CashFlowRE
Sign in Sign up
221 N York St
B Composite 74.01
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 +27.3/30.0
  • ARV discount +13.5/15.0
  • DSCR +9.5/10.0
  • 1% rule +7.4/10.0
  • Appreciation +6.6/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0

$84,900

221 N York St · Martinsville, IL 62442
2 bd · 1.0 ba · 1,273 sqft · SingleFamily · 55 Days on market
Built 1890 6,384 sqft lot Est $98k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Check out this 2 bedroom 1 bathroom home located on a large corner lot. This home features a full fenced in yard with a large carport and storage shed. Inside the home, you will find a spacious kitchen with a formal dining room. Just off of the dining room, there is a large living room. Upstairs the entire upstairs is the master bedroom. This home has all new HVAC, roof, windows and a tankless hot water heater. This home is priced to sell! Call today to check it out!

Key facts

  • New drywall
  • New pex plumbing
  • Formal dining room

Tags

SPACIOUS KITCHENFORMAL DINING ROOMPRIVATE MASTER BEDROOMNEW PEX PLUMBINGNEW DRYWALLNEW TRIM

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One and one half levels; 1-story entry
  • Construction: Vinyl siding; Shingle roof
  • Exterior features: Front porch; Rear porch; Fenced yard; Shed(s)

Interior

  • Kitchen: Dishwasher; Microwave; Range
  • Bedrooms: Total of 5 rooms (bedrooms included)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Tankless water heater; Crawl space basement
  • Laundry & utility: Washer and dryer (main level)

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 $85k.

Deal economics

  • At list price, monthly cash flow is $246 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).
  • Recommended offer: $82k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 61/100 on livability (#944 in IL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A; Watch: schools F, amenities F, commute F.
  • Martinsville CUSD 3C (rural): math 15% / reading 15% proficiency, ranked #778 of 919 in IL (top 85%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 10 active listings in the ZIP; 1 units permitted in Clark County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($587 loan paydown + $3k appreciation (3.1% local appreciation)).
  • Clark County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.1% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 55 days — a 3% lower offer ($82k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y ago; this cycle's ask has dropped $5k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $42k; list at $85k implies a 102% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $82,353 (3.0% below list)

Questions for the listing agent

  1. It's been on market 55 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 1890 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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.
  6. 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.
  7. 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
1.24%
Cap rate
9.77%
Cash-on-cash
12.41%
DSCR
1.55
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$98,021
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
309 N Ferrell St 0.25mi 3/1.0 (+1) 1,380 (+8%) 5mo $106,400 $77 65
14 E Bond St 0.09mi 3/2.0 (+1) 1,225 (-4%) 20mo $69,000 $56 64

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

3.11% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.4%
Equity multiple
2.11×
Total profit
$26,408
Equity at exit
$38,712
10-year hold
IRR
20.6%
Equity multiple
4.01×
Total profit
$71,469
Equity at exit
$60,082

Cash invested: $23,772 (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 62442

Home prices YoY
2.9%
Active inventory
10
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,050 medium interval (Pro) →
Mortgage (P&I)
$445
Tax from tax record
$103 /mo · $1,235/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$220
Net cashflow
$246

Break-even live

Break-even rent $739
Max offer price $84,900
Occupancy floor 72%

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
$21,225
Closing costs
$2,547
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 32 events

  1. 2026-06-18
    days on market $84,900 Active 55 DOM
  2. 2026-06-17
    days on market $84,900 Active 54 DOM
  3. 2026-06-16
    days on market $84,900 Active 53 DOM
  4. 2026-06-15
    days on market $84,900 Active 52 DOM
  5. 2026-06-13
    days on market $84,900 Active 50 DOM
  6. 2026-06-12
    days on market $84,900 Active 49 DOM
  7. 2026-06-09
    days on market $84,900 Active 46 DOM
  8. 2026-06-08
    days on market $84,900 Active 45 DOM
  9. 2026-06-07
    days on market $84,900 Active 44 DOM
  10. 2026-06-07
    days on market $84,900 Active 43 DOM
  11. 2026-06-04
    days on market $84,900 Active 40 DOM
  12. 2026-06-02
    pricedays on market $84,900 Active 39 DOM
  13. 2026-06-01
    days on market $89,900 Active 38 DOM
  14. 2026-05-31
    days on market $89,900 Active 37 DOM
  15. 2026-05-31
    days on market $89,900 Active 36 DOM
  16. 2026-05-18
    status Active
  17. 2026-04-28
    historical Active Under Contract
  18. 2026-04-24
    listed $89,900 Active
  19. 2024-01-29
    soldstatus $42,000 Closed 471-char remark
    Show marketing remark (471 chars)

    Check out this 2 bedroom 1 bathroom home located on a large corner lot. This home features a full fenced in yard with a large carport and storage shed. Inside the home, you will find a spacious kitchen with a formal dining room. Just off of the dining room, there is a large living room. Upstairs the entire upstairs is the master bedroom. This home has all new HVAC, roof, windows and a tankless hot water heater. This home is priced to sell! Call today to check it out!

  20. 2024-01-29
    soldstatus $42,000 Closed 471-char remark
    Show marketing remark (471 chars)

    Check out this 2 bedroom 1 bathroom home located on a large corner lot. This home features a full fenced in yard with a large carport and storage shed. Inside the home, you will find a spacious kitchen with a formal dining room. Just off of the dining room, there is a large living room. Upstairs the entire upstairs is the master bedroom. This home has all new HVAC, roof, windows and a tankless hot water heater. This home is priced to sell! Call today to check it out!

  21. 2024-01-29
    soldstatus $42,000
    Show marketing remark (471 chars)

    Check out this 2 bedroom 1 bathroom home located on a large corner lot. This home features a full fenced in yard with a large carport and storage shed. Inside the home, you will find a spacious kitchen with a formal dining room. Just off of the dining room, there is a large living room. Upstairs the entire upstairs is the master bedroom. This home has all new HVAC, roof, windows and a tankless hot water heater. This home is priced to sell! Call today to check it out!

  22. 2024-01-13
    status Pending 471-char remark
    Show marketing remark (471 chars)

    Check out this 2 bedroom 1 bathroom home located on a large corner lot. This home features a full fenced in yard with a large carport and storage shed. Inside the home, you will find a spacious kitchen with a formal dining room. Just off of the dining room, there is a large living room. Upstairs the entire upstairs is the master bedroom. This home has all new HVAC, roof, windows and a tankless hot water heater. This home is priced to sell! Call today to check it out!

  23. 2024-01-13
    status Pending 471-char remark
    Show marketing remark (471 chars)

    Check out this 2 bedroom 1 bathroom home located on a large corner lot. This home features a full fenced in yard with a large carport and storage shed. Inside the home, you will find a spacious kitchen with a formal dining room. Just off of the dining room, there is a large living room. Upstairs the entire upstairs is the master bedroom. This home has all new HVAC, roof, windows and a tankless hot water heater. This home is priced to sell! Call today to check it out!

  24. 2023-12-23
    historical Active Under Contract 471-char remark
    Show marketing remark (471 chars)

    Check out this 2 bedroom 1 bathroom home located on a large corner lot. This home features a full fenced in yard with a large carport and storage shed. Inside the home, you will find a spacious kitchen with a formal dining room. Just off of the dining room, there is a large living room. Upstairs the entire upstairs is the master bedroom. This home has all new HVAC, roof, windows and a tankless hot water heater. This home is priced to sell! Call today to check it out!

  25. 2023-12-23
    historical Contingent - Continue to Show 471-char remark
    Show marketing remark (471 chars)

    Check out this 2 bedroom 1 bathroom home located on a large corner lot. This home features a full fenced in yard with a large carport and storage shed. Inside the home, you will find a spacious kitchen with a formal dining room. Just off of the dining room, there is a large living room. Upstairs the entire upstairs is the master bedroom. This home has all new HVAC, roof, windows and a tankless hot water heater. This home is priced to sell! Call today to check it out!

  26. 2023-12-19
    price $48,000 471-char remark
    Show marketing remark (471 chars)

    Check out this 2 bedroom 1 bathroom home located on a large corner lot. This home features a full fenced in yard with a large carport and storage shed. Inside the home, you will find a spacious kitchen with a formal dining room. Just off of the dining room, there is a large living room. Upstairs the entire upstairs is the master bedroom. This home has all new HVAC, roof, windows and a tankless hot water heater. This home is priced to sell! Call today to check it out!

  27. 2023-12-19
    price $48,000 471-char remark
    Show marketing remark (471 chars)

    Check out this 2 bedroom 1 bathroom home located on a large corner lot. This home features a full fenced in yard with a large carport and storage shed. Inside the home, you will find a spacious kitchen with a formal dining room. Just off of the dining room, there is a large living room. Upstairs the entire upstairs is the master bedroom. This home has all new HVAC, roof, windows and a tankless hot water heater. This home is priced to sell! Call today to check it out!

  28. 2023-12-04
    price $50,000 471-char remark
    Show marketing remark (471 chars)

    Check out this 2 bedroom 1 bathroom home located on a large corner lot. This home features a full fenced in yard with a large carport and storage shed. Inside the home, you will find a spacious kitchen with a formal dining room. Just off of the dining room, there is a large living room. Upstairs the entire upstairs is the master bedroom. This home has all new HVAC, roof, windows and a tankless hot water heater. This home is priced to sell! Call today to check it out!

  29. 2023-11-20
    price $52,500 471-char remark
    Show marketing remark (471 chars)

    Check out this 2 bedroom 1 bathroom home located on a large corner lot. This home features a full fenced in yard with a large carport and storage shed. Inside the home, you will find a spacious kitchen with a formal dining room. Just off of the dining room, there is a large living room. Upstairs the entire upstairs is the master bedroom. This home has all new HVAC, roof, windows and a tankless hot water heater. This home is priced to sell! Call today to check it out!

  30. 2023-11-20
    price $52,500 471-char remark
    Show marketing remark (471 chars)

    Check out this 2 bedroom 1 bathroom home located on a large corner lot. This home features a full fenced in yard with a large carport and storage shed. Inside the home, you will find a spacious kitchen with a formal dining room. Just off of the dining room, there is a large living room. Upstairs the entire upstairs is the master bedroom. This home has all new HVAC, roof, windows and a tankless hot water heater. This home is priced to sell! Call today to check it out!

  31. 2023-11-06
    listed $55,000 Active 471-char remark
    Show marketing remark (471 chars)

    Check out this 2 bedroom 1 bathroom home located on a large corner lot. This home features a full fenced in yard with a large carport and storage shed. Inside the home, you will find a spacious kitchen with a formal dining room. Just off of the dining room, there is a large living room. Upstairs the entire upstairs is the master bedroom. This home has all new HVAC, roof, windows and a tankless hot water heater. This home is priced to sell! Call today to check it out!

  32. 2023-11-06
    listed $55,000 Active 471-char remark
    Show marketing remark (471 chars)

    Check out this 2 bedroom 1 bathroom home located on a large corner lot. This home features a full fenced in yard with a large carport and storage shed. Inside the home, you will find a spacious kitchen with a formal dining room. Just off of the dining room, there is a large living room. Upstairs the entire upstairs is the master bedroom. This home has all new HVAC, roof, windows and a tankless hot water heater. This home is priced to sell! Call today to check it out!

ⓘ 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
$1,235 · $103/mo
Projected year-2 tax
$1,581 · $132/mo
Expected delta
+$346/yr (+$29/mo · 28.0%)

ⓘ 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 4/10 Moderate 7 d/yr ≥104°F today · 19 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
$12,599
− Mortgage interest
−$4,756
− Property taxes
−$1,235
− Insurance
−$424
− Repairs & maintenance
−$1,008
− Management
−$1,008
− Depreciation
−$2,470
Taxable income
$1,698
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$407
After-tax cash flow
$2,543/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
Martinsville CUSD 3C
NCES district ID
1724900
Math proficiency
15% ▬ 0.00%
Reading proficiency
15% ▼ -5.00%
Median HH income
$45,654
Composite
16.8/100
National rank
#14220
State rank
#778 of 919 in IL

Livability — Martinsville

Score
61/100
State rank
#944
US rank
#18392

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Martinsville, IL
Population (ZIP)
2,629

Population outlook (Clark County) Hauer SSP2

Today (2025)
14,978 people
By 2030
14,380 · -4.0%
By 2040
13,135 · -12.3%
By 2050
11,920 · -20.4%
By 2075
9,254 · -38.2%
By 2100
6,737 · -55.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 3%
Common ancestry
Lithuanian 1% Iranian 1% Italian 1%
Foreign-born
1%
Languages at home
99% English-only · Other Indo-European 1%

Political lean MEDSL · Clark

2024 margin
Solid R (+51.2) · D 23.5% · R 74.7% · Other 1.8%
2008→2024 swing
-43.2pp toward R · 2008: -8.1pp · 2024: -51.2pp
All cycles
2024: R+51.2 2020: R+50.7 2016: R+47.9 2012: R+32.5 2008: R+8.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.11%
Current HPI
110.8748
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

+63.5% since first listed
17 events — show timeline
  • 2026-05-18 Relisted CIBR
  • 2026-04-28 Contingent CIBR
  • 2026-04-24 Listed $89,900 CIBR
  • 2024-01-29 Sold (Public Records) $42,000 Public Records
  • 2024-01-29 Sold (MLS) $42,000 CIBR
  • 2024-01-29 Sold (MLS) $42,000 MRED as Distributed by MLS Grid
  • 2024-01-13 Pending MRED as Distributed by MLS Grid
  • 2024-01-13 Pending CIBR
  • 2023-12-23 Contingent CIBR
  • 2023-12-23 Contingent MRED as Distributed by MLS Grid
  • 2023-12-19 Price Changed $48,000 MRED as Distributed by MLS Grid
  • 2023-12-19 Price Changed $48,000 CIBR
  • 2023-12-04 Price Changed $50,000 CIBR
  • 2023-11-20 Price Changed $52,500 MRED as Distributed by MLS Grid
  • 2023-11-20 Price Changed $52,500 CIBR
  • 2023-11-06 Listed $55,000 CIBR
  • 2023-11-06 Listed $55,000 MRED as Distributed by MLS Grid

Property tax history

+5.0%/yr

Latest (2024): $1,235 · +293.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…