CashFlowRE
Sign in Sign up
3908 S Lauder Ave
B- Composite 67.56
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 +25.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.3/10.0
  • 1% rule +7.9/10.0
  • Livability +3.1/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$75,500

3908 S Lauder Ave · Bartonville, IL 61607
2 bd · 1.0 ba · 880 sqft · SingleFamily public records · 57 Days on market
Built 1938 6,969 sqft lot Est $105k · 28% under

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

Listing remarks MLS

Nothing left to do but move in! This ranch style home in Bartonville has so much to offer including: 2 bedrooms plus den that could be potential 3rd bedroom or dining room, 1 full bath, detached 2 stall detached garage, fully fenced deep lot, enclosed front porch, and so much more! Almost this entire home has been updated with: newer windows, kitchen gut + remodel in 2017, bath gut + remodel in 2017, new roof on house and garage in 2017, new furnace in 2017, hardwood in 2016, new carpet and exterior doors in 2019, reverse osmosis water filtration system in 2018, updated electrical in 2019, and so much more! All kitchen appliances plus washer, dryer, shed, blinds, + utility bench in basement stay! Home already has a radon system! Basement has daylight windows. This home is a must see! Short notice showings welcome.

Key facts

  • Partial basement
  • Huge back yard
  • Open kitchen

Tags

ENCLOSED FRONT PORCHOPEN KITCHENHUGE BACK YARDPARTIAL BASEMENT2 STALL DETACHED GARAGE

Property features AI

Finance

  • Other: Subdivision: Broadmore Heights; Directions: Garfield to Lauder; Status: Active

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Built in 1938; 880 building area total
  • Construction: Shingle roof
  • Exterior features: Level lot

Interior

  • Kitchen: Kitchen on main level
  • Bedrooms: 2 bedrooms (both on the main level)
  • Flooring: Vinyl flooring in living, dining and kitchen; Other flooring in bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air
  • Interior features: Cable available; Crawl space and partial unfinished basement

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 $76k.

Deal economics

  • At list price, monthly cash flow is $172 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($975 rent vs $76k).
  • Recommended offer: $73k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.0% vs local median 3.6% in Bartonville — 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 (#840 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D+, amenities F, commute F.
  • Limestone Chsd 310 (rural): math 25% / reading 35% proficiency, ranked #486 of 919 in IL (top 53%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Limestone Community High School (math 17% / reading 22%, grade F, #397 of 693 statewide, top 61%, 924 students, 0% FRL).
  • Market conditions: 51 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 73 units permitted in Peoria County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $522 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Peoria County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($73k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 16y ago; this cycle's ask has dropped $14k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1938 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $73,235 (3.0% below list)

Questions for the listing agent

  1. It's been on market 57 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 1938 — 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 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. Crime grade is D 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
1.29%
Cap rate
9.02%
Cash-on-cash
9.75%
DSCR
1.43
GRM
6.5

CMA / ARV

ARV (on-the-fly)
$104,720
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3814 S Lauder Ave 0.07mi 2/1.0 900 (+2%) 5mo $55,000 $61 88
4015 Lafayette Ave 0.19mi 2/1.0 912 (+4%) 8mo $83,000 $91 78
4119 S Fairview Dr 0.39mi 2/1.0 832 (-6%) 1mo $105,000 $126 72
3810 S Chalmers Ave 0.15mi 3/1.5 (+1) 942 (+7%) 4mo $105,000 $111 71
4030 S Granville Ave 0.17mi 3/1.0 (+1) 957 (+9%) 6mo $137,000 $143 67
27 Gulf Stream Ave 0.35mi 3/1.0 (+1) 925 (+5%) 4mo $125,000 $135 67
4005 Chalmers Ave 0.13mi 3/1.0 (+1) 988 (+12%) 9mo $117,500 $119 61
16 Hialeah Dr 0.42mi 3/1.0 (+1) 925 (+5%) 9mo $125,000 $135 59
4609 W Whipp Ave 0.36mi 3/1.0 (+1) 943 (+7%) 9mo $85,000 $90 59
4204 SE Scholl Ct 0.27mi 1/1.0 (-1) 952 (+8%) 12mo $50,000 $53 58
1 New Salem Rd 0.43mi 3/1.0 (+1) 988 (+12%) 3mo $116,000 $117 52
4522 W Correll Ct 0.66mi 2/2.0 1,008 (+14%) 9mo $172,000 $171 33

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
-1.5%
Equity multiple
0.94×
Total profit
$-1,232
Equity at exit
$11,257
10-year hold
IRR
8.2%
Equity multiple
1.63×
Total profit
$13,266
Equity at exit
$6,528

Cash invested: $21,140 (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 61607

Home prices YoY
-27.1%
Active inventory
51
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$975 medium interval (Pro) →
Mortgage (P&I)
$396
Tax from tax record
$171 /mo · $2,053/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$205
Net cashflow
$172

Break-even live

Break-even rent $758
Max offer price $75,500
Occupancy floor 77%

Sensitivity live

Price -10% $215 -5% $193 +0% $172 +5% $150 +10% $129
Rent -10% $95 -5% $133 +0% $172 +5% $210 +10% $249
Rate -1.0pp $210 -0.5pp $191 base $172 +0.5pp $152 +1.0pp $132

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
$18,875
Closing costs
$2,265
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
5817 S Adams St Bartonville, IL 2.0 1.0 768 $975 $1.27 14d 1 1.32mi

Listing history 11 events

  1. 2026-05-14
    status Pending
  2. 2026-04-23
    price $75,500
  3. 2026-03-18
    listed $89,000 Active
  4. 2019-12-09
    soldstatus $79,000
  5. 2019-12-06
    soldstatus $79,000 834-char remark
    Show marketing remark (834 chars)

    Nothing left to do but move in! This ranch style home in Bartonville has so much to offer including: 2 bedrooms plus den that could be potential 3rd bedroom or dining room, 1 full bath, detached 2 stall detached garage, fully fenced deep lot, enclosed front porch, and so much more! Almost this entire home has been updated with: newer windows, kitchen gut + remodel in 2017, bath gut + remodel in 2017, new roof on house and garage in 2017, new furnace in 2017, hardwood in 2016, new carpet and exterior doors in 2019, reverse osmosis water filtration system in 2018, updated electrical in 2019, and so much more! All kitchen appliances plus washer, dryer, shed, blinds, + utility bench in basement stay! Home already has a radon system! Basement has daylight windows. This home is a must see! Short notice showings welcome.

  6. 2019-09-19
    listed $79,900 834-char remark
    Show marketing remark (834 chars)

    Nothing left to do but move in! This ranch style home in Bartonville has so much to offer including: 2 bedrooms plus den that could be potential 3rd bedroom or dining room, 1 full bath, detached 2 stall detached garage, fully fenced deep lot, enclosed front porch, and so much more! Almost this entire home has been updated with: newer windows, kitchen gut + remodel in 2017, bath gut + remodel in 2017, new roof on house and garage in 2017, new furnace in 2017, hardwood in 2016, new carpet and exterior doors in 2019, reverse osmosis water filtration system in 2018, updated electrical in 2019, and so much more! All kitchen appliances plus washer, dryer, shed, blinds, + utility bench in basement stay! Home already has a radon system! Basement has daylight windows. This home is a must see! Short notice showings welcome.

  7. 2010-05-26
    soldstatus $75,000
  8. 2010-05-25
    soldstatus $75,000 392-char remark
    Show marketing remark (392 chars)

    NICE 2-3 BR RANCH HOME WITH MANY UPDATES INCLUDING ALL NEW WINDOWS, NEW GARAGE ROOF, NEWER KITCHEN FLOORING, A/C-'08, SOME NEW GUTTERS & SOME FRESH PAINT * LARGE 2 CAR GARAGE, PULL DOWN ATTIC STAIRS, COZY ENCLOSED FRONT PORCH & A PARTIALLY FINISHED BASMENT * OAK GROVE SCHOOLS & CONVENIENT LOCATION * ALL SIZES & DIMENSIONS APPROX. ASK ABOUT RURAL DEVOPMENT 100 % FINANCIING!

  9. 2010-01-13
    listed $79,900 392-char remark
    Show marketing remark (392 chars)

    NICE 2-3 BR RANCH HOME WITH MANY UPDATES INCLUDING ALL NEW WINDOWS, NEW GARAGE ROOF, NEWER KITCHEN FLOORING, A/C-'08, SOME NEW GUTTERS & SOME FRESH PAINT * LARGE 2 CAR GARAGE, PULL DOWN ATTIC STAIRS, COZY ENCLOSED FRONT PORCH & A PARTIALLY FINISHED BASMENT * OAK GROVE SCHOOLS & CONVENIENT LOCATION * ALL SIZES & DIMENSIONS APPROX. ASK ABOUT RURAL DEVOPMENT 100 % FINANCIING!

  10. 1998-02-27
    soldstatus $53,000
  11. 1998-02-27
    soldstatus $53,000

ⓘ 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
$2,053 · $171/mo
Projected year-2 tax
$2,053 · $171/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥105°F today · 18 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 · 3 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
$11,700
− Mortgage interest
−$4,229
− Property taxes
−$2,053
− Insurance
−$378
− Repairs & maintenance
−$936
− Management
−$936
− Depreciation
−$2,196
Taxable income
$972
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$233
After-tax cash flow
$1,828/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
Limestone Chsd 310
NCES district ID
1722950
Math proficiency
25% ▲ 5.00%
Reading proficiency
35% ▲ 4.00%
Median HH income
$49,759
Composite
28.99/100
National rank
#11932
State rank
#486 of 919 in IL

Livability — Bartonville

Score
62/100
State rank
#840
US rank
#16553

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bartonville, IL
Population (ZIP)
10,734

Population outlook (Peoria County) Hauer SSP2

Today (2025)
183,007 people
By 2030
179,643 · -1.8%
By 2040
171,782 · -6.1%
By 2050
163,508 · -10.7%
By 2075
140,178 · -23.4%
By 2100
114,493 · -37.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 4% Black 2% Hispanic / Latino 2% Asian 2%
Common ancestry
Romanian 2% Italian 2% Portuguese 2%
Foreign-born
1%
Languages at home
98% English-only · Vietnamese 1% Tagalog/Filipino 1%

Political lean MEDSL · Peoria

2024 margin
Toss-up / Even · D 51.5% · R 46.9% · Other 1.6%
2008→2024 swing
-9.2pp toward R · 2008: 13.9pp · 2024: 4.7pp
All cycles
2024: D+4.7 2020: D+6.3 2016: D+2.8 2012: D+4.4 2008: D+13.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -71.81%
Current HPI
193.6234
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

+42.5% since first listed
11 events — show timeline
  • 2026-05-14 Pending RMLSA as Distributed by MLS Grid
  • 2026-04-23 Price Changed $75,500 RMLSA as Distributed by MLS Grid
  • 2026-03-18 Listed $89,000 RMLSA as Distributed by MLS Grid
  • 2019-12-09 Sold (Public Records) $79,000 Public Records
  • 2019-12-06 Sold (MLS) $79,000 RMLSA as Distributed by MLS Grid
  • 2019-09-19 Listed $79,900 RMLSA as Distributed by MLS Grid
  • 2010-05-26 Sold (Public Records) $75,000 Public Records
  • 2010-05-25 Sold (MLS) $75,000 RMLSA as Distributed by MLS Grid
  • 2010-01-13 Listed $79,900 RMLSA as Distributed by MLS Grid
  • 1998-02-27 Sold (Public Records) $53,000 Public Records
  • 1998-02-27 Sold (Public Records) $53,000 Public Records

Property tax history

+2.7%/yr

Latest (2024): $2,053 · +8.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…