CashFlowRE
Sign in Sign up
626 Haungs Ave
B- Composite 68.11
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$65,000

626 Haungs Ave · Peoria, IL 61603
3 bd · 1.0 ba · 1,289 sqft · SingleFamily public records · 69 Days on market
Built 1920 4,356 sqft lot $50/sqft · 91% above area

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

Listing remarks MLS

Discover this inviting and well-maintained residence located at 626 Haungs Ave. This property offers a seamless blend of classic character and functional updates, featuring a bright and spacious layout highlighted by large windows that create a sun-drenched atmosphere throughout the living spaces. The modern kitchen provides ample cabinetry and counter space, while the owner’s suite offers a comfortable and private retreat. Outside, the property includes a private backyard perfect for outdoor relaxation. This property is conveniently located near local amenities with easy access to major roadways, ensuring a desirable location for any occupant. It is currently a high-performing investment, generating $1,225 in monthly rent with a lease in place through September. To respect the current residents, the property is tenant-occupied and a 24-hour notice is strictly required for all showings. Whether you are looking to expand your portfolio or secure a beautiful property with immediate cash flow, this home represents a professional and solid opportunity in the heart of Peoria.

Key facts

  • 4,356 sq ft lot
  • Parking
  • Built 1920

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 $65k.

Deal economics

  • At list price, monthly cash flow is $355 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Recommended offer: $61k (6.0% below list) — sets the bar for market timing.
  • Cap rate 12.9% 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; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 14d 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).

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.
  • 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 $18k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 69 days — a 6% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y 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 $36k; list at $65k implies a 78% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $61,100 (6.0% below list)

Questions for the listing agent

  1. It's been on market 69 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 1920 — 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. 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?
  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
1.60%
Cap rate
12.85%
Cash-on-cash
23.43%
DSCR
2.04
GRM
5.2

CMA / ARV

ARV (median comp)
$34,015
List price
$65,000
Delta
91.09%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
520 Alexander Ave 0.08mi 2/1.0 (-1) 1,260 (-2%) 9mo $13,000 $10 80
1712 NE Monroe St 0.65mi 3/1.0 1,280 (-1%) 1mo $55,000 $43 68
805 Abington St 0.49mi 2/1.0 (-1) 1,344 (+4%) 6mo $52,500 $39 60
509 SW Camblin Ave 0.27mi 3/1.0 1,134 (-12%) 9mo $15,000 $13 60
2624 N Prospect Rd 0.69mi 2/1.0 (-1) 1,260 (-2%) 0mo $74,500 $59 59
1110 E Arcadia Ave 0.74mi 3/1.0 1,268 (-2%) 10mo $90,000 $71 54
3419 NE Adams St 0.51mi 2/1.0 (-1) 1,175 (-9%) 6mo $63,000 $54 51
2714 N Prospect Rd 0.73mi 3/1.5 1,336 (+4%) 10mo $80,000 $60 50
1618 NE Madison Ave 0.74mi 3/1.0 1,380 (+7%) 5mo $31,750 $23 50
2327 N Prospect Rd 0.69mi 2/1.0 (-1) 1,224 (-5%) 6mo $79,990 $65 50
522 Homestead Ave 0.47mi 4/1.0 (+1) 1,111 (-14%) 7mo $73,000 $66 44
1619 NE Glendale Ave 0.72mi 2/1.0 (-1) 1,098 (-15%) 5mo $45,000 $41 32

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
17.1%
Equity multiple
1.69×
Total profit
$12,637
Equity at exit
$9,692
10-year hold
IRR
26.0%
Equity multiple
3.33×
Total profit
$42,379
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 61603

Home prices YoY
-31.8%
Rents YoY
3.5%
Active inventory
104
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,038 high interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$97 /mo · $1,165/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$218
Net cashflow
$355

Break-even live

Break-even rent $589
Max offer price $65,000
Occupancy floor 61%

Sensitivity live

Price -10% $392 -5% $374 +0% $355 +5% $337 +10% $319
Rent -10% $273 -5% $314 +0% $355 +5% $396 +10% $437
Rate -1.0pp $388 -0.5pp $372 base $355 +0.5pp $338 +1.0pp $321

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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
526 Fairholm Ave Peoria, IL 3.0 2.0 1174 $925 $0.79 44d 1 0.19mi
2302 NE Monroe St Peoria, IL 3.0 1.0 1100 $875 $0.80 14d 1 0.26mi
2121 N Prospect Rd Peoria, IL 3.0 1.0 946 $802 $0.85 14d 1 0.67mi
506 Caroline St Unit B Peoria, IL 2.0 1.0 1000 $900 $0.90 14d 1 0.87mi
505 E Virginia Ave Peoria, IL 2.0 2.0 1204 $758 $0.63 14d 1 1.26mi
308 E Archer Ave Peoria, IL 3.0 1.0 1444 $950 $0.66 14d 1 1.35mi
901 NE Glen Oak Ave Unit 2 Peoria, IL 3.0 1.0 1120 $1,200 $1.07 21d 1 1.36mi
1806 N Peoria Ave Peoria, IL 4.0 1.5 1668 $894 $0.54 14d 1 1.44mi

Listing history 16 events

  1. 2026-06-15
    days on market $65,000 Active 69 DOM
  2. 2026-06-14
    days on market $65,000 Active 67 DOM
  3. 2026-06-13
    days on market $65,000 Active 66 DOM
  4. 2026-06-10
    days on market $65,000 Active 64 DOM
  5. 2026-06-09
    days on market $65,000 Active 63 DOM
  6. 2026-06-08
    days on market $65,000 Active 62 DOM
  7. 2026-06-07
    days on market $65,000 Active 61 DOM
  8. 2026-06-03
    days on market $65,000 Active 57 DOM
  9. 2026-06-02
    days on market $65,000 Active 56 DOM
  10. 2026-06-01
    days on market $65,000 Active 55 DOM
  11. 2026-05-31
    days on market $65,000 Active 54 DOM
  12. 2026-05-30
    days on market $65,000 Active 53 DOM
  13. 2026-04-06
    listed $65,000 Active 1094-char remark
    Show marketing remark (1094 chars)

    Discover this inviting and well-maintained residence located at 626 Haungs Ave. This property offers a seamless blend of classic character and functional updates, featuring a bright and spacious layout highlighted by large windows that create a sun-drenched atmosphere throughout the living spaces. The modern kitchen provides ample cabinetry and counter space, while the owner’s suite offers a comfortable and private retreat. Outside, the property includes a private backyard perfect for outdoor relaxation. This property is conveniently located near local amenities with easy access to major roadways, ensuring a desirable location for any occupant. It is currently a high-performing investment, generating $1,225 in monthly rent with a lease in place through September. To respect the current residents, the property is tenant-occupied and a 24-hour notice is strictly required for all showings. Whether you are looking to expand your portfolio or secure a beautiful property with immediate cash flow, this home represents a professional and solid opportunity in the heart of Peoria.

  14. 2022-02-01
    price $1,200
  15. 2021-10-01
    soldstatus $36,500 370-char remark
    Show marketing remark (370 chars)

    Come take a look at this move in ready 4 bedroom home, right in the heart of Peoria! This home features a NEW kitchen w/ new cabinets, countertops and flooring! New flooring throughout the house! Large family room w/ tall ceilings. Half bath on the main level just off the kitchen. Updated Furnace, Plumbing etc... 2 bedrooms do not have closets. Come take a look today!

  16. 2021-08-20
    listed $39,900 370-char remark
    Show marketing remark (370 chars)

    Come take a look at this move in ready 4 bedroom home, right in the heart of Peoria! This home features a NEW kitchen w/ new cabinets, countertops and flooring! New flooring throughout the house! Large family room w/ tall ceilings. Half bath on the main level just off the kitchen. Updated Furnace, Plumbing etc... 2 bedrooms do not have closets. Come take a look today!

ⓘ 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
$1,165 · $97/mo
Projected year-2 tax
$1,320 · $110/mo
Expected delta
+$155/yr (+$13/mo · 13.3%)

ⓘ 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
$12,461
− Mortgage interest
−$3,641
− Property taxes
−$1,165
− Insurance
−$325
− Repairs & maintenance
−$997
− Management
−$997
− Depreciation
−$1,891
Taxable income
$3,445
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$827
After-tax cash flow
$3,437/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

+62.9% since first listed
4 events — show timeline
  • 2026-04-06 Listed $65,000 RMLSA as Distributed by MLS Grid
  • 2022-02-01 Price Changed $1,200 RENT.
  • 2021-10-01 Sold (MLS) $36,500 RMLSA as Distributed by MLS Grid
  • 2021-08-20 Listed $39,900 RMLSA as Distributed by MLS Grid

Property tax history

+2.6%/yr

Latest (2024): $1,165 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…