CashFlowRE
Sign in Sign up
287 Fulton Pl
D+ Composite 49.6
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 +19.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.2/10.0
  • 1% rule +5.7/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$65,000

287 Fulton Pl · Canton, IL 61520
2 bd · 1.0 ba · 1,280 sqft · Other public records · 13 Days on market
Built 1906

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 1.5-story brick home offering 2 bedrooms with potential for additional bedroom space on the second floor. This home features timeless character with pocket doors and a walk-in pantry with original cabinetry. Recent updates include new flooring and an improved front porch, enhancing both comfort and curb appeal. Roof tear-off completed within the last 7 years. Functional layout with room to grow?perfect for a variety of buyers. Conveniently located near local amenities

Key facts

  • Improved front porch
  • Pocket doors
  • New flooring

Tags

BRICK HOMEPOCKET DOORSWALK-IN PANTRYORIGINAL CABINETRYNEW FLOORINGIMPROVED FRONT PORCH

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 other listed at $65k.

Deal economics

  • At list price, monthly cash flow is $76 ($916/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($698 rent vs $65k).

Location & tenants

  • Location reads 72/100 on livability (#318 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, schools F, amenities F.
  • Canton Union SD 66 (town): math 19% / reading 23% proficiency, ranked #417 of 620 in IL (top 67%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 102 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 14 units permitted in Fulton County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Fulton County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 15y 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 $40k; list at $65k implies a 62% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1906 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $65,000

Questions for the listing agent

  1. Built in 1906 — 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. 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?
  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
1.07%
Cap rate
7.70%
Cash-on-cash
5.03%
DSCR
1.22
GRM
7.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-8.4%
Equity multiple
0.69×
Total profit
$-5,645
Equity at exit
$9,692
10-year hold
IRR
1.1%
Equity multiple
1.08×
Total profit
$1,451
Equity at exit
$5,620

Cash invested: $18,200 (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 61520

Active inventory
102
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$698 medium interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$107 /mo · $1,286/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$147
Net cashflow
$76

Break-even live

Break-even rent $601
Max offer price $65,000
Occupancy floor 84%

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
$16,250
Closing costs
$1,950
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
1100 W Locust St Unit 32 Canton, IL 3.0 2.0 952 $698 $0.73 13d 1 1.32mi

Listing history 7 events

  1. 2026-05-05
    status Pending 481-char remark
    Show marketing remark (481 chars)

    Charming 1.5-story brick home offering 2 bedrooms with potential for additional bedroom space on the second floor. This home features timeless character with pocket doors and a walk-in pantry with original cabinetry. Recent updates include new flooring and an improved front porch, enhancing both comfort and curb appeal. Roof tear-off completed within the last 7 years. Functional layout with room to grow?perfect for a variety of buyers. Conveniently located near local amenities

  2. 2026-04-22
    listed $65,000 Active 481-char remark
    Show marketing remark (481 chars)

    Charming 1.5-story brick home offering 2 bedrooms with potential for additional bedroom space on the second floor. This home features timeless character with pocket doors and a walk-in pantry with original cabinetry. Recent updates include new flooring and an improved front porch, enhancing both comfort and curb appeal. Roof tear-off completed within the last 7 years. Functional layout with room to grow?perfect for a variety of buyers. Conveniently located near local amenities

  3. 2023-06-16
    soldstatus $40,000 Closed 271-char remark
    Show marketing remark (271 chars)

    Charming 1.5 story brick home! 2 beds with plenty of room to add at least one more bedroom on the 2nd floor! Original hardwood floors, pocket doors and a walk in pantry with original cabinetry. Roof was a tear off 5 yrs ago. Priced to sell, this home will not last long!

  4. 2023-05-16
    status Pending 271-char remark
    Show marketing remark (271 chars)

    Charming 1.5 story brick home! 2 beds with plenty of room to add at least one more bedroom on the 2nd floor! Original hardwood floors, pocket doors and a walk in pantry with original cabinetry. Roof was a tear off 5 yrs ago. Priced to sell, this home will not last long!

  5. 2023-05-09
    listed $45,000 Active 271-char remark
    Show marketing remark (271 chars)

    Charming 1.5 story brick home! 2 beds with plenty of room to add at least one more bedroom on the 2nd floor! Original hardwood floors, pocket doors and a walk in pantry with original cabinetry. Roof was a tear off 5 yrs ago. Priced to sell, this home will not last long!

  6. 2012-07-20
    soldstatus $45,900
  7. 2011-04-01
    listed $45,900

ⓘ 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
$1,286 · $107/mo
Projected year-2 tax
$1,381 · $115/mo
Expected delta
+$95/yr (+$8/mo · 7.4%)

ⓘ 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 (unshaded) · 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 · 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
$8,376
− Mortgage interest
−$3,641
− Property taxes
−$1,286
− Insurance
−$325
− Repairs & maintenance
−$670
− Management
−$670
− Depreciation
−$1,891
Taxable loss
−$107
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$26
After-tax cash flow
$942/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
Canton Union SD 66
NCES district ID
1708280
Math proficiency
19% ▼ -10.00%
Reading proficiency
23% ▼ -12.00%
Median HH income
$42,657
Composite
18.03/100
National rank
#8980
State rank
#417 of 620 in IL

Livability — Canton

Score
72/100
State rank
#318
US rank
#6313

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Canton, IL
Population (ZIP)
16,098

Population outlook (Fulton County) Hauer SSP2

Today (2025)
33,356 people
By 2030
32,144 · -3.6%
By 2040
29,518 · -11.5%
By 2050
26,775 · -19.7%
By 2075
19,972 · -40.1%
By 2100
13,580 · -59.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Black 5% Hispanic / Latino 4% Two or more races 4% Native American 1%
Common ancestry
Slovak 3% Lithuanian 1% Romanian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Fulton

2024 margin
Strong R (+23.8) · D 37.1% · R 60.9% · Other 2.0%
2008→2024 swing
-45.2pp toward R · 2008: 21.3pp · 2024: -23.8pp
All cycles
2024: R+23.8 2020: R+20.1 2016: R+15.1 2012: D+11.1 2008: D+21.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -88.00%
Current HPI
123.8086
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

+41.6% since first listed
7 events — show timeline
  • 2026-05-05 Pending RMLSA as Distributed by MLS Grid
  • 2026-04-22 Listed $65,000 RMLSA as Distributed by MLS Grid
  • 2023-06-16 Sold (MLS) $40,000 RMLSA as Distributed by MLS Grid
  • 2023-05-16 Pending RMLSA as Distributed by MLS Grid
  • 2023-05-09 Listed $45,000 RMLSA as Distributed by MLS Grid
  • 2012-07-20 Sold (MLS) $45,900 RMLSA as Distributed by MLS Grid
  • 2011-04-01 Listed $45,900 RMLSA as Distributed by MLS Grid

Property tax history

+5.5%/yr

Latest (2024): $1,286 · -9.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…