CashFlowRE
Sign in Sign up
733 E Mcclure Ave
B+ Composite 75.61
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.7/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$79,900

733 E Mcclure Ave · Peoria, IL 61603
4 bd · 1.5 ba · 1,714 sqft · SingleFamily public records · 19 Days on market
Built 1926 6,250 sqft lot $47/sqft · 33% below area Est $118k · 33% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Coming soon - Welcome to this spacious 4-bedroom home offering a 2-car garage, a beautiful fireplace, and updated water heater and furnace—giving you both comfort and confidence in your new home.

Key facts

  • 6,250 sq ft lot
  • 2 garage spots
  • Built 1926

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 4-bed/1.5-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $357 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Recommended offer: $79k (1.5% below list) — sets the bar for market timing.
  • Cap rate 11.7% vs local median 5.6% in Peoria — 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 73/100 on livability (#270 in IL) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D+, schools F, crime F.
  • Peoria SD 150 (urban): math 11% / reading 14% proficiency, ranked #554 of 620 in IL (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.5%/yr); 104 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 73 units permitted in Peoria County in 2024 (0 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($42k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.
  • Peoria County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.5% rent growth), your $22k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($79k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 20y ago; this cycle's ask is 23% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: built in 1926 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $78,701 (1.5% below list)

Questions for the listing agent

  1. Built in 1926 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
1.51%
Cap rate
11.66%
Cash-on-cash
19.17%
DSCR
1.85
GRM
5.5

CMA / ARV

ARV (median comp)
$118,434
List price
$79,900
Delta
-45.12%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
904 E Seneca Pl 0.21mi 3/1.5 (-1) 1,765 (+3%) 2mo $107,000 $61 78
301 E Thrush Ave 0.39mi 3/1.5 (-1) 1,716 (+0%) 2mo $102,000 $59 75
704 E Lasalle St 0.72mi 4/1.0 1,706 (-0%) 1mo $41,000 $24 63
118 E Archer Ave 0.43mi 5/2.0 (+1) 1,828 (+7%) 1mo $73,000 $40 61
1101 E Elmhurst Ave 0.67mi 3/2.0 (-1) 1,690 (-1%) 0mo $150,000 $89 59
714 E Kansas St 0.46mi 3/1.5 (-1) 1,538 (-10%) 2mo $26,666 $17 55
220 E Frye St 0.53mi 3/2.0 (-1) 1,842 (+8%) 3mo $56,500 $31 54
2704 N Prospect Rd 0.51mi 3/2.0 (-1) 1,549 (-10%) 0mo $110,000 $71 53
135 W Hanssler Pl 0.57mi 3/2.5 (-1) 1,812 (+6%) 3mo $165,000 $91 53
1826 N California Ave 0.59mi 3/1.5 (-1) 1,564 (-9%) 1mo $34,900 $22 52
1620 N Wisconsin Ave 0.75mi 3/1.5 (-1) 1,488 (-13%) 1mo $90,000 $60 37
309 W Hanssler PI 0.70mi 3/1.0 (-1) 1,468 (-14%) 1mo $25,000 $17 36

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 · 3.49% rent growth · sell at horizon

5-year hold
IRR
11.7%
Equity multiple
1.47×
Total profit
$10,463
Equity at exit
$11,913
10-year hold
IRR
21.1%
Equity multiple
2.84×
Total profit
$41,092
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 61603

Home prices YoY
-31.8%
Rents YoY
3.5%
Active inventory
104
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,208 high interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$144 /mo · $1,731/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$254
Net cashflow
$357

Break-even live

Break-even rent $755
Max offer price $79,900
Occupancy floor 65%

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
308 E Archer Ave Peoria, IL 3.0 1.0 1444 $950 $0.66 13d 1 0.32mi
1806 N Peoria Ave Peoria, IL 4.0 1.5 1668 $894 $0.54 13d 1 0.71mi
901 NE Glen Oak Ave Unit 2 Peoria, IL 3.0 1.0 1120 $1,200 $1.07 20d 1 0.94mi
814 W McClure Ave Peoria, IL 3.0 1.0 1148 $1,100 $0.96 43d 1 1.09mi
2302 NE Monroe St Peoria, IL 3.0 1.0 1100 $875 $0.80 13d 1 1.10mi
913 W McClure Ave Peoria, IL 3.0 1.0 1400 $1,200 $0.86 20d 1 1.18mi
526 Fairholm Ave Peoria, IL 3.0 2.0 1174 $925 $0.79 43d 1 1.20mi
501 W Columbia Ter Unit 3 Peoria, IL 3.0 1.0 1500 $1,400 $0.93 43d 1 1.30mi
2023 N Underhill St Peoria, IL 3.0 1.0 1050 $1,200 $1.14 13d 1 1.45mi

Listing history 27 events

  1. 2026-06-19
    days on market $79,900 Active 19 DOM
  2. 2026-06-18
    price $79,900 Active 18 DOM
  3. 2026-06-18
    days on market $84,900 Active 18 DOM
  4. 2026-06-17
    days on market $84,900 Active 17 DOM
  5. 2026-06-16
    days on market $84,900 Active 16 DOM
  6. 2026-06-15
    days on market $84,900 Active 15 DOM
  7. 2026-06-14
    days on market $84,900 Active 13 DOM
  8. 2026-06-13
    days on market $84,900 Active 12 DOM
  9. 2026-06-10
    pricedays on market $84,900 Active 10 DOM
  10. 2026-06-09
    days on market $89,900 Active 9 DOM
  11. 2026-06-08
    days on market $89,900 Active 8 DOM
  12. 2026-06-07
    days on market $89,900 Active 7 DOM
  13. 2026-06-03
    days on market $89,900 Active 3 DOM
  14. 2026-06-02
    days on market $89,900 Active 2 DOM
  15. 2026-05-31
    pricedays on marketlisting id $89,900 Active 1 DOM
  16. 2026-05-31
    days on market $65,000 Active 217 DOM
  17. 2026-05-30
    days on market $65,000 Active 216 DOM
  18. 2026-05-17
    historical $89,900 201-char remark
    Show marketing remark (201 chars)

    Coming soon - Welcome to this spacious 4-bedroom home offering a 2-car garage, a beautiful fireplace, and updated water heater and furnace—giving you both comfort and confidence in your new home.

  19. 2025-10-26
    listed $65,000 Active 658-char remark
    Show marketing remark (658 chars)

    Excellent Investment or Starter Home Opportunity! This solid 4-bedroom, 1.5-bath home offers timeless character and strong rental or resale potential. Featuring original woodwork, doors, and crown molding throughout, this property blends classic craftsmanship with modern convenience. Enjoy ample built-in storage, a workbench in the unfinished basement, and washer/dryer hookups for either gas or electric. All appliances, water softener, and reverse osmosis system are included plus updated smart thermostat for added efficiency. With great bones and endless potential, this home is ideal for investors, landlords, or handy buyers. Home will be sold as is.

  20. 2008-08-13
    soldstatus $76,000
  21. 2008-08-13
    soldstatus $76,000
  22. 2008-03-26
    listed $81,000
  23. 2006-08-09
    soldstatus $75,000
  24. 2006-08-04
    soldstatus $75,000
  25. 2006-06-13
    listed $79,500
  26. 2006-01-27
    soldstatus $29,900
  27. 2006-01-03
    listed $29,900

ⓘ 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
$1,731 · $144/mo
Projected year-2 tax
$1,772 · $148/mo
Expected delta
+$41/yr (+$3/mo · 2.4%)

ⓘ 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 3/10 Moderate 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
$14,492
− Mortgage interest
−$4,476
− Property taxes
−$1,731
− Insurance
−$400
− Repairs & maintenance
−$1,159
− Management
−$1,159
− Depreciation
−$2,324
Taxable income
$3,242
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$778
After-tax cash flow
$3,511/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
Peoria SD 150
NCES district ID
1731230
Math proficiency
11% ▼ -5.00%
Reading proficiency
14% ▼ -4.00%
Median HH income
$41,951
Composite
10.92/100
National rank
#9751
State rank
#554 of 620 in IL

Livability — Peoria

Score
73/100
State rank
#270
US rank
#5096

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Peoria, IL
County
Peoria County · 120,495 people
City population
114,670
Metro
Peoria, IL
Population (ZIP)
15,356
Household income
$41,618
Rent vs Own
47.1% rent · 52.9% own
Severe rent burden
849.0

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
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
Black 43% White 36% Two or more races 12% Hispanic / Latino 10% Asian 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Italian 2% Slovak 1% Lithuanian 1%
Foreign-born
7% · Canada
Languages at home
91% English-only · Spanish 6% 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
▼ -65.98%
Current HPI
141.5343
Rent YoY
▲ 3.49%
Metro
Peoria, IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

+200.7% since first listed
10 events — show timeline
  • 2026-05-17 Coming Soon $89,900 RMLSA as Distributed by MLS Grid
  • 2025-10-26 Listed $65,000 ForSaleByOwner.com
  • 2008-08-13 Sold (Public Records) $76,000 Public Records
  • 2008-08-13 Sold (MLS) $76,000 RMLSA as Distributed by MLS Grid
  • 2008-03-26 Listed $81,000 RMLSA as Distributed by MLS Grid
  • 2006-08-09 Sold (Public Records) $75,000 Public Records
  • 2006-08-04 Sold (MLS) $75,000 RMLSA as Distributed by MLS Grid
  • 2006-06-13 Listed $79,500 RMLSA as Distributed by MLS Grid
  • 2006-01-27 Sold (MLS) $29,900 RMLSA as Distributed by MLS Grid
  • 2006-01-03 Listed $29,900 RMLSA as Distributed by MLS Grid

Property tax history

+0.4%/yr

Latest (2024): $1,731 · +7.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…