CashFlowRE
Sign in Sign up
7919 N Illinois St
B- Composite 67.77
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 +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$66,000

7919 N Illinois St · Caseyville, IL 62232
2 bd · 2.0 ba · 672 sqft · SingleFamily public records · 38 Days on market
Built 1936 1.11 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Well maintained 2 bed 1 bath home on over 1 acre. Large 1 car finished garage. Nice size deck perfect for entertaining. New flooring 2021, new Kitchen counter tops, back splash, sink and refrigerator.

Key facts

  • Large lot
  • Full basement
  • 2 decks

Tags

LARGE LOTFULL BASEMENT2 DECKSBACKING UP TO THE WOODS

Property features AI

Finance

  • Other: Living area listed as 672 (public records)

Exterior

  • Parking: Attached 1-car garage
  • Utilities: Public water; Aerobic septic system; Electricity connected (Ameren)
  • Home design: Single-family residence; One level
  • Construction: Frame construction; Architectural shingle roof
  • Exterior features: Property sits on approximately 1.11 acres; Adjoins wooded area

Interior

  • Kitchen: Kitchen on the main level
  • Bedrooms: 2 bedrooms on the main level
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Unfinished basement; Adjoins wooded area

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/2.0-bath single-family listed at $66k.

Deal economics

  • At list price, monthly cash flow is $255 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $66k).
  • Recommended offer: $64k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.9% vs local median 3.3% in Caseyville — 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 74/100 on livability (#241 in IL, #4,389 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: health & safety C-, amenities F.
  • Collinsville CUSD 10 (suburban): math 14% / reading 20% proficiency, ranked #465 of 620 in IL (top 75%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Collinsville High School (math 16% / reading 21%, grade F, #427 of 693 statewide, top 62%, 1,978 students, 0% FRL) — zoned schools average 0% FRL vs 52% district-wide (52 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 50 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 783 units permitted in St. Clair County in 2024 (378 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $456 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • St. Clair County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y 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 $52k; 27% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 2.9% of price; built in 1936 — 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 $64,020 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 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 1936 — 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. 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. 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.
  7. 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.
  8. 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
1.52%
Cap rate
10.93%
Cash-on-cash
16.55%
DSCR
1.74
GRM
5.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
7.7%
Equity multiple
1.30×
Total profit
$5,601
Equity at exit
$9,841
10-year hold
IRR
17.1%
Equity multiple
2.41×
Total profit
$26,037
Equity at exit
$5,706

Cash invested: $18,480 (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 62232

Active inventory
50
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,000 medium interval (Pro) →
Mortgage (P&I)
$346
Tax from tax record
$162 /mo · $1,938/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$210
Net cashflow
$255

Break-even live

Break-even rent $677
Max offer price $66,000
Occupancy floor 70%

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
$16,500
Closing costs
$1,980
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1003 S Morrison Ave Unit IB-23 Collinsville, IL 1.0 1.0 700 $1,000 $1.43 10d 1 1.36mi
1003 S Morrison Ave Unit IB-37 Collinsville, IL 1.0 1.0 700 $1,000 $1.43 2d 1 1.36mi

Listing history 23 events

  1. 2026-06-18
    days on market $66,000 Active 38 DOM
  2. 2026-06-17
    days on market $66,000 Active 37 DOM
  3. 2026-06-16
    days on market $66,000 Active 36 DOM
  4. 2026-06-15
    days on market $66,000 Active 35 DOM
  5. 2026-06-13
    days on market $66,000 Active 33 DOM
  6. 2026-06-13
    days on market $66,000 Active 32 DOM
  7. 2026-06-09
    days on market $66,000 Active 29 DOM
  8. 2026-06-08
    days on market $66,000 Active 28 DOM
  9. 2026-06-07
    days on market $66,000 Active 27 DOM
  10. 2026-06-05
    days on market $66,000 Active 24 DOM
  11. 2026-06-03
    days on market $66,000 Active 23 DOM
  12. 2026-06-02
    days on market $66,000 Active 22 DOM
  13. 2026-06-01
    days on market $66,000 Active 21 DOM
  14. 2026-05-31
    days on market $66,000 Active 20 DOM
  15. 2026-05-18
    status Active
  16. 2026-04-13
    status Pending
  17. 2026-04-02
    listed $66,000 Active
  18. 2022-04-04
    soldstatus Closed 200-char remark
    Show marketing remark (200 chars)

    Well maintained 2 bed 1 bath home on over 1 acre. Large 1 car finished garage. Nice size deck perfect for entertaining. New flooring 2021, new Kitchen counter tops, back splash, sink and refrigerator.

  19. 2022-03-04
    historical Active Under Contract 200-char remark
    Show marketing remark (200 chars)

    Well maintained 2 bed 1 bath home on over 1 acre. Large 1 car finished garage. Nice size deck perfect for entertaining. New flooring 2021, new Kitchen counter tops, back splash, sink and refrigerator.

  20. 2022-03-01
    price $122,500 200-char remark
    Show marketing remark (200 chars)

    Well maintained 2 bed 1 bath home on over 1 acre. Large 1 car finished garage. Nice size deck perfect for entertaining. New flooring 2021, new Kitchen counter tops, back splash, sink and refrigerator.

  21. 2022-01-31
    listed $132,500 Active 200-char remark
    Show marketing remark (200 chars)

    Well maintained 2 bed 1 bath home on over 1 acre. Large 1 car finished garage. Nice size deck perfect for entertaining. New flooring 2021, new Kitchen counter tops, back splash, sink and refrigerator.

  22. 1989-03-03
    soldstatus $52,000
  23. 1989-03-03
    soldstatus $52,000

ⓘ 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
$1,938 · $162/mo
Projected year-2 tax
$1,938 · $162/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 FEMA zone X · 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 2 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
$12,000
− Mortgage interest
−$3,697
− Property taxes
−$1,938
− Insurance
−$330
− Repairs & maintenance
−$960
− Management
−$960
− Depreciation
−$1,920
Taxable income
$2,195
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$527
After-tax cash flow
$2,532/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
Collinsville CUSD 10
NCES district ID
1710650
Math proficiency
14% ▼ -9.00%
Reading proficiency
20% ▼ -7.00%
Median HH income
$52,504
Composite
15.65/100
National rank
#9288
State rank
#465 of 620 in IL

Livability — Caseyville

Score
74/100
State rank
#241
US rank
#4389

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
7,480
Population (ZIP)
7,480

Population outlook (St. Clair County) Hauer SSP2

Today (2025)
250,366 people
By 2030
240,511 · -3.9%
By 2040
217,391 · -13.2%
By 2050
192,699 · -23.0%
By 2075
140,637 · -43.8%
By 2100
100,499 · -59.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (66%)
Race & ethnicity
White 66% Hispanic / Latino 18% Black 9% Two or more races 9%
Hispanic origin (detail)
Mexican 14% Puerto Rican 2%
Common ancestry
Lithuanian 4% Romanian 3% Portuguese 3%
Foreign-born
4% · Canada
Languages at home
89% English-only · Spanish 10%

Political lean MEDSL · St. Clair

2024 margin
Lean D (+7.9) · D 53.0% · R 45.1% · Other 1.8%
2008→2024 swing
-14.6pp toward R · 2008: 22.4pp · 2024: 7.9pp
All cycles
2024: D+7.9 2020: D+8.7 2016: D+5.6 2012: D+14.5 2008: D+22.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -83.21%
Current HPI
124.0291
Rent YoY
Metro
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

+26.9% since first listed
9 events — show timeline
  • 2026-05-18 Relisted MARIS as Distributed by MLS Grid
  • 2026-04-13 Pending MARIS as Distributed by MLS Grid
  • 2026-04-02 Listed $66,000 MARIS as Distributed by MLS Grid
  • 2022-04-04 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2022-03-04 Contingent MARIS as Distributed by MLS Grid
  • 2022-03-01 Price Changed $122,500 MARIS as Distributed by MLS Grid
  • 2022-01-31 Listed $132,500 MARIS as Distributed by MLS Grid
  • 1989-03-03 Sold (Public Records) $52,000 Public Records
  • 1989-03-03 Sold (Public Records) $52,000 Public Records

Property tax history

+5.1%/yr

Latest (2024): $1,938 · +8.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…