence features beautiful arched doorways, tall ceilings, original wood elements, and spacious living areas filled with natural light. The functional kitchen offers ample cabinet space and flows easily into the main living areas, creating a comfortable and flexible layout. The exterior showcases classic brick construction with distinctive green trim, a covered front porch, and mature trees that enhance curb appeal. Situated on a double parcel with two PINs, the property offers exceptional flexibility for future expansion, outdoor space, or investment potential. Conveniently located in Ottawa, this home presents a great opportunity for buyers seeking character, space, and long-term potential.

  22. 2026-04-23
    price $149,900
    Show marketing remark (847 chars)

    Charming historic 2-bedroom, 1-bath home built circa 1860, offering timeless character and unique architectural details throughout. This vacant residence features beautiful arched doorways, tall ceilings, original wood elements, and spacious living areas filled with natural light. The functional kitchen offers ample cabinet space and flows easily into the main living areas, creating a comfortable and flexible layout. The exterior showcases classic brick construction with distinctive green trim, a covered front porch, and mature trees that enhance curb appeal. Situated on a double parcel with two PINs, the property offers exceptional flexibility for future expansion, outdoor space, or investment potential. Conveniently located in Ottawa, this home presents a great opportunity for buyers seeking character, space, and long-term potential.

  23. 2026-01-26
    listed $157,000 Active 847-char remark
    Show marketing remark (847 chars)

    Charming historic 2-bedroom, 1-bath home built circa 1860, offering timeless character and unique architectural details throughout. This vacant residence features beautiful arched doorways, tall ceilings, original wood elements, and spacious living areas filled with natural light. The functional kitchen offers ample cabinet space and flows easily into the main living areas, creating a comfortable and flexible layout. The exterior showcases classic brick construction with distinctive green trim, a covered front porch, and mature trees that enhance curb appeal. Situated on a double parcel with two PINs, the property offers exceptional flexibility for future expansion, outdoor space, or investment potential. Conveniently located in Ottawa, this home presents a great opportunity for buyers seeking character, space, and long-term potential.

  24. 2026-01-26
    listed $157,000 Active
    Show marketing remark (847 chars)

    Charming historic 2-bedroom, 1-bath home built circa 1860, offering timeless character and unique architectural details throughout. This vacant residence features beautiful arched doorways, tall ceilings, original wood elements, and spacious living areas filled with natural light. The functional kitchen offers ample cabinet space and flows easily into the main living areas, creating a comfortable and flexible layout. The exterior showcases classic brick construction with distinctive green trim, a covered front porch, and mature trees that enhance curb appeal. Situated on a double parcel with two PINs, the property offers exceptional flexibility for future expansion, outdoor space, or investment potential. Conveniently located in Ottawa, this home presents a great opportunity for buyers seeking character, space, and long-term potential.

  25. 2025-11-24
    listed $1,500
  26. 1997-08-01
    soldstatus $32,500

ⓘ 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
$1,740 · $145/mo
Projected year-2 tax
$2,334 · $195/mo
Expected delta
+$594/yr (+$50/mo · 34.2%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥103°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 · 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
$18,311
− Mortgage interest
−$7,226
− Property taxes
−$1,740
− Insurance
−$645
− Repairs & maintenance
−$1,465
− Management
−$1,465
− Depreciation
−$3,753
Taxable income
$2,017
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$484
After-tax cash flow
$3,479/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
Ottawa Twp Hsd 140
NCES district ID
1730330
Math proficiency
25% ▼ -3.00%
Reading proficiency
30% ▼ -4.00%
Median HH income
$47,828
Composite
26.85/100
National rank
#12528
State rank
#545 of 919 in IL

Livability — Ottawa

Score
77/100
State rank
#172
US rank
#3175

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ottawa, IL
County
La Salle County · 41,676 people
City population
23,713
Metro
Ottawa, IL
Population (ZIP)
23,713
Household income
$77,921
Rent vs Own
25.9% rent · 74.1% own
Severe rent burden
628.0

Population outlook (LaSalle County) Hauer SSP2

Today (2025)
107,080 people
By 2030
104,196 · -2.7%
By 2040
97,413 · -9.0%
By 2050
90,294 · -15.7%
By 2075
76,252 · -28.8%
By 2100
61,339 · -42.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Hispanic / Latino 9% Two or more races 4% Black 2%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Romanian 6% Portuguese 5% Lithuanian 2%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 3%

Political lean MEDSL · LaSalle

2024 margin
R (+18.5) · D 40.1% · R 58.6% · Other 1.3%
2008→2024 swing
-29.6pp toward R · 2008: 11.1pp · 2024: -18.5pp
All cycles
2024: R+18.5 2020: R+14.3 2016: R+14.4 2012: R+0.4 2008: D+11.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -84.46%
Current HPI
183.6833
Rent YoY
Metro
Ottawa, IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

+296.9% since first listed
10 events — show timeline
  • 2026-05-21 Price Changed $129,000 NWIAR
  • 2026-05-21 Price Changed $129,000 MRED as Distributed by MLS Grid
  • 2026-05-20 Price Changed $139,000 NWIAR
  • 2026-05-20 Price Changed $139,000 MRED as Distributed by MLS Grid
  • 2026-04-23 Price Changed $149,900 NWIAR
  • 2026-04-23 Price Changed $149,900 MRED as Distributed by MLS Grid
  • 2026-01-26 Listed $157,000 NWIAR
  • 2026-01-26 Listed $157,000 MRED as Distributed by MLS Grid
  • 2025-11-24 Listed for Rent $1,500 REDFIN
  • 1997-08-01 Sold (Public Records) $32,500 Public Records

Property tax history

+1.4%/yr

Latest (2024): $1,740 · +14.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…