CashFlowRE
Sign in Sign up
1715 7th St 🏷️ Likely Rental
D Composite 44.24
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).

  • Cash flow +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Rent growth +4.9/5.0
  • Livability +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$79,900

1715 7th St · Rockford, IL 61104
4 bd · 4.0 ba · 1,454 sqft · MultiFamily · 3 Days on market
Built 1900

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Excellent investment opportunity at 1715 7th Street in Rockford! This four-unit multifamily property features four 1-bedroom, 1-bathroom apartments A standout feature of the property is the large detached 3-car garage, providing additional storage, tenant convenience, or potential for added rental income. The property's manageable size makes it an excellent addition to an investment portfolio. Conveniently located near shopping, dining, schools, public transportation, and other Rockford amenities, this property offers strong rental appeal. Priced to sell, the asking price reflects repairs and improvements needed, presenting an excellent opportunity for investors looking to build equity and maximize returns. Whether you're searching for your next cash-flowing asset or a value-add investment opportunity, 1715 7th Street deserves a closer look.

Key facts

  • Conveniently located
  • Strong rental appeal
  • 8 parking spots

Tags

LARGE DETACHED GARAGEINVESTMENT OPPORTUNITYSTRONG RENTAL APPEALCONVENIENTLY LOCATED

Property features AI

Finance

  • Financial info: Annual taxes: $2,939

Exterior

  • Parking: 8 total parking spaces
  • Home design: Two-story residential income building; 3–4 unit multi-family
  • Exterior features: Shingle roof

Interior

  • Kitchen: Refrigerator
  • Heating & cooling: Gas water heater
  • Interior features: Refrigerator; Gas water heater; Full basement

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $79,900 price doesn't fit this home's estimated sale value (~$229,732) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 4-bed/4.0-bath multifamily listed at $80k.

Deal economics

  • At list price, monthly cash flow is $2k ($26k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $80k).
  • Cap rate 39.0% vs local median 6.1% in Rockford — 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 62/100 on livability (#876 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • Rockford SD 205 (urban): math 12% / reading 16% proficiency, ranked #533 of 620 in IL (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Constance Lane Elementary School (math 2% / reading 2%, grade F, #1,927 of 2,056 statewide, top 100%, 573 students, 0% FRL); Abraham Lincoln Middle School (math 3% / reading 7%, grade F, #636 of 665 statewide, top 98%, 699 students, 0% FRL); Rockford East High School (math 7% / reading 13%, grade F, #528 of 693 statewide, top 82%, 1,718 students, 0% FRL) — zoned schools average 0% FRL vs 73% district-wide (73 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+9.7%/yr); 69 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 285 units permitted in Winnebago County in 2024 (0 in 5+ unit buildings).
  • At $3,602/mo this rent would consume 128% of the median local household income ($34k/yr) (locally 1406% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $552 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Winnebago County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $22k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 $25k; list at $80k implies a 220% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.2% of price; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $79,900

Questions for the listing agent

  1. Built in 1900 — 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 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?
  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. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
4.51%
Cap rate
39.02%
Cash-on-cash
116.87%
DSCR
6.20
GRM
1.8

CMA / ARV

ARV (on-the-fly)
$229,732
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1608 S 5th St 0.15mi 4/2.0 1,410 (-3%) 10mo $125,000 $89 72
1443 8th Ave 0.75mi 4/4.0 1,388 (-4%) 3mo $219,900 $158 55

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
7.48×
Total profit
$144,983
Equity at exit
$11,913
10-year hold
IRR
Equity multiple
18.53×
Total profit
$392,083
Equity at exit
$6,908

Cash invested: $22,372 (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 61104

Home prices YoY
-21.4%
Rents YoY
9.7%
Active inventory
69
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$3,602 medium interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$214 /mo · $2,574/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$756
Net cashflow
$2,179

Break-even live

Break-even rent $844
Max offer price $79,900
Occupancy floor 35%

Sensitivity live

Price -10% $2,224 -5% $2,201 +0% $2,179 +5% $2,156 +10% $2,134
Rent -10% $1,894 -5% $2,037 +0% $2,179 +5% $2,321 +10% $2,463
Rate -1.0pp $2,219 -0.5pp $2,199 base $2,179 +0.5pp $2,158 +1.0pp $2,137

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (4 units) $3,602

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
$19,975
Closing costs
$2,397
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2217 8th St Rockford, IL 3.0 1.0 1260 $1,500 $1.19 45d 1 0.39mi
1519 17th Ave Rockford, IL 3.0 2.0 1500 $1,600 $1.07 15d 1 0.42mi
1231 11th Ave Rockford, IL 4.0 1.0 1284 $1,450 $1.13 45d 1 0.46mi
1119 9th Ave Unit 1W Rockford, IL 3.0 1.0 1155 $1,600 $1.39 45d 1 0.57mi
1351 7th Ave Rockford, IL 4.0 2.0 1040 $2,000 $1.92 45d 1 0.77mi
1004 15th St Rockford, IL 4.0 1.5 1267 $1,450 $1.14 22d 1 0.98mi
1202 18th St Unit 3 Rockford, IL 3.0 1.0 1500 $1,700 $1.13 15d 1 1.08mi
333 S Gardiner Ave Unit AVE2 Rockford, IL 4.0 1.0 1306 $1,600 $1.23 45d 1 1.24mi
1229 S Church St Unit 2 Rockford, IL 3.0 1.0 1096 $1,300 $1.19 45d 1 1.34mi

Listing history 5 events

  1. 2026-06-02
    status $79,900 Pending 3 DOM
  2. 2026-06-01
    days on market $79,900 Active 3 DOM
  3. 2026-05-31
    days on market $79,900 Active 2 DOM
  4. 2026-05-30
    remarks 699-char remark
  5. 2026-05-30
    listed $79,900 Active 1 DOM

ⓘ 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
$2,574 · $214/mo
Projected year-2 tax
$2,574 · $214/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 2/10 Low 7 d/yr ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$43,224
− Mortgage interest
−$4,476
− Property taxes
−$2,574
− Insurance
−$400
− Repairs & maintenance
−$3,458
− Management
−$3,458
− Depreciation
−$2,324
Taxable income
$26,535
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$6,368
After-tax cash flow
$19,777/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
Rockford SD 205
NCES district ID
1734510
Math proficiency
12% ▼ -2.00%
Reading proficiency
16% ▼ -3.00%
Median HH income
$42,533
Composite
12.21/100
National rank
#9649
State rank
#533 of 620 in IL

Livability — Rockford

Score
62/100
State rank
#876
US rank
#17035

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Rockford, IL
County
Winnebago County · 147,297 people
City population
147,297
Metro
Rockford, IL
Population (ZIP)
17,222
Household income
$33,772
Rent vs Own
62.2% rent · 37.8% own
Severe rent burden
1406.0

Population outlook (Winnebago County) Hauer SSP2

Today (2025)
271,080 people
By 2030
260,684 · -3.8%
By 2040
238,405 · -12.1%
By 2050
216,129 · -20.3%
By 2075
172,882 · -36.2%
By 2100
135,336 · -50.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 41% Hispanic / Latino 26% Black 25% Two or more races 13% Asian 4%
Hispanic origin (detail)
Mexican 22% Puerto Rican 2%
Common ancestry
Romanian 2% Portuguese 2% Lithuanian 2%
Foreign-born
16% · Canada, South Korea, Philippines
Languages at home
74% English-only · Spanish 18% Other Asian/Pacific 3% Russian/Polish/Slavic 1%

Political lean MEDSL · Winnebago

2024 margin
Toss-up / Even · D 49.5% · R 49.0% · Other 1.5%
2008→2024 swing
-12.2pp toward R · 2008: 12.8pp · 2024: 0.6pp
All cycles
2024: D+0.6 2020: D+2.5 2016: R+1.2 2012: D+5.7 2008: D+12.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -63.40%
Current HPI
233.0219
Rent YoY
▲ 9.67%
Metro
Rockford, IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

+219.6% since first listed
3 events — show timeline
  • 2026-05-29 Listed $79,900 NWIAR
  • 2026-05-29 Listed $79,900 MRED as Distributed by MLS Grid
  • 2018-06-22 Sold (Public Records) $25,000 Public Records

Property tax history

+1.7%/yr

Latest (2024): $2,574 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…