CashFlowRE
Sign in Sign up
727 E Jackson St
B- Composite 65.66
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 +27.9/30.0
  • 1% rule +10.0/10.0
  • DSCR +9.9/10.0
  • ARV discount +7.5/15.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$59,900

727 E Jackson St · Macomb, IL 61455
3 bd · 1.5 ba · 1,128 sqft · Townhouse public records · 500 Days on market
Built 1900 0.36 ac lot $53/sqft · 13% below area ↓ 33% since listing

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

Listing remarks MLS

This turn-of-the-century home is located on East Jackson Street on a large 90’x174’ corner lot. This home has large living spaces, a center hall with a stairway to two+ bedrooms, both large, one with a bonus room with half bath. The enclosed back porch makes a great mud room and is off the galley kitchen. The large dining room has original built-ins, and most rooms have wood floors. The home has updated newer shingles, Pex plumbing and electricity has been updated. This property, located along HWY 136, is also zoned business; a person can put in an office/retail shop or most any business. It has a lot of potential at a great price!

Key facts

  • Enclosed back porch
  • Original built-ins
  • Pex plumbing

Tags

CORNER LOTENCLOSED BACK PORCHORIGINAL BUILT-INSUPDATED SHINGLESPEX PLUMBING

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 townhouse listed at $60k.

Deal economics

  • At list price, monthly cash flow is $185 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($972 rent vs $60k).
  • Recommended offer: $53k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.0% vs local median 6.0% in Macomb — 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 70/100 on livability (#379 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B; Watch: crime D, amenities D, commute F.
  • Macomb CUSD 185 (town): math 19% / reading 26% proficiency, ranked #410 of 620 in IL (top 66%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Lincoln Elem School (math 17% / reading 12%, grade F, #1,278 of 2,056 statewide, top 65%, 548 students, 0% FRL); Edison Elementary School (math 15% / reading 22%, grade F, #438 of 665 statewide, top 67%, 432 students, 0% FRL); Macomb Senior High School (math 27% / reading 37%, grade F, #157 of 693 statewide, top 25%, 622 students, 0% FRL) — zoned schools average 0% FRL vs 40% district-wide (40 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 140 active listings in the ZIP; 1 comparable units currently listed for rent nearby.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $414 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 500 days — a 12% lower offer ($53k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 4.9% of price; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $52,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 500 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. Crime grade is D 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?
  8. 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.
  9. 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.
  10. 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
1.62%
Cap rate
10.00%
Cash-on-cash
13.24%
DSCR
1.59
GRM
5.1

CMA / ARV

ARV (median comp)
$120,460
List price
$59,900
Delta
-50.27%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
3.4%
Equity multiple
1.13×
Total profit
$2,197
Equity at exit
$8,931
10-year hold
IRR
13.1%
Equity multiple
2.05×
Total profit
$17,568
Equity at exit
$5,179

Cash invested: $16,772 (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 61455

Home prices YoY
-33.3%
Active inventory
140
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$972 medium interval (Pro) →
Mortgage (P&I)
$314
Tax from tax record
$243 /mo · $2,921/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$204
Net cashflow
$185

Break-even live

Break-even rent $737
Max offer price $59,900
Occupancy floor 76%

Sensitivity live

Price -10% $395 -5% $374 +0% $185 +5% $168 +10% $151
Rent -10% $108 -5% $147 +0% $185 +5% $223 +10% $262
Rate -1.0pp $215 -0.5pp $200 base $185 +0.5pp $170 +1.0pp $154

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
$14,975
Closing costs
$1,797
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
902 N Charles St Macomb, IL 2.0 1.5 840 $695 $0.83 45d 1 1.13mi

Listing history 25 events

  1. 2026-06-21
    days on market $59,900 Active 500 DOM
  2. 2026-06-19
    days on market $59,900 Active 498 DOM
  3. 2026-06-18
    days on market $59,900 Active 497 DOM
  4. 2026-06-17
    days on market $59,900 Active 496 DOM
  5. 2026-06-16
    days on market $59,900 Active 495 DOM
  6. 2026-06-15
    days on market $59,900 Active 494 DOM
  7. 2026-06-14
    days on market $59,900 Active 492 DOM
  8. 2026-06-12
    days on market $59,900 Active 491 DOM
  9. 2026-06-09
    days on market $59,900 Active 488 DOM
  10. 2026-06-08
    days on market $59,900 Active 487 DOM
  11. 2026-06-07
    days on market $59,900 Active 486 DOM
  12. 2026-06-04
    days on market $59,900 Active 482 DOM
  13. 2026-06-02
    days on market $59,900 Active 481 DOM
  14. 2026-06-01
    days on market $59,900 Active 480 DOM
  15. 2026-05-31
    days on market $59,900 Active 479 DOM
  16. 2026-05-31
    days on market $59,900 Active 478 DOM
  17. 2026-04-27
    price $59,900 651-char remark
    Show marketing remark (651 chars)

    This turn-of-the-century home is located on East Jackson Street on a large 90’x174’ corner lot. This home has large living spaces, a center hall with a stairway to two+ bedrooms, both large, one with a bonus room with half bath. The enclosed back porch makes a great mud room and is off the galley kitchen. The large dining room has original built-ins, and most rooms have wood floors. The home has updated newer shingles, Pex plumbing and electricity has been updated. This property, located along HWY 136, is also zoned business; a person can put in an office/retail shop or most any business. It has a lot of potential at a great price!

  18. 2026-04-15
    price $63,900 651-char remark
    Show marketing remark (651 chars)

    This turn-of-the-century home is located on East Jackson Street on a large 90’x174’ corner lot. This home has large living spaces, a center hall with a stairway to two+ bedrooms, both large, one with a bonus room with half bath. The enclosed back porch makes a great mud room and is off the galley kitchen. The large dining room has original built-ins, and most rooms have wood floors. The home has updated newer shingles, Pex plumbing and electricity has been updated. This property, located along HWY 136, is also zoned business; a person can put in an office/retail shop or most any business. It has a lot of potential at a great price!

  19. 2026-03-03
    price $65,900 651-char remark
    Show marketing remark (651 chars)

    This turn-of-the-century home is located on East Jackson Street on a large 90’x174’ corner lot. This home has large living spaces, a center hall with a stairway to two+ bedrooms, both large, one with a bonus room with half bath. The enclosed back porch makes a great mud room and is off the galley kitchen. The large dining room has original built-ins, and most rooms have wood floors. The home has updated newer shingles, Pex plumbing and electricity has been updated. This property, located along HWY 136, is also zoned business; a person can put in an office/retail shop or most any business. It has a lot of potential at a great price!

  20. 2025-10-06
    price $68,900 651-char remark
    Show marketing remark (651 chars)

    This turn-of-the-century home is located on East Jackson Street on a large 90’x174’ corner lot. This home has large living spaces, a center hall with a stairway to two+ bedrooms, both large, one with a bonus room with half bath. The enclosed back porch makes a great mud room and is off the galley kitchen. The large dining room has original built-ins, and most rooms have wood floors. The home has updated newer shingles, Pex plumbing and electricity has been updated. This property, located along HWY 136, is also zoned business; a person can put in an office/retail shop or most any business. It has a lot of potential at a great price!

  21. 2025-07-25
    price $71,900 651-char remark
    Show marketing remark (651 chars)

    This turn-of-the-century home is located on East Jackson Street on a large 90’x174’ corner lot. This home has large living spaces, a center hall with a stairway to two+ bedrooms, both large, one with a bonus room with half bath. The enclosed back porch makes a great mud room and is off the galley kitchen. The large dining room has original built-ins, and most rooms have wood floors. The home has updated newer shingles, Pex plumbing and electricity has been updated. This property, located along HWY 136, is also zoned business; a person can put in an office/retail shop or most any business. It has a lot of potential at a great price!

  22. 2025-05-27
    price $75,900 651-char remark
    Show marketing remark (651 chars)

    This turn-of-the-century home is located on East Jackson Street on a large 90’x174’ corner lot. This home has large living spaces, a center hall with a stairway to two+ bedrooms, both large, one with a bonus room with half bath. The enclosed back porch makes a great mud room and is off the galley kitchen. The large dining room has original built-ins, and most rooms have wood floors. The home has updated newer shingles, Pex plumbing and electricity has been updated. This property, located along HWY 136, is also zoned business; a person can put in an office/retail shop or most any business. It has a lot of potential at a great price!

  23. 2025-04-10
    price $79,900 651-char remark
    Show marketing remark (651 chars)

    This turn-of-the-century home is located on East Jackson Street on a large 90’x174’ corner lot. This home has large living spaces, a center hall with a stairway to two+ bedrooms, both large, one with a bonus room with half bath. The enclosed back porch makes a great mud room and is off the galley kitchen. The large dining room has original built-ins, and most rooms have wood floors. The home has updated newer shingles, Pex plumbing and electricity has been updated. This property, located along HWY 136, is also zoned business; a person can put in an office/retail shop or most any business. It has a lot of potential at a great price!

  24. 2025-02-28
    price $82,900 651-char remark
    Show marketing remark (651 chars)

    This turn-of-the-century home is located on East Jackson Street on a large 90’x174’ corner lot. This home has large living spaces, a center hall with a stairway to two+ bedrooms, both large, one with a bonus room with half bath. The enclosed back porch makes a great mud room and is off the galley kitchen. The large dining room has original built-ins, and most rooms have wood floors. The home has updated newer shingles, Pex plumbing and electricity has been updated. This property, located along HWY 136, is also zoned business; a person can put in an office/retail shop or most any business. It has a lot of potential at a great price!

  25. 2025-02-06
    listed $89,900 Active 651-char remark
    Show marketing remark (651 chars)

    This turn-of-the-century home is located on East Jackson Street on a large 90’x174’ corner lot. This home has large living spaces, a center hall with a stairway to two+ bedrooms, both large, one with a bonus room with half bath. The enclosed back porch makes a great mud room and is off the galley kitchen. The large dining room has original built-ins, and most rooms have wood floors. The home has updated newer shingles, Pex plumbing and electricity has been updated. This property, located along HWY 136, is also zoned business; a person can put in an office/retail shop or most any business. It has a lot of potential at a great price!

ⓘ 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
$2,921 · $243/mo
Projected year-2 tax
$2,921 · $243/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥107°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$11,658
− Mortgage interest
−$3,355
− Property taxes
−$2,921
− Insurance
−$300
− Repairs & maintenance
−$933
− Management
−$933
− Depreciation
−$1,743
Taxable income
$1,475
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$354
After-tax cash flow
$1,866/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
Macomb CUSD 185
NCES district ID
1723920
Math proficiency
19% ▼ -7.00%
Reading proficiency
26% ▼ -8.00%
Median HH income
$34,162
Composite
18.45/100
National rank
#8927
State rank
#410 of 620 in IL

Livability — Macomb

Score
70/100
State rank
#379
US rank
#7918

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Macomb, IL
County
McDonough County · 17,317 people
City population
17,317
Metro
Macomb, IL
Population (ZIP)
17,317
Household income
$48,679
Rent vs Own
45.1% rent · 54.9% own
Severe rent burden
1062.0

Population outlook (McDonough County) Hauer SSP2

Today (2025)
33,242 people
By 2030
33,318 · +0.2%
By 2040
33,520 · +0.8%
By 2050
33,630 · +1.2%
By 2075
33,657 · +1.2%
By 2100
33,127 · -0.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Black 9% Two or more races 5% Hispanic / Latino 5% Asian 3%
Common ancestry
Romanian 3% Italian 3% Iranian 2%
Foreign-born
4% · Canada, South Korea, China
Languages at home
94% English-only · Spanish 2% Other Indo-European 1% Russian/Polish/Slavic 1%

Political lean MEDSL · McDonough

2024 margin
R (+18.9) · D 39.7% · R 58.5% · Other 1.8%
2008→2024 swing
-24.4pp toward R · 2008: 5.6pp · 2024: -18.9pp
All cycles
2024: R+18.9 2020: R+16.6 2016: R+11.7 2012: R+1.5 2008: D+5.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -70.20%
Current HPI
140.4351
Rent YoY
Metro
Macomb, IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

-33.4% since first listed
9 events — show timeline
  • 2026-04-27 Price Changed $59,900 RMLSA as Distributed by MLS Grid
  • 2026-04-15 Price Changed $63,900 RMLSA as Distributed by MLS Grid
  • 2026-03-03 Price Changed $65,900 RMLSA as Distributed by MLS Grid
  • 2025-10-06 Price Changed $68,900 RMLSA as Distributed by MLS Grid
  • 2025-07-25 Price Changed $71,900 RMLSA as Distributed by MLS Grid
  • 2025-05-27 Price Changed $75,900 RMLSA as Distributed by MLS Grid
  • 2025-04-10 Price Changed $79,900 RMLSA as Distributed by MLS Grid
  • 2025-02-28 Price Changed $82,900 RMLSA as Distributed by MLS Grid
  • 2025-02-06 Listed $89,900 RMLSA as Distributed by MLS Grid

Property tax history

+3.6%/yr

Latest (2024): $2,921 · -2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…