CashFlowRE
Sign in Sign up
206 E 4th St
D Composite 44.69
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 +17.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.5/10.0
  • 1% rule +4.7/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$135,000

206 E 4th St · Streator, IL 61364
3 bd · 1.0 ba · 816 sqft · SingleFamily public records · 87 Days on market
Built 1941 0.26 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 bedroom, 1.5 story home with a 2 car garage situated on a large lot on Streator's north side. On the main level, this home showcases an updated kitchen, spacious living room, main level master bedroom, and a full bathroom. On the 2nd level, you find 2 more bedrooms and plenty of storage space. In the finished full basement, there is a wet bar in the large bonus room, laundry room with a washer, dryer, utility sink, and table, and a storage room with shelving. The amenities continue outside, where in the large backyard you find a spacious covered deck, a gazebo with a swing situated around a fire pit, storage shed, and mature trees providing plenty of shade. Topping off the appeal of this home is the 2 car heated and air conditioned garage, so you won't have to worry about getting into a cold or hot vehicle. Come see for yourself this home's attraction!

Key facts

  • Firepit
  • Wet bar
  • Main floor master

Tags

UPDATED KITCHENMAIN FLOOR MASTERPARTIALLY FINISHED BASEMENTWET BARCOVERED BACK DECKFIREPIT

Property features AI

Finance

  • Other: Parcel number 3324300030; Lot dimensions roughly 75 x 150 (lot about 0.25–0.49 acre); Lot size per county records
  • HOA & community: No master association fee required

Exterior

  • Parking: Two-car garage (detached, heated, owned); Concrete driveway; Total parking for six vehicles
  • Utilities: Public water; Public sewer; Electric service with fuses
  • Home design: Detached single-family home; 1.5-story design; Fee simple ownership; School bus service available; Estimated living area
  • Construction: Built approximately 81–90 years ago; Aluminum siding; Asphalt roof; Block foundation; Home built before 1978
  • Exterior features: Deck

Interior

  • Kitchen: Kitchen with island (12 x 13); Range; Dishwasher; Refrigerator; Bar fridge
  • Bedrooms: Three bedrooms total; Master bedroom on main level (10 x 11); Two additional bedrooms on second level (each 10 x 12)
  • Flooring: Carpet in foyer, living room, master bedroom, and second-level bedrooms
  • Bathrooms: One full bathroom
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Seven total rooms; Partially finished full basement; Bonus room in basement; Combined dining and living area
  • Laundry & utility: Basement laundry room (5 x 15); Washer; Dryer; Water softener

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 3-bed/1.0-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $105 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $131k (3.1% below list).
  • Recommended offer: $127k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 63/100 on livability (#752 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B+; Watch: schools F, amenities F, commute F.
  • Streator Twp Hsd 40 (town): math 11% / reading 19% proficiency, ranked #513 of 620 in IL (top 83%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 87 active listings in the ZIP; 82 units permitted in LaSalle County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • LaSalle County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 87 days — a 6% lower offer ($127k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 3y 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 $100k; 35% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1941 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $126,900 (6.0% below list)

Questions for the listing agent

  1. It's been on market 87 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1941 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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 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
0.97%
Cap rate
7.23%
Cash-on-cash
3.34%
DSCR
1.15
GRM
8.6

CMA / ARV

ARV (on-the-fly)
$89,760
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
210 E 1st St 0.26mi 2/1.0 (-1) 804 (-2%) 0mo $82,000 $102 80
1204 N Park St 0.45mi 2/1.0 (-1) 800 (-2%) 10mo $88,000 $110 63
120 W 3rd St 0.24mi 3/1.0 936 (+15%) 12mo $140,000 $150 54
1006 N Vermillion St 0.58mi 2/1.0 (-1) 762 (-7%) 20mo $110,000 $144 41
608 E Bronson St 0.55mi 2/2.0 (-1) 888 (+9%) 13mo $162,500 $183 40
1408 N Wasson St 0.32mi 2/1.0 (-1) 936 (+15%) 23mo $62,500 $67 37
604 E 4th St 0.31mi 2/1.5 (-1) 936 (+15%) 22mo $107,575 $115 36
511 W Boys St 0.71mi 2/1.0 (-1) 700 (-14%) 6mo $68,250 $98 33
702 W 1st St 0.67mi 2/1.0 (-1) 936 (+15%) 18mo $80,500 $86 24

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
-11.0%
Equity multiple
0.60×
Total profit
$-15,167
Equity at exit
$20,129
10-year hold
IRR
-1.8%
Equity multiple
0.88×
Total profit
$-4,521
Equity at exit
$11,672

Cash invested: $37,800 (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 61364

Home prices YoY
-31.1%
Active inventory
87
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,309 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$164 /mo · $1,974/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$275
Net cashflow
$105

Break-even live

Break-even rent $1,176
Max offer price $135,000
Occupancy floor 87%

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
$33,750
Closing costs
$4,050
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 30 events

  1. 2026-06-19
    days on market $135,000 Active 87 DOM
  2. 2026-06-18
    days on market $135,000 Active 86 DOM
  3. 2026-06-17
    days on market $135,000 Active 85 DOM
  4. 2026-06-16
    days on market $135,000 Active 84 DOM
  5. 2026-06-15
    days on market $135,000 Active 83 DOM
  6. 2026-06-14
    days on market $135,000 Active 81 DOM
  7. 2026-06-12
    days on market $135,000 Active 80 DOM
  8. 2026-06-09
    days on market $135,000 Active 77 DOM
  9. 2026-06-08
    days on market $135,000 Active 76 DOM
  10. 2026-06-07
    days on market $135,000 Active 75 DOM
  11. 2026-06-05
    days on market $135,000 Active 72 DOM
  12. 2026-06-03
    days on market $135,000 Active 71 DOM
  13. 2026-06-02
    days on market $135,000 Active 70 DOM
  14. 2026-06-01
    days on market $135,000 Active 69 DOM
  15. 2026-05-31
    days on market $135,000 Active 68 DOM
  16. 2026-05-30
    days on market $135,000 Active 67 DOM
  17. 2026-05-21
    price $135,000
  18. 2026-04-16
    status Active
  19. 2026-04-06
    historical Contingent - Continue to Show
  20. 2026-03-25
    listed $140,000 Active
  21. 2023-12-19
    soldstatus $100,000
  22. 2023-12-18
    soldstatus $100,000 Closed 866-char remark
    Show marketing remark (866 chars)

    3 bedroom, 1.5 story home with a 2 car garage situated on a large lot on Streator's north side. On the main level, this home showcases an updated kitchen, spacious living room, main level master bedroom, and a full bathroom. On the 2nd level, you find 2 more bedrooms and plenty of storage space. In the finished full basement, there is a wet bar in the large bonus room, laundry room with a washer, dryer, utility sink, and table, and a storage room with shelving. The amenities continue outside, where in the large backyard you find a spacious covered deck, a gazebo with a swing situated around a fire pit, storage shed, and mature trees providing plenty of shade. Topping off the appeal of this home is the 2 car heated and air conditioned garage, so you won't have to worry about getting into a cold or hot vehicle. Come see for yourself this home's attraction!

  23. 2023-12-11
    status Pending 866-char remark
    Show marketing remark (866 chars)

    3 bedroom, 1.5 story home with a 2 car garage situated on a large lot on Streator's north side. On the main level, this home showcases an updated kitchen, spacious living room, main level master bedroom, and a full bathroom. On the 2nd level, you find 2 more bedrooms and plenty of storage space. In the finished full basement, there is a wet bar in the large bonus room, laundry room with a washer, dryer, utility sink, and table, and a storage room with shelving. The amenities continue outside, where in the large backyard you find a spacious covered deck, a gazebo with a swing situated around a fire pit, storage shed, and mature trees providing plenty of shade. Topping off the appeal of this home is the 2 car heated and air conditioned garage, so you won't have to worry about getting into a cold or hot vehicle. Come see for yourself this home's attraction!

  24. 2023-11-10
    historical Contingent - Continue to Show 866-char remark
    Show marketing remark (866 chars)

    3 bedroom, 1.5 story home with a 2 car garage situated on a large lot on Streator's north side. On the main level, this home showcases an updated kitchen, spacious living room, main level master bedroom, and a full bathroom. On the 2nd level, you find 2 more bedrooms and plenty of storage space. In the finished full basement, there is a wet bar in the large bonus room, laundry room with a washer, dryer, utility sink, and table, and a storage room with shelving. The amenities continue outside, where in the large backyard you find a spacious covered deck, a gazebo with a swing situated around a fire pit, storage shed, and mature trees providing plenty of shade. Topping off the appeal of this home is the 2 car heated and air conditioned garage, so you won't have to worry about getting into a cold or hot vehicle. Come see for yourself this home's attraction!

  25. 2023-10-26
    status Active 866-char remark
    Show marketing remark (866 chars)

    3 bedroom, 1.5 story home with a 2 car garage situated on a large lot on Streator's north side. On the main level, this home showcases an updated kitchen, spacious living room, main level master bedroom, and a full bathroom. On the 2nd level, you find 2 more bedrooms and plenty of storage space. In the finished full basement, there is a wet bar in the large bonus room, laundry room with a washer, dryer, utility sink, and table, and a storage room with shelving. The amenities continue outside, where in the large backyard you find a spacious covered deck, a gazebo with a swing situated around a fire pit, storage shed, and mature trees providing plenty of shade. Topping off the appeal of this home is the 2 car heated and air conditioned garage, so you won't have to worry about getting into a cold or hot vehicle. Come see for yourself this home's attraction!

  26. 2023-10-24
    historical Contingent - Continue to Show 866-char remark
    Show marketing remark (866 chars)

    3 bedroom, 1.5 story home with a 2 car garage situated on a large lot on Streator's north side. On the main level, this home showcases an updated kitchen, spacious living room, main level master bedroom, and a full bathroom. On the 2nd level, you find 2 more bedrooms and plenty of storage space. In the finished full basement, there is a wet bar in the large bonus room, laundry room with a washer, dryer, utility sink, and table, and a storage room with shelving. The amenities continue outside, where in the large backyard you find a spacious covered deck, a gazebo with a swing situated around a fire pit, storage shed, and mature trees providing plenty of shade. Topping off the appeal of this home is the 2 car heated and air conditioned garage, so you won't have to worry about getting into a cold or hot vehicle. Come see for yourself this home's attraction!

  27. 2023-10-19
    status Active 866-char remark
    Show marketing remark (866 chars)

    3 bedroom, 1.5 story home with a 2 car garage situated on a large lot on Streator's north side. On the main level, this home showcases an updated kitchen, spacious living room, main level master bedroom, and a full bathroom. On the 2nd level, you find 2 more bedrooms and plenty of storage space. In the finished full basement, there is a wet bar in the large bonus room, laundry room with a washer, dryer, utility sink, and table, and a storage room with shelving. The amenities continue outside, where in the large backyard you find a spacious covered deck, a gazebo with a swing situated around a fire pit, storage shed, and mature trees providing plenty of shade. Topping off the appeal of this home is the 2 car heated and air conditioned garage, so you won't have to worry about getting into a cold or hot vehicle. Come see for yourself this home's attraction!

  28. 2023-10-12
    historical Contingent - Continue to Show 866-char remark
    Show marketing remark (866 chars)

    3 bedroom, 1.5 story home with a 2 car garage situated on a large lot on Streator's north side. On the main level, this home showcases an updated kitchen, spacious living room, main level master bedroom, and a full bathroom. On the 2nd level, you find 2 more bedrooms and plenty of storage space. In the finished full basement, there is a wet bar in the large bonus room, laundry room with a washer, dryer, utility sink, and table, and a storage room with shelving. The amenities continue outside, where in the large backyard you find a spacious covered deck, a gazebo with a swing situated around a fire pit, storage shed, and mature trees providing plenty of shade. Topping off the appeal of this home is the 2 car heated and air conditioned garage, so you won't have to worry about getting into a cold or hot vehicle. Come see for yourself this home's attraction!

  29. 2023-10-06
    listed $105,000 Active 866-char remark
    Show marketing remark (866 chars)

    3 bedroom, 1.5 story home with a 2 car garage situated on a large lot on Streator's north side. On the main level, this home showcases an updated kitchen, spacious living room, main level master bedroom, and a full bathroom. On the 2nd level, you find 2 more bedrooms and plenty of storage space. In the finished full basement, there is a wet bar in the large bonus room, laundry room with a washer, dryer, utility sink, and table, and a storage room with shelving. The amenities continue outside, where in the large backyard you find a spacious covered deck, a gazebo with a swing situated around a fire pit, storage shed, and mature trees providing plenty of shade. Topping off the appeal of this home is the 2 car heated and air conditioned garage, so you won't have to worry about getting into a cold or hot vehicle. Come see for yourself this home's attraction!

  30. 2011-12-09
    soldstatus $51,500

ⓘ 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
$1,974 · $164/mo
Projected year-2 tax
$2,519 · $210/mo
Expected delta
+$545/yr (+$45/mo · 27.6%)

ⓘ 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 ≥104°F today · 17 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 · 1 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
$15,703
− Mortgage interest
−$7,562
− Property taxes
−$1,974
− Insurance
−$675
− Repairs & maintenance
−$1,256
− Management
−$1,256
− Depreciation
−$3,927
Taxable loss
−$948
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$228
After-tax cash flow
$1,488/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
Streator Twp Hsd 40
NCES district ID
1738100
Math proficiency
11% ▼ -4.00%
Reading proficiency
19% ▼ -1.00%
Median HH income
$43,002
Composite
13.07/100
National rank
#9561
State rank
#513 of 620 in IL

Livability — Streator

Score
63/100
State rank
#752
US rank
#15266

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Streator, IL
County
La Salle County · 41,676 people
City population
17,963
Metro
Ottawa, IL
Population (ZIP)
17,963
Household income
$59,060
Rent vs Own
29.8% rent · 70.2% own
Severe rent burden
450.0

Population outlook (LaSalle County) Hauer SSP2

Today (2025)
107,080 people
By 2030
104,196 · -2.7%
By 2040
97,413 · -9.0%
By 2050
90,294 · -15.7%
By 2075
76,252 · -28.8%
By 2100
61,339 · -42.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Hispanic / Latino 11% Two or more races 4% Black 3%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Romanian 3% Lithuanian 2% Slovak 2%
Foreign-born
3% · Canada
Languages at home
93% English-only · Spanish 6%

Political lean MEDSL · LaSalle

2024 margin
R (+18.5) · D 40.1% · R 58.6% · Other 1.3%
2008→2024 swing
-29.6pp toward R · 2008: 11.1pp · 2024: -18.5pp
All cycles
2024: R+18.5 2020: R+14.3 2016: R+14.4 2012: R+0.4 2008: D+11.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -105.28%
Current HPI
233.5533
Rent YoY
Metro
Ottawa, IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

+162.1% since first listed
14 events — show timeline
  • 2026-05-21 Price Changed $135,000 MRED as Distributed by MLS Grid
  • 2026-04-16 Relisted MRED as Distributed by MLS Grid
  • 2026-04-06 Contingent MRED as Distributed by MLS Grid
  • 2026-03-25 Listed $140,000 MRED as Distributed by MLS Grid
  • 2023-12-19 Sold (Public Records) $100,000 Public Records
  • 2023-12-18 Sold (MLS) $100,000 MRED as Distributed by MLS Grid
  • 2023-12-11 Pending MRED as Distributed by MLS Grid
  • 2023-11-10 Contingent MRED as Distributed by MLS Grid
  • 2023-10-26 Relisted MRED as Distributed by MLS Grid
  • 2023-10-24 Contingent MRED as Distributed by MLS Grid
  • 2023-10-19 Relisted MRED as Distributed by MLS Grid
  • 2023-10-12 Contingent MRED as Distributed by MLS Grid
  • 2023-10-06 Listed $105,000 MRED as Distributed by MLS Grid
  • 2011-12-09 Sold (Public Records) $51,500 Public Records

Property tax history

+12.6%/yr

Latest (2024): $1,974 · +375.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…