CashFlowRE
Sign in Sign up
1918 W Clarke Ave
C+ Composite 63.7
Why this score? — see what drove the C+ 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 +25.7/30.0
  • ARV discount +12.0/15.0
  • DSCR +8.6/10.0
  • 1% rule +6.9/10.0
  • Livability +3.8/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$120,000

1918 W Clarke Ave · West Peoria, IL 61604
3 bd · 1.5 ba · 1,434 sqft · SingleFamily public records · 28 Days on market
Built 1909 6,098 sqft lot Est $133k · 10% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

SOLD ON ONE TIME SHOW.

Key facts

  • Functional kitchen
  • Large outset window
  • Formal dining room

Tags

RECENT RENOVATIONSBRIGHT LIVING ROOMFORMAL DINING ROOMVAULTED CEILINGFUNCTIONAL KITCHENLARGE OUTSET WINDOW

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; Built in 1909; Shingle roof
  • Construction: Original construction (not new)
  • Exterior features: Level lot; Lot dimensions approximately 30 x 135

Interior

  • Kitchen: Kitchen on the main level
  • Bedrooms: Three bedrooms (all on the upper level); Bedroom dimensions include: 16 x 10, 11 x 10, and 16 x 9; Egress windows in bedrooms
  • Flooring: Carpet in bedrooms and many interior rooms; Vinyl flooring in dining room and kitchen
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Central air conditioning; Forced air heating; Gas water heater
  • Interior features: Cable available; Full, partially finished basement

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/1.5-bath single-family listed at $120k.

Deal economics

  • At list price, monthly cash flow is $289 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).
  • Recommended offer: $118k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.2% vs local median 6.2% in West 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 76/100 on livability (#181 in IL, #3,474 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, commute A-; Watch: amenities 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.
  • Zoned schools: Peoria High School (math 4% / reading 7%, grade F, #609 of 693 statewide, top 88%, 1,447 students, 0% FRL) — zoned schools average 0% FRL vs 70% district-wide (70 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+2.3%/yr); 180 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; 73 units permitted in Peoria County in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($52k/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 $830 of loan paydown is wiped out by about $4k 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.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($118k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 11y 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 $44k; list at $120k implies a 173% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1909 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $118,200 (1.5% below list)

Questions for the listing agent

  1. Built in 1909 — 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. 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.
  5. 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.
  6. 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
1.19%
Cap rate
9.18%
Cash-on-cash
10.31%
DSCR
1.46
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$133,362
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1713 W Barker Ave 0.21mi 3/2.0 1,452 (+1%) 1mo $75,000 $52 86
2106 W Heading Ave 0.24mi 3/2.5 1,476 (+3%) 5mo $102,000 $69 76
2008 W Clarke Ave 0.06mi 3/2.0 1,284 (-10%) 3mo $119,000 $93 75
2026 W Heading Ave 0.22mi 3/2.0 1,565 (+9%) 0mo $137,500 $88 72
2111 W Laura Ave 0.22mi 4/2.0 (+1) 1,477 (+3%) 8mo $140,000 $95 71
1808 W Fredonia Ave 0.14mi 4/1.0 (+1) 1,340 (-7%) 8mo $48,000 $36 69
302 N Sterling Ave 0.59mi 3/1.0 1,422 (-1%) 5mo $145,000 $102 65
2611 W Belle Vista Ct 0.62mi 3/2.0 1,488 (+4%) 1mo $195,000 $131 62
2208 W Ayres Ave 0.39mi 2/1.5 (-1) 1,297 (-10%) 4mo $120,000 $93 57
2507 W Ardmore Pl 0.48mi 3/2.0 1,328 (-7%) 9mo $149,000 $112 56
2019 W Edna Ct 0.61mi 3/2.0 1,540 (+7%) 9mo $134,000 $87 50
609 N Iris Ct 0.53mi 2/1.0 (-1) 1,260 (-12%) 9mo $130,000 $103 41

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 · 2.3% rent growth · sell at horizon

5-year hold
IRR
-1.6%
Equity multiple
0.94×
Total profit
$-2,028
Equity at exit
$17,892
10-year hold
IRR
7.3%
Equity multiple
1.54×
Total profit
$17,982
Equity at exit
$10,375

Cash invested: $33,600 (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 61604

Home prices YoY
-24.6%
Rents YoY
2.3%
Active inventory
180
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,429 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$161 /mo · $1,930/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$300
Net cashflow
$289

Break-even live

Break-even rent $1,063
Max offer price $120,000
Occupancy floor 75%

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
$30,000
Closing costs
$3,600
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1723 W Fredonia Ave Peoria, IL 4.0 2.5 1219 $2,100 $1.72 13d 1 0.17mi
1816 W Callender Ave Peoria, IL 3.0 2.0 1628 $1,650 $1.01 43d 1 0.27mi
1019 N Farmington Rd Unit 1017 Peoria, IL 3.0 1.0 1304 $1,600 $1.23 43d 1 0.29mi
2601 W Kenwood Ave West Peoria, IL 3.0 1.5 1405 $1,500 $1.07 13d 1 0.54mi
102 N Cedar Ave West Peoria, IL 4.0 1.0 1272 $995 $0.78 43d 1 0.57mi
1401 W Adrian G Hinton Ave Peoria, IL 2.0 1.0 1100 $775 $0.70 43d 1 0.71mi
1540 W Kettelle St Peoria, IL 3.0 1.0 1001 $748 $0.75 13d 1 0.90mi
818 W Moss Ave Peoria, IL 2.0 2.0 1580 $1,800 $1.14 13d 1 0.96mi
1214 W Butler St Peoria, IL 4.0 1.0 1440 $795 $0.55 43d 1 1.08mi
2523 W Nebraska Ave Peoria, IL 3.0 2.0 1600 $1,450 $0.91 21d 1 1.09mi
1801 N Gentry Ln West Peoria, IL 3.0 1.0 1000 $1,650 $1.65 13d 1 1.11mi
2807 W Howett St Peoria, IL 3.0 2.0 1388 $1,550 $1.12 43d 1 1.15mi
2023 N Underhill St Peoria, IL 3.0 1.0 1050 $1,200 $1.14 13d 1 1.26mi
416 W Main St Unit A Peoria, IL 2.0 1.0 1050 $950 $0.90 43d 1 1.27mi
2116 W Proctor St Peoria, IL 2.0 1.0 912 $879 $0.96 13d 1 1.29mi
501 W Columbia Ter Unit 3 Peoria, IL 3.0 1.0 1500 $1,400 $0.93 43d 1 1.30mi
928 S Matthew St Peoria, IL 2.0 1.0 1080 $748 $0.69 13d 1 1.32mi
945 S Shelley St Peoria, IL 1.0–3.0 1.0–2.0 929 $1,025 $1.10 13d 1 1.33mi
3001 W Wiswall St Peoria, IL 2.0 1.0 1000 $1,100 $1.10 13d 1 1.40mi
3031 W Wiswall St Peoria, IL 2.0 1.0 1100 $1,100 $1.00 13d 1 1.46mi
214 Pecan St Peoria, IL 2.0 1.0 1050 $1,595 $1.52 13d 1 1.47mi
903 W Brons Ave Peoria, IL 3.0 1.0 971 $995 $1.02 43d 1 1.50mi
2320 W Garden St Peoria, IL 2.0 1.0 1096 $1,000 $0.91 43d 1 1.50mi

Listing history 21 events

  1. 2026-06-19
    days on market $120,000 Active 28 DOM
  2. 2026-06-18
    pricedays on market $120,000 Active 27 DOM
  3. 2026-06-17
    days on market $125,000 Active 26 DOM
  4. 2026-06-16
    days on market $125,000 Active 25 DOM
  5. 2026-06-15
    days on market $125,000 Active 24 DOM
  6. 2026-06-14
    days on market $125,000 Active 22 DOM
  7. 2026-06-13
    days on market $125,000 Active 21 DOM
  8. 2026-06-10
    days on market $125,000 Active 19 DOM
  9. 2026-06-09
    days on market $125,000 Active 18 DOM
  10. 2026-06-08
    days on market $125,000 Active 17 DOM
  11. 2026-06-07
    days on market $125,000 Active 16 DOM
  12. 2026-06-03
    days on market $125,000 Active 12 DOM
  13. 2026-06-02
    days on market $125,000 Active 11 DOM
  14. 2026-06-01
    days on market $125,000 Active 10 DOM
  15. 2026-05-31
    days on market $125,000 Active 9 DOM
  16. 2026-05-30
    days on market $125,000 Active 8 DOM
  17. 2026-05-22
    listed $125,000 Active
  18. 2023-06-23
    soldstatus $44,000 22-char remark
    Show marketing remark (22 chars)

    SOLD ON ONE TIME SHOW.

  19. 2023-05-24
    listed $44,000 22-char remark
    Show marketing remark (22 chars)

    SOLD ON ONE TIME SHOW.

  20. 2017-04-17
    soldstatus $42,000
  21. 2015-11-10
    listed $44,900

ⓘ 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
$1,930 · $161/mo
Projected year-2 tax
$2,327 · $194/mo
Expected delta
+$397/yr (+$33/mo · 20.6%)

ⓘ 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 · 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
$17,147
− Mortgage interest
−$6,722
− Property taxes
−$1,930
− Insurance
−$600
− Repairs & maintenance
−$1,372
− Management
−$1,372
− Depreciation
−$3,491
Taxable income
$1,661
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$399
After-tax cash flow
$3,066/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 — West Peoria

Score
76/100
State rank
#181
US rank
#3474

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
West Peoria, IL
County
Peoria County · 120,495 people
Metro
Peoria, IL
Population (ZIP)
28,313
Household income
$52,414
Rent vs Own
32.0% rent · 68.0% own
Severe rent burden
815.0

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 0.61)
Race & ethnicity
White 55% Black 29% Two or more races 10% Hispanic / Latino 7% Asian 2%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Italian 2% Slovak 1% Iranian 1%
Foreign-born
6% · Canada, China
Languages at home
92% English-only · Spanish 4% Chinese 1% French/Haitian/Cajun 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
▼ -54.15%
Current HPI
165.8838
Rent YoY
▲ 2.30%
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

+178.4% since first listed
5 events — show timeline
  • 2026-05-22 Listed $125,000 RMLSA as Distributed by MLS Grid
  • 2023-06-23 Sold (MLS) $44,000 RMLSA as Distributed by MLS Grid
  • 2023-05-24 Listed $44,000 RMLSA as Distributed by MLS Grid
  • 2017-04-17 Sold (MLS) $42,000 RMLSA as Distributed by MLS Grid
  • 2015-11-10 Listed $44,900 RMLSA as Distributed by MLS Grid

Property tax history

+44.4%/yr

Latest (2024): $1,930 · +6.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…