CashFlowRE
Sign in Sign up
83 Garfield Ave 🔨 Auction
C Composite 59.02
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 +26.4/30.0
  • DSCR +9.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.1/10.0
  • 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

$23,000

83 Garfield Ave · Galesburg, IL 61401
4 bd · 2.0 ba · 974 sqft · SingleFamily public records · 42 Days on market
Built 1894 0.25 ac lot

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

Listing remarks MLS

Submit All Offers on Auction Dot Com Great Opportunity in Galesburg! Spacious 4-bedroom, 2 full bathroom home offering a functional layout with one bedroom on the main level and three additional bedrooms upstairs-perfect for flexible living arrangements. This property features a full basement for added storage or potential finishing, 1st floor laundry along with a detached 2-car garage. Recently leased to the owner's son, offering immediate occupancy flexibility depending on buyer needs. Solid home with a roof replaced in 2014. Being sold AS-IS, making it an excellent opportunity for investors or buyers looking to add value with updates and personal touches. Don't miss this chance to own a well-sized home with great potential!

Key facts

  • 0.25 acre lot
  • 2 garage spots
  • Built 1894

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $23,000 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $98,522 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath single-family listed at $23k.

Deal economics

  • At list price, monthly cash flow is $258 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $23k).
  • Recommended offer: $22k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.4% 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: 198 active listings in the ZIP.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $681 of loan paydown is wiped out by about $3k 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 $28k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($22k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 28y 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.
  • Current owner paid $5k; list at $23k implies a 360% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1894 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $22,310 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1894 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
1.11%
Cap rate
9.44%
Cash-on-cash
11.24%
DSCR
1.50
GRM
7.5

CMA / ARV

ARV (median comp)
$98,522
List price
$23,000
Delta
-76.65%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
544 W Tompkins St 0.24mi 3/2.0 (-1) 1,010 (+4%) 10mo $17,500 $17 69
580 Lawrence Ave 0.54mi 3/1.5 (-1) 1,000 (+3%) 8mo $120,500 $121 56
1286 W Losey St 0.71mi 3/1.0 (-1) 1,057 (+8%) 1mo $112,000 $106 43
1123 W Losey St 0.63mi 3/2.0 (-1) 1,094 (+12%) 12mo $115,000 $105 35
818 Olive St 0.64mi 3/1.0 (-1) 1,040 (+7%) 20mo $113,000 $109 33
1489 W Main St 0.72mi 3/1.5 (-1) 1,120 (+15%) 3mo $120,000 $107 32
732 Hawkinson Ave 0.68mi 3/2.0 (-1) 1,104 (+13%) 13mo $112,000 $101 30
909 Olive St 0.69mi 3/1.0 (-1) 1,056 (+8%) 23mo $140,000 $133 25

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
0.4%
Equity multiple
1.02×
Total profit
$466
Equity at exit
$14,690
10-year hold
IRR
10.1%
Equity multiple
1.78×
Total profit
$21,485
Equity at exit
$8,518

Cash invested: $27,586 (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
198
Price-to-rent
1.7×

Monthly cashflow live

Estimated rent
$1,098 medium interval (Pro) →
Mortgage (P&I)
$517
Tax from tax record
$51 /mo · $614/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$231
Net cashflow
$258

Break-even live

Break-even rent $771
Max offer price $98,522
Occupancy floor 71%

Sensitivity live

Price -10% $314 -5% $286 +0% $258 +5% $231 +10% $203
Rent -10% $172 -5% $215 +0% $258 +5% $302 +10% $345
Rate -1.0pp $308 -0.5pp $283 base $258 +0.5pp $233 +1.0pp $207

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
$24,630
Closing costs
$2,956
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.

Listing history 15 events

  1. 2026-06-02
    pricestatusdays on market $23,000 Pending 42 DOM
  2. 2026-06-01
    days on market $5,000 Auction 41 DOM
  3. 2026-05-31
    days on market $5,000 Auction 40 DOM
  4. 2026-05-31
    days on market $5,000 Auction 39 DOM
  5. 2026-04-22
    price $5,000 736-char remark
    Show marketing remark (736 chars)

    Submit All Offers on Auction Dot Com Great Opportunity in Galesburg! Spacious 4-bedroom, 2 full bathroom home offering a functional layout with one bedroom on the main level and three additional bedrooms upstairs-perfect for flexible living arrangements. This property features a full basement for added storage or potential finishing, 1st floor laundry along with a detached 2-car garage. Recently leased to the owner's son, offering immediate occupancy flexibility depending on buyer needs. Solid home with a roof replaced in 2014. Being sold AS-IS, making it an excellent opportunity for investors or buyers looking to add value with updates and personal touches. Don't miss this chance to own a well-sized home with great potential!

  6. 2026-04-21
    listed $23,000 Active 736-char remark
    Show marketing remark (736 chars)

    Submit All Offers on Auction Dot Com Great Opportunity in Galesburg! Spacious 4-bedroom, 2 full bathroom home offering a functional layout with one bedroom on the main level and three additional bedrooms upstairs-perfect for flexible living arrangements. This property features a full basement for added storage or potential finishing, 1st floor laundry along with a detached 2-car garage. Recently leased to the owner's son, offering immediate occupancy flexibility depending on buyer needs. Solid home with a roof replaced in 2014. Being sold AS-IS, making it an excellent opportunity for investors or buyers looking to add value with updates and personal touches. Don't miss this chance to own a well-sized home with great potential!

  7. 2014-11-21
    soldstatus $4,995 220-char remark
    Show marketing remark (220 chars)

    Freshly painted with new wood floors throughout. first floor laundry. Fenced yard with deck and above ground pool. All pool equipment stays. (IE-Insured with an escrow of $3850.00) ''As-Is'' ''Equal Housing Opportunity''

  8. 2014-10-24
    listed $34,560 220-char remark
    Show marketing remark (220 chars)

    Freshly painted with new wood floors throughout. first floor laundry. Fenced yard with deck and above ground pool. All pool equipment stays. (IE-Insured with an escrow of $3850.00) ''As-Is'' ''Equal Housing Opportunity''

  9. 2014-10-21
    soldstatus $4,121
  10. 2014-05-13
    listed $34,560
  11. 2007-11-13
    soldstatus $50,000
  12. 2007-11-12
    soldstatus $50,000
  13. 2007-09-05
    listed $58,500
  14. 1999-04-18
    soldstatus $38,500
  15. 1998-12-16
    listed $42,500

ⓘ 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
$614 · $51/mo
Projected year-2 tax
$614 · $51/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 3/10 Moderate 7 d/yr ≥104°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% 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
$13,174
− Mortgage interest
−$5,519
− Property taxes
−$614
− Insurance
−$493
− Repairs & maintenance
−$1,054
− Management
−$1,054
− Depreciation
−$2,866
Taxable income
$1,575
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$378
After-tax cash flow
$2,723/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

-88.2% since first listed
11 events — show timeline
  • 2026-04-22 Price Changed $5,000 MRED as Distributed by MLS Grid
  • 2026-04-21 Listed $23,000 MRED as Distributed by MLS Grid
  • 2014-11-21 Sold (MLS) $4,995 RMLSA as Distributed by MLS Grid
  • 2014-10-24 Listed $34,560 RMLSA as Distributed by MLS Grid
  • 2014-10-21 Sold (MLS) $4,121 RMLSA as Distributed by MLS Grid
  • 2014-05-13 Listed $34,560 RMLSA as Distributed by MLS Grid
  • 2007-11-13 Sold (Public Records) $50,000 Public Records
  • 2007-11-12 Sold (MLS) $50,000 RMLSA as Distributed by MLS Grid
  • 2007-09-05 Listed $58,500 RMLSA as Distributed by MLS Grid
  • 1999-04-18 Sold (MLS) $38,500 RMLSA as Distributed by MLS Grid
  • 1998-12-16 Listed $42,500 RMLSA as Distributed by MLS Grid

Property tax history

-4.0%/yr

Latest (2024): $614 · -4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…