CashFlowRE
Sign in Sign up
4511 N Constantine Ave
C- Composite 54.88
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 +19.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.0/10.0
  • 1% rule +5.6/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$125,000

4511 N Constantine Ave · Peoria Heights, IL 61616
2 bd · 1.0 ba · 672 sqft · SingleFamily public records · 2 Days on market
Built 1940 4,080 sqft lot $186/sqft · 46% above area Est $171k · 27% under

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

Listing remarks

Searching for an affordable home in Peoria Heights? Welcome to 4511 N. Constantine, a move-in-ready ranch, offering updated finishes, a finished basement, fenced yard, and a prime location. This charming ranch-style home features 2 bedrooms, 1 full bath, and 672 square feet on the main level, plus an additional 672 finished square feet in the basement, providing flexible space for a family room, home office, workout area, or extra storage. Built in 1940, the home blends character with valuable modern updates. The kitchen has been refreshed with new countertops, new backsplash, new flooring, new sink, and new appliances, creating a clean and functional space for everyday living. Outside, enj

Key facts

  • 4,080 sq ft lot
  • 2 garage spots
  • Built 1940

Property features AI

Exterior

  • Parking: Detached 2-car garage; On-street parking; Alley access; Paved parking areas
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Built in 1940
  • Construction: Shingle roof
  • Exterior features: Fenced yard; Level lot; Paved road access

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Refrigerator
  • Bedrooms: 2 bedrooms (one main-level bedroom ~12 x 9, one main-level bedroom ~11 x 8)
  • Flooring: Laminate flooring in some rooms; Carpet in some rooms; Tile in basement areas
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air conditioning; Forced air heating; Gas water heater
  • Interior features: Cable available; Ceiling fan(s); Radon mitigation system; Finished full basement
  • Laundry & utility: Washer; Dryer; Basement laundry room (tile floor, approx. 6 x 10)

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 $125k.

Deal economics

  • At list price, monthly cash flow is $134 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $125k).

Location & tenants

  • Location reads 62/100 on livability (#886 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A-, health & safety B+; Watch: crime F, amenities F, commute F.
  • Peoria Heights CUSD 325 (suburban): math 8% / reading 15% proficiency, ranked #560 of 620 in IL (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Peoria Heights Grade School (math 7% / reading 14%, grade F, #1,473 of 2,056 statewide, top 72%, 546 students, 0% FRL); Peoria Heights High School (math 15% / reading 24%, grade F, #379 of 693 statewide, top 57%, 208 students, 0% FRL) — zoned schools average 0% FRL vs 50% district-wide (50 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 32 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $864 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

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 22y 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 $88k; 41% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $125,000

Questions for the listing agent

  1. Built in 1940 — 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. 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?
  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
1.06%
Cap rate
7.58%
Cash-on-cash
4.58%
DSCR
1.20
GRM
7.9

CMA / ARV

ARV (median comp)
$170,714
List price
$125,000
Delta
-26.78%
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
1408 E Moneta Ave 0.13mi 2/1.0 624 (-7%) 5mo $115,000 $184 78
3824 N Dayton Ave 0.56mi 2/1.0 672 (0%) 6mo $65,000 $97 68
1315 E Rouse Ave 0.32mi 2/1.0 700 (+4%) 12mo $77,500 $111 68
4415 N Constantine Ave 0.12mi 2/1.0 744 (+11%) 12mo $129,900 $175 67
3824 N Ashton Ave 0.58mi 2/1.0 676 (+1%) 10mo $90,000 $133 64
911 E Moneta Ave 0.52mi 2/1.0 720 (+7%) 0mo $95,000 $132 63
1400 E Seiberling Ave 0.13mi 1/1.0 (-1) 728 (+8%) 14mo $117,500 $161 63
3900 N Dayton Ave 0.55mi 2/1.0 672 (0%) 16mo $84,400 $126 62
1401 E Rouse Ave 0.31mi 2/2.0 704 (+5%) 19mo $25,000 $36 58
1107 E Hines Ave 0.52mi 2/1.0 620 (-8%) 10mo $95,000 $153 54
4100 N Illinois Dr 0.69mi 2/1.0 736 (+10%) 5mo $77,000 $105 48
3915 N Dayton Ave 0.51mi 2/1.0 581 (-14%) 8mo $60,000 $103 47

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
-9.1%
Equity multiple
0.67×
Total profit
$-11,695
Equity at exit
$18,638
10-year hold
IRR
0.4%
Equity multiple
1.03×
Total profit
$972
Equity at exit
$10,808

Cash invested: $35,000 (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 61616

Home prices YoY
-31.0%
Active inventory
32
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,320 high interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$202 /mo · $2,420/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$277
Net cashflow
$134

Break-even live

Break-even rent $1,151
Max offer price $125,000
Occupancy floor 85%

Sensitivity live

Price -10% $204 -5% $169 +0% $134 +5% $98 +10% $63
Rent -10% $29 -5% $82 +0% $134 +5% $186 +10% $238
Rate -1.0pp $197 -0.5pp $165 base $134 +0.5pp $101 +1.0pp $68

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
$31,250
Closing costs
$3,750
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
811 E Lake Ave Peoria Heights, IL 2.0 1.0 576 $875 $1.52 16d 1 0.60mi
4914 N Best St Peoria Heights, IL 2.0 1.0 720 $1,200 $1.67 46d 1 0.88mi
249 E Oak Cliff Ct Unit 4 Peoria, IL 2.0 1.0 600 $800 $1.33 16d 1 1.08mi
4809 Knoxville Ave Apt 2C Peoria, IL 1.0 1.0 700 $850 $1.21 23d 1 1.30mi
4809 Knoxville Ave Unit 4819 4B, 5A, & 5B Peoria, IL 3.0 2.0 700 $1,800 $2.57 16d 1 1.30mi

Listing history 15 events

  1. 2026-05-12
    status Pending 1312-char remark
  2. 2026-05-09
    listed $125,000 Active 1312-char remark
  3. 2026-05-05
    historical $125,000 1312-char remark
  4. 2021-08-06
    historical
  5. 2021-08-06
    historical
  6. 2016-10-17
    soldstatus $88,500
  7. 2016-10-14
    soldstatus $88,500
  8. 2016-08-22
    listed $89,900
  9. 2013-09-04
    listed
  10. 2007-03-14
    soldstatus $82,500
  11. 2007-01-12
    listed $82,500
  12. 2004-09-27
    soldstatus $71,500
  13. 2004-09-24
    soldstatus $71,500
  14. 2004-08-12
    listed $74,900
  15. 2000-10-03
    soldstatus $62,500

ⓘ 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
$2,420 · $202/mo
Projected year-2 tax
$2,629 · $219/mo
Expected delta
+$209/yr (+$17/mo · 8.6%)

ⓘ 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 ≥104°F today · 17 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
$15,842
− Mortgage interest
−$7,002
− Property taxes
−$2,420
− Insurance
−$625
− Repairs & maintenance
−$1,267
− Management
−$1,267
− Depreciation
−$3,636
Taxable loss
−$376
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$90
After-tax cash flow
$1,694/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 Heights CUSD 325
NCES district ID
1731270
Math proficiency
8% ▼ -3.00%
Reading proficiency
15% ▼ -6.00%
Median HH income
$44,878
Composite
10.35/100
National rank
#9788
State rank
#560 of 620 in IL

Livability — Peoria Heights

Score
62/100
State rank
#886
US rank
#17272

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Peoria Heights, IL
County
Peoria County · 120,495 people
City population
5,825
Metro
Peoria, IL
Population (ZIP)
5,825
Household income
$60,099
Rent vs Own
33.6% rent · 66.4% own
Severe rent burden
82.0

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
Predominantly White (87%)
Race & ethnicity
White 87% Black 4% Two or more races 4% Hispanic / Latino 3% Asian 3%
Common ancestry
Iranian 5% Italian 2% Slovak 2%
Foreign-born
5% · Canada, South Korea
Languages at home
93% English-only · Chinese 2% Spanish 2% Other Indo-European 2%

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
▼ -78.59%
Current HPI
175.1102
Rent YoY
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

+100.0% since first listed
17 events — show timeline
  • 2026-05-12 Pending RMLSA as Distributed by MLS Grid
  • 2026-05-09 Listed $125,000 RMLSA as Distributed by MLS Grid
  • 2026-05-05 Coming Soon $125,000 RMLSA as Distributed by MLS Grid
  • 2021-08-06 Listing Removed RMLSA as Distributed by MLS Grid
  • 2021-08-06 Listing Removed RMLSA as Distributed by MLS Grid
  • 2016-10-17 Sold (Public Records) $88,500 Public Records
  • 2016-10-14 Sold (MLS) $88,500 RMLSA as Distributed by MLS Grid
  • 2016-08-22 Listed $89,900 RMLSA as Distributed by MLS Grid
  • 2013-11-03 Listing Removed MARMLS
  • 2013-09-04 Listed RMLSA as Distributed by MLS Grid
  • 2013-05-03 Listed $86,900 MARMLS
  • 2007-03-14 Sold (MLS) $82,500 RMLSA as Distributed by MLS Grid
  • 2007-01-12 Listed $82,500 RMLSA as Distributed by MLS Grid
  • 2004-09-27 Sold (Public Records) $71,500 Public Records
  • 2004-09-24 Sold (MLS) $71,500 RMLSA as Distributed by MLS Grid
  • 2004-08-12 Listed $74,900 RMLSA as Distributed by MLS Grid
  • 2000-10-03 Sold (Public Records) $62,500 Public Records

Property tax history

+3.2%/yr

Latest (2025): $2,420 · +1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…