CashFlowRE
Sign in Sign up
202 Summit Ave
C- Composite 54.55
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 +17.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.3/10.0
  • 1% rule +4.9/10.0
  • Livability +3.8/5.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$130,000

202 Summit Ave · Glen Carbon, IL 62034
2 bd · 1.0 ba · 1,232 sqft · SingleFamily public records · 46 Days on market
Built 1930 5,662 sqft lot $106/sqft · 27% below area Est $177k · 27% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This charming bungalow-style home sits on a corner lot just steps from downtown. Featuring 3 bedrooms and 2 baths, the home welcomes you from a covered front porch into a sunny living room with a coat closet and newer carpeting. The main floor includes a bedroom with an arched opening to a 3/4 bath ensuite. The spacious kitchen provides ample cabinetry, two additional prep areas with butcher block counters, and a small pantry. A convenient laundry space and drop zone connect the kitchen to the side exterior entrance. Upstairs, you’ll find two additional bedrooms and a full bath. The exterior offers a spacious yard with a large shade tree, a Tough Shed for lawn and hobby equipment, and ample designated rocked parking. Enjoy an unbeatable walkable location near the Wood Nickel, Miner Park, the library, and popular community events like Glenfest; an excellent chance to invest in one of Glen Carbon’s most desirable areas. Home is being sold as is.

Key facts

  • 5,662 sq ft lot
  • Built 1930
  • Listed 46 days

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 $130k.

Deal economics

  • At list price, monthly cash flow is $92 ($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 $128k (1.5% below list).
  • Recommended offer: $126k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.1% vs local median 2.1% in Glen Carbon — 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 75/100 on livability (#236 in IL, #4,344 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Edwardsville CUSD 7 (suburban): math 39% / reading 36% proficiency, ranked #142 of 620 in IL (top 23%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 16% free/reduced lunch — higher-income household profile.
  • Market conditions: 114 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 336 units permitted in Madison County in 2024 (0 in 5+ unit buildings).
  • This rent is only 15% of the median local income ($101k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $899 of loan paydown is wiped out by about $4k 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.

Negotiation context

  • It's been on market 46 days — a 3% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask is 13% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $58k; list at $130k implies a 126% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $126,100 (3.0% below list)

Questions for the listing agent

  1. It's been on market 46 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 1930 — 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. 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.
  6. 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.
  7. 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
0.99%
Cap rate
7.14%
Cash-on-cash
3.02%
DSCR
1.13
GRM
8.5

CMA / ARV

ARV (median comp)
$176,882
List price
$130,000
Delta
-26.50%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
202 Summit Ave 0.00mi 3/2.0 (+1) 1,232 (0%) 0mo $130,000 $106 91
220 Summit Ave 0.06mi 2/1.0 1,171 (-5%) 12mo $130,000 $111 79
127 Collinsville St 0.18mi 3/2.0 (+1) 1,192 (-3%) 8mo $205,000 $172 70
42 Sunset Ave 0.14mi 2/1.0 1,144 (-7%) 19mo $160,000 $140 66
181 Hampton Dr 0.71mi 3/2.0 (+1) 1,232 (0%) 6mo $315,000 $256 52
204 Lake Hillcrest Dr 0.73mi 2/1.5 1,144 (-7%) 1mo $160,000 $140 51
6037 Cherokee Ave 0.69mi 3/2.0 (+1) 1,344 (+9%) 3mo $240,000 $179 41
14 Shaderest Ct 0.52mi 3/2.5 (+1) 1,396 (+13%) 9mo $279,000 $200 35

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
-11.5%
Equity multiple
0.58×
Total profit
$-15,198
Equity at exit
$19,383
10-year hold
IRR
-2.3%
Equity multiple
0.85×
Total profit
$-5,588
Equity at exit
$11,240

Cash invested: $36,400 (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 62034

Home prices YoY
-13.7%
Active inventory
114
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,281 medium interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$185 /mo · $2,215/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$269
Net cashflow
$92

Break-even live

Break-even rent $1,165
Max offer price $130,000
Occupancy floor 88%

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
$32,500
Closing costs
$3,900
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
77 Sunset Ave Glen Carbon, IL 3.0 1.0 1500 $1,395 $0.93 16d 1 0.03mi
8 Coachlight Trailer Park Glen Carbon, IL 2.0 1.0 728 $1,000 $1.37 2d 1 0.28mi
135 Appletree Ln Glen Carbon, IL 3.0 1.0 925 $1,700 $1.84 11d 1 0.89mi

Listing history 11 events

  1. 2026-05-03
    status Pending 969-char remark
    Show marketing remark (969 chars)

    This charming bungalow-style home sits on a corner lot just steps from downtown. Featuring 3 bedrooms and 2 baths, the home welcomes you from a covered front porch into a sunny living room with a coat closet and newer carpeting. The main floor includes a bedroom with an arched opening to a 3/4 bath ensuite. The spacious kitchen provides ample cabinetry, two additional prep areas with butcher block counters, and a small pantry. A convenient laundry space and drop zone connect the kitchen to the side exterior entrance. Upstairs, you’ll find two additional bedrooms and a full bath. The exterior offers a spacious yard with a large shade tree, a Tough Shed for lawn and hobby equipment, and ample designated rocked parking. Enjoy an unbeatable walkable location near the Wood Nickel, Miner Park, the library, and popular community events like Glenfest; an excellent chance to invest in one of Glen Carbon’s most desirable areas. Home is being sold as is.

  2. 2026-04-17
    price $130,000 969-char remark
    Show marketing remark (969 chars)

    This charming bungalow-style home sits on a corner lot just steps from downtown. Featuring 3 bedrooms and 2 baths, the home welcomes you from a covered front porch into a sunny living room with a coat closet and newer carpeting. The main floor includes a bedroom with an arched opening to a 3/4 bath ensuite. The spacious kitchen provides ample cabinetry, two additional prep areas with butcher block counters, and a small pantry. A convenient laundry space and drop zone connect the kitchen to the side exterior entrance. Upstairs, you’ll find two additional bedrooms and a full bath. The exterior offers a spacious yard with a large shade tree, a Tough Shed for lawn and hobby equipment, and ample designated rocked parking. Enjoy an unbeatable walkable location near the Wood Nickel, Miner Park, the library, and popular community events like Glenfest; an excellent chance to invest in one of Glen Carbon’s most desirable areas. Home is being sold as is.

  3. 2026-04-07
    status Active 969-char remark
    Show marketing remark (969 chars)

    This charming bungalow-style home sits on a corner lot just steps from downtown. Featuring 3 bedrooms and 2 baths, the home welcomes you from a covered front porch into a sunny living room with a coat closet and newer carpeting. The main floor includes a bedroom with an arched opening to a 3/4 bath ensuite. The spacious kitchen provides ample cabinetry, two additional prep areas with butcher block counters, and a small pantry. A convenient laundry space and drop zone connect the kitchen to the side exterior entrance. Upstairs, you’ll find two additional bedrooms and a full bath. The exterior offers a spacious yard with a large shade tree, a Tough Shed for lawn and hobby equipment, and ample designated rocked parking. Enjoy an unbeatable walkable location near the Wood Nickel, Miner Park, the library, and popular community events like Glenfest; an excellent chance to invest in one of Glen Carbon’s most desirable areas. Home is being sold as is.

  4. 2026-04-07
    price $150,000 969-char remark
    Show marketing remark (969 chars)

    This charming bungalow-style home sits on a corner lot just steps from downtown. Featuring 3 bedrooms and 2 baths, the home welcomes you from a covered front porch into a sunny living room with a coat closet and newer carpeting. The main floor includes a bedroom with an arched opening to a 3/4 bath ensuite. The spacious kitchen provides ample cabinetry, two additional prep areas with butcher block counters, and a small pantry. A convenient laundry space and drop zone connect the kitchen to the side exterior entrance. Upstairs, you’ll find two additional bedrooms and a full bath. The exterior offers a spacious yard with a large shade tree, a Tough Shed for lawn and hobby equipment, and ample designated rocked parking. Enjoy an unbeatable walkable location near the Wood Nickel, Miner Park, the library, and popular community events like Glenfest; an excellent chance to invest in one of Glen Carbon’s most desirable areas. Home is being sold as is.

  5. 2026-01-23
    historical Active Under Contract 969-char remark
    Show marketing remark (969 chars)

    This charming bungalow-style home sits on a corner lot just steps from downtown. Featuring 3 bedrooms and 2 baths, the home welcomes you from a covered front porch into a sunny living room with a coat closet and newer carpeting. The main floor includes a bedroom with an arched opening to a 3/4 bath ensuite. The spacious kitchen provides ample cabinetry, two additional prep areas with butcher block counters, and a small pantry. A convenient laundry space and drop zone connect the kitchen to the side exterior entrance. Upstairs, you’ll find two additional bedrooms and a full bath. The exterior offers a spacious yard with a large shade tree, a Tough Shed for lawn and hobby equipment, and ample designated rocked parking. Enjoy an unbeatable walkable location near the Wood Nickel, Miner Park, the library, and popular community events like Glenfest; an excellent chance to invest in one of Glen Carbon’s most desirable areas. Home is being sold as is.

  6. 2026-01-21
    listed $115,000 Active 969-char remark
    Show marketing remark (969 chars)

    This charming bungalow-style home sits on a corner lot just steps from downtown. Featuring 3 bedrooms and 2 baths, the home welcomes you from a covered front porch into a sunny living room with a coat closet and newer carpeting. The main floor includes a bedroom with an arched opening to a 3/4 bath ensuite. The spacious kitchen provides ample cabinetry, two additional prep areas with butcher block counters, and a small pantry. A convenient laundry space and drop zone connect the kitchen to the side exterior entrance. Upstairs, you’ll find two additional bedrooms and a full bath. The exterior offers a spacious yard with a large shade tree, a Tough Shed for lawn and hobby equipment, and ample designated rocked parking. Enjoy an unbeatable walkable location near the Wood Nickel, Miner Park, the library, and popular community events like Glenfest; an excellent chance to invest in one of Glen Carbon’s most desirable areas. Home is being sold as is.

  7. 2026-01-17
    historical $115,000 969-char remark
    Show marketing remark (969 chars)

    This charming bungalow-style home sits on a corner lot just steps from downtown. Featuring 3 bedrooms and 2 baths, the home welcomes you from a covered front porch into a sunny living room with a coat closet and newer carpeting. The main floor includes a bedroom with an arched opening to a 3/4 bath ensuite. The spacious kitchen provides ample cabinetry, two additional prep areas with butcher block counters, and a small pantry. A convenient laundry space and drop zone connect the kitchen to the side exterior entrance. Upstairs, you’ll find two additional bedrooms and a full bath. The exterior offers a spacious yard with a large shade tree, a Tough Shed for lawn and hobby equipment, and ample designated rocked parking. Enjoy an unbeatable walkable location near the Wood Nickel, Miner Park, the library, and popular community events like Glenfest; an excellent chance to invest in one of Glen Carbon’s most desirable areas. Home is being sold as is.

  8. 2000-05-09
    soldstatus $57,500
  9. 1997-10-01
    soldstatus $42,000
  10. 1996-05-21
    soldstatus $11,500
  11. 1990-08-08
    soldstatus $38,000

ⓘ 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
$2,215 · $185/mo
Projected year-2 tax
$2,583 · $215/mo
Expected delta
+$368/yr (+$31/mo · 16.6%)

ⓘ 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 5/10 Major 7 d/yr ≥107°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$15,373
− Mortgage interest
−$7,282
− Property taxes
−$2,215
− Insurance
−$650
− Repairs & maintenance
−$1,230
− Management
−$1,230
− Depreciation
−$3,782
Taxable loss
−$1,015
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$244
After-tax cash flow
$1,343/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
Edwardsville CUSD 7
NCES district ID
1713530
Math proficiency
39% ▼ -12.00%
Reading proficiency
36% ▼ -17.00%
Median HH income
$72,131
Composite
34.56/100
National rank
#5169
State rank
#142 of 620 in IL

Livability — Glen Carbon

Score
75/100
State rank
#236
US rank
#4344

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Glen Carbon, IL
County
Madison County · 189,064 people
City population
14,870
Metro
St. Louis, MO-IL
Population (ZIP)
14,870
Household income
$101,260
Rent vs Own
29.2% rent · 70.8% own
Severe rent burden
153.0

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 (83%)
Race & ethnicity
White 83% Black 8% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Romanian 4% Lithuanian 4% Italian 3%
Foreign-born
2% · Canada, China
Languages at home
97% English-only · Spanish 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
▼ -37.33%
Current HPI
235.3221
Rent YoY
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

+242.1% since first listed
11 events — show timeline
  • 2026-05-03 Pending MARIS as Distributed by MLS Grid
  • 2026-04-17 Price Changed $130,000 MARIS as Distributed by MLS Grid
  • 2026-04-07 Relisted MARIS as Distributed by MLS Grid
  • 2026-04-07 Price Changed $150,000 MARIS as Distributed by MLS Grid
  • 2026-01-23 Contingent MARIS as Distributed by MLS Grid
  • 2026-01-21 Listed $115,000 MARIS as Distributed by MLS Grid
  • 2026-01-17 Coming Soon $115,000 MARIS as Distributed by MLS Grid
  • 2000-05-09 Sold (Public Records) $57,500 Public Records
  • 1997-10-01 Sold (Public Records) $42,000 Public Records
  • 1996-05-21 Sold (Public Records) $11,500 Public Records
  • 1990-08-08 Sold (Public Records) $38,000 Public Records

Property tax history

+7.9%/yr

Latest (2024): $2,215 · +5.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…