CashFlowRE
Sign in Sign up
3034 Glenwood Ave
B+ Composite 76.39
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
  • Rent growth +4.6/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$49,900

3034 Glenwood Ave · Alton, IL 62002
2 bd · 1.0 ba · 672 sqft · SingleFamily public records · 42 Days on market
Built 1945 3,998 sqft lot $74/sqft · 21% below area Est $63k · 21% under

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

Listing remarks

Cute, cozy, and move-in ready! This 2-bedroom, 1-bath home offers an enclosed porch and is ready for its next owners.

Key facts

  • Enclosed porch
  • 3,998 sq ft lot
  • Built 1945

Tags

ENCLOSED PORCH

Property features AI

Finance

  • Other: Living area reported as 672 (public records); Lot dimensions approximately 40 x 100
  • Financial info: No investor or income/expense details listed
  • HOA & community: No HOA information listed

Exterior

  • Parking: No parking details listed
  • Security: No security details listed
  • Utilities: Public water; Public sewer; Electric service by Ameren
  • Home design: Single-family residence; One story; Residential property
  • Construction: Vinyl siding; Built with a full basement
  • Exterior features: Front porch; Level lot

Interior

  • Kitchen: Kitchen on the main level
  • Bedrooms: Two bedrooms on the main level (2 total)
  • Flooring: No flooring details listed
  • Bathrooms: One full bathroom on the main level (1 total)
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Full basement
  • Laundry & utility: No specific laundry details listed

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 $50k.

Deal economics

  • At list price, monthly cash flow is $350 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($905 rent vs $50k).
  • Recommended offer: $48k (3.0% below list) — sets the bar for market timing.
  • Cap rate 14.7% vs local median 6.4% in Alton — 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 64/100 on livability (#701 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: health & safety C-, crime F, amenities D-.
  • Alton CUSD 11 (suburban): math 12% / reading 13% proficiency, ranked #544 of 620 in IL (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Alton High School (math 20% / reading 25%, grade F, #317 of 693 statewide, top 46%, 1,990 students, 0% FRL) — zoned schools average 0% FRL vs 60% district-wide (60 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+8.2%/yr); 169 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 336 units permitted in Madison County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $345 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Madison County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $14k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 2y ago; this cycle's ask has dropped $10k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $12k; list at $50k implies a 299% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $48,403 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 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 1945 — 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. 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?
  6. 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.
  7. 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.
  8. 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
1.81%
Cap rate
14.71%
Cash-on-cash
30.06%
DSCR
2.34
GRM
4.6

CMA / ARV

ARV (median comp)
$62,788
List price
$49,900
Delta
-20.53%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3006 Watalee St 0.08mi 2/1.0 720 (+7%) 7mo $35,000 $49 79
606 Anderson St 0.29mi 2/1.0 660 (-2%) 11mo $24,500 $37 75
2814 Grandview Ave 0.15mi 2/1.0 756 (+12%) 0mo $69,900 $92 72
2931 Werges Ave 0.42mi 2/1.0 675 (+0%) 11mo $29,900 $44 70
3311 Sherman St 0.41mi 2/1.0 710 (+6%) 2mo $75,000 $106 70
3409 Badley St 0.50mi 2/1.0 672 (0%) 10mo $92,000 $137 68
510 Marsh Ave 0.41mi 2/1.0 726 (+8%) 1mo $31,700 $44 66
3502 Oscar Ave 0.71mi 2/1.0 672 (0%) 2mo $105,000 $156 65
3404 Oak Dr 0.51mi 2/1.0 728 (+8%) 0mo $122,900 $169 62
2614 Denny Ave 0.51mi 2/1.0 750 (+12%) 2mo $85,000 $113 55
504 Goodfellow Ave 0.73mi 2/1.0 740 (+10%) 9mo $58,000 $78 42
3708 Coronado Dr 0.75mi 2/1.0 755 (+12%) 6mo $110,000 $146 40

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
30.4%
Equity multiple
2.36×
Total profit
$19,018
Equity at exit
$7,440
10-year hold
IRR
40.4%
Equity multiple
5.81×
Total profit
$67,145
Equity at exit
$4,314

Cash invested: $13,972 (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 62002

Home prices YoY
-33.6%
Rents YoY
8.2%
Active inventory
169
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$905 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$83 /mo · $990/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$190
Net cashflow
$350

Break-even live

Break-even rent $462
Max offer price $49,900
Occupancy floor 56%

Sensitivity live

Price -10% $378 -5% $364 +0% $350 +5% $336 +10% $322
Rent -10% $279 -5% $314 +0% $350 +5% $386 +10% $422
Rate -1.0pp $375 -0.5pp $363 base $350 +0.5pp $337 +1.0pp $324

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
$12,475
Closing costs
$1,497
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1408 Willard St Alton, IL 1.0 1.0 568 $750 $1.32 44d 1 0.21mi
806 Center St East Alton, IL 1.0 1.0 620 $675 $1.09 2d 1 1.47mi

Listing history 24 events

  1. 2026-06-18
    days on market $49,900 Active 42 DOM
  2. 2026-06-17
    days on market $49,900 Active 41 DOM
  3. 2026-06-16
    days on market $49,900 Active 40 DOM
  4. 2026-06-15
    days on market $49,900 Active 39 DOM
  5. 2026-06-13
    pricedays on market $49,900 Active 37 DOM
  6. 2026-06-09
    days on market $54,900 Active 33 DOM
  7. 2026-06-08
    days on market $54,900 Active 32 DOM
  8. 2026-06-07
    days on market $54,900 Active 31 DOM
  9. 2026-06-03
    days on market $54,900 Active 27 DOM
  10. 2026-06-02
    days on market $54,900 Active 26 DOM
  11. 2026-06-01
    days on market $54,900 Active 25 DOM
  12. 2026-05-31
    days on market $54,900 Active 24 DOM
  13. 2026-05-07
    listed $59,900 Active 117-char remark
  14. 2026-04-09
    listed $65,000 Active
  15. 2026-01-30
    price $65,000
  16. 2026-01-12
    listed $75,000 Active
  17. 2026-01-10
    historical
  18. 2024-03-05
    soldstatus Closed
  19. 2024-02-25
    status Active
  20. 2024-02-25
    price $21,500
  21. 2024-02-13
    status Pending
  22. 2024-02-06
    listed $22,000 Active
  23. 2004-10-06
    soldstatus $12,500
  24. 1999-09-21
    soldstatus $160,000

ⓘ 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
$990 · $83/mo
Projected year-2 tax
$1,061 · $88/mo
Expected delta
+$71/yr (+$6/mo · 7.2%)

ⓘ 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 5/10 Major 7 d/yr ≥106°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$10,861
− Mortgage interest
−$2,795
− Property taxes
−$990
− Insurance
−$250
− Repairs & maintenance
−$869
− Management
−$869
− Depreciation
−$1,452
Taxable income
$3,637
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$873
After-tax cash flow
$3,328/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
Alton CUSD 11
NCES district ID
1703600
Math proficiency
12% ▼ -10.00%
Reading proficiency
13% ▼ -10.00%
Median HH income
$46,257
Composite
11.34/100
National rank
#9710
State rank
#544 of 620 in IL

Livability — Alton

Score
64/100
State rank
#701
US rank
#14289

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Alton, IL
County
Madison County · 189,064 people
City population
29,543
Metro
St. Louis, MO-IL
Population (ZIP)
29,543
Household income
$61,414
Rent vs Own
34.3% rent · 65.7% own
Severe rent burden
960.0

Population outlook (Madison County) Hauer SSP2

Today (2025)
258,371 people
By 2030
251,523 · -2.7%
By 2040
233,640 · -9.6%
By 2050
213,042 · -17.5%
By 2075
165,255 · -36.0%
By 2100
123,953 · -52.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Black 20% Two or more races 6% Hispanic / Latino 2% Asian 1%
Common ancestry
Romanian 2% Lithuanian 2% Slovak 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1% Other Indo-European 1%

Political lean MEDSL · Madison

2024 margin
R (+13.3) · D 42.5% · R 55.8% · Other 1.8%
2008→2024 swing
-22.5pp toward R · 2008: 9.2pp · 2024: -13.3pp
All cycles
2024: R+13.3 2020: R+13.2 2016: R+15.6 2012: R+1.4 2008: D+9.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -98.43%
Current HPI
194.7313
Rent YoY
▲ 8.24%
Metro
St. Louis, MO-IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

-68.8% since first listed
14 events — show timeline
  • 2026-06-11 Price Changed $49,900 MARIS as Distributed by MLS Grid
  • 2026-05-28 Price Changed $54,900 MARIS as Distributed by MLS Grid
  • 2026-05-07 Listed $59,900 MARIS as Distributed by MLS Grid
  • 2026-04-09 Listed $65,000 MARIS as Distributed by MLS Grid
  • 2026-01-30 Price Changed $65,000 MARIS as Distributed by MLS Grid
  • 2026-01-12 Listed $75,000 MARIS as Distributed by MLS Grid
  • 2026-01-10 Coming Soon MARIS as Distributed by MLS Grid
  • 2024-03-05 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2024-02-25 Relisted MARIS as Distributed by MLS Grid
  • 2024-02-25 Price Changed $21,500 MARIS as Distributed by MLS Grid
  • 2024-02-13 Pending MARIS as Distributed by MLS Grid
  • 2024-02-06 Listed $22,000 MARIS as Distributed by MLS Grid
  • 2004-10-06 Sold (Public Records) $12,500 Public Records
  • 1999-09-21 Sold (Public Records) $160,000 Public Records

Property tax history

+3.9%/yr

Latest (2024): $990 · +6.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…