CashFlowRE
Sign in Sign up
224 Vine St
D- Composite 39.32
Why this score? — see what drove the D- 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).

  • ARV discount +12.1/15.0
  • Cash flow +10.2/30.0
  • Schools +3.6/10.0
  • Livability +3.1/5.0
  • DSCR +2.9/10.0
  • 1% rule +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$155,000

224 Vine St · Greenville, IL 62246
3 bd · 1.0 ba · 1,356 sqft · SingleFamily public records · 212 Days on market
Built 1940 6,120 sqft lot $114/sqft · 20% above area Est $173k · 10% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautifully Updated 3-Bed, 2.5-Bath Home on a Spacious Corner Lot Discover comfort and convenience in this freshly remodeled 3-bedroom, 2.5-bath home offering 1,800 sq ft of modern living. The 2024 main-floor renovation features new laminate flooring throughout, a bright and welcoming foyer, and soaring ceilings that create an open, airy feel. The main level includes a private primary suite with an updated bathroom, plus main-floor laundry for easy everyday living. The kitchen shines with all-new appliances (2024), offering a clean and contemporary setup ready for move-in. Outside, enjoy an oversized attached 2-car garage plus an additional detached 1-car garage—perfect for extra storage, a workshop, or hobby space. A brand-new roof (2024) adds peace of mind, and the corner lot provides added privacy and curb appeal. A well-updated home with modern upgrades—truly move-in ready.

Key facts

  • 6,120 sq ft lot
  • 3 garage spots
  • Built 1940

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/1.0-bath single-family listed at $155k.

Deal economics

  • At list price, monthly cash flow is $-89 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $139k (10.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $116k (24.8% below list).
  • Recommended offer: $116k (24.8% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 4.0% in Greenville — 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 62/100 on livability (#881 in IL) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A-; Watch: employment D+, schools F, amenities F.
  • Bond County CUSD 2 (town): math 35% / reading 41% proficiency, ranked #345 of 919 in IL (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 57 active listings in the ZIP; 35 units permitted in Bond County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Bond County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 212 days — a 12% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $69k; list at $155k implies a 125% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $116,499 (24.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 212 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
  3. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.75%
Cap rate
5.60%
Cash-on-cash
-2.47%
DSCR
0.89
GRM
11.1

CMA / ARV

ARV (median comp)
$172,642
List price
$155,000
Delta
-10.22%
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
222 S Prairie St 0.05mi 3/2.0 1,334 (-2%) 9mo $175,000 $131 84
420 S Spruce St 0.08mi 3/2.0 1,440 (+6%) 2mo $165,000 $115 80
505 W College Ave 0.39mi 2/1.0 (-1) 1,350 (-0%) 4mo $165,000 $122 73
502 Stephen Ave 0.26mi 4/1.0 (+1) 1,375 (+1%) 9mo $110,000 $80 73
520 S Fifth St 0.36mi 3/2.0 1,424 (+5%) 0mo $179,000 $126 70
705 E College Ave 0.34mi 3/1.5 1,200 (-12%) 1mo $98,500 $82 62
924 Durley St 0.61mi 3/2.0 1,412 (+4%) 1mo $125,000 $89 60
405 W Spring St 0.31mi 3/2.0 1,532 (+13%) 1mo $209,000 $136 59
421 N Locust St 0.35mi 3/2.0 1,533 (+13%) 1mo $159,900 $104 58
500 E Beaumont Ave 0.48mi 2/1.0 (-1) 1,440 (+6%) 9mo $125,000 $87 55
519 Ward St 0.24mi 2/2.0 (-1) 1,182 (-13%) 4mo $110,000 $93 55
712 La Due Pl 0.55mi 3/1.0 1,214 (-10%) 7mo $162,500 $134 52

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
-20.4%
Equity multiple
0.29×
Total profit
$-30,818
Equity at exit
$23,111
10-year hold
IRR
-13.6%
Equity multiple
0.21×
Total profit
$-34,234
Equity at exit
$13,402

Cash invested: $43,400 (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 62246

Home prices YoY
-21.6%
Active inventory
57
Price-to-rent
11.1×

Monthly cashflow live

Estimated rent
$1,165 medium interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$132 /mo · $1,585/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$245
Net cashflow
$-89

Break-even live

Break-even rent $1,278
Max offer price $139,242
Occupancy floor

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
$38,750
Closing costs
$4,650
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.

Listing history 28 events

  1. 2026-06-18
    days on market $155,000 Active 212 DOM
  2. 2026-06-17
    days on market $155,000 Active 211 DOM
  3. 2026-06-16
    days on market $155,000 Active 210 DOM
  4. 2026-06-16
    price $155,000 Active 209 DOM
  5. 2026-06-15
    days on market $160,000 Active 209 DOM
  6. 2026-06-13
    days on market $160,000 Active 207 DOM
  7. 2026-06-12
    days on market $160,000 Active 206 DOM
  8. 2026-06-09
    days on market $160,000 Active 203 DOM
  9. 2026-06-08
    days on market $160,000 Active 202 DOM
  10. 2026-06-07
    days on market $160,000 Active 201 DOM
  11. 2026-06-07
    days on market $160,000 Active 200 DOM
  12. 2026-06-04
    days on market $160,000 Active 197 DOM
  13. 2026-06-02
    days on market $160,000 Active 196 DOM
  14. 2026-06-01
    days on market $160,000 Active 195 DOM
  15. 2026-05-31
    days on market $160,000 Active 194 DOM
  16. 2026-05-31
    days on market $160,000 Active 193 DOM
  17. 2026-04-08
    price $160,000 902-char remark
    Show marketing remark (902 chars)

    Beautifully Updated 3-Bed, 2.5-Bath Home on a Spacious Corner Lot Discover comfort and convenience in this freshly remodeled 3-bedroom, 2.5-bath home offering 1,800 sq ft of modern living. The 2024 main-floor renovation features new laminate flooring throughout, a bright and welcoming foyer, and soaring ceilings that create an open, airy feel. The main level includes a private primary suite with an updated bathroom, plus main-floor laundry for easy everyday living. The kitchen shines with all-new appliances (2024), offering a clean and contemporary setup ready for move-in. Outside, enjoy an oversized attached 2-car garage plus an additional detached 1-car garage—perfect for extra storage, a workshop, or hobby space. A brand-new roof (2024) adds peace of mind, and the corner lot provides added privacy and curb appeal. A well-updated home with modern upgrades—truly move-in ready.

  18. 2025-11-19
    listed $165,000 Active 902-char remark
    Show marketing remark (902 chars)

    Beautifully Updated 3-Bed, 2.5-Bath Home on a Spacious Corner Lot Discover comfort and convenience in this freshly remodeled 3-bedroom, 2.5-bath home offering 1,800 sq ft of modern living. The 2024 main-floor renovation features new laminate flooring throughout, a bright and welcoming foyer, and soaring ceilings that create an open, airy feel. The main level includes a private primary suite with an updated bathroom, plus main-floor laundry for easy everyday living. The kitchen shines with all-new appliances (2024), offering a clean and contemporary setup ready for move-in. Outside, enjoy an oversized attached 2-car garage plus an additional detached 1-car garage—perfect for extra storage, a workshop, or hobby space. A brand-new roof (2024) adds peace of mind, and the corner lot provides added privacy and curb appeal. A well-updated home with modern upgrades—truly move-in ready.

  19. 2025-11-18
    historical $165,000 902-char remark
    Show marketing remark (902 chars)

    Beautifully Updated 3-Bed, 2.5-Bath Home on a Spacious Corner Lot Discover comfort and convenience in this freshly remodeled 3-bedroom, 2.5-bath home offering 1,800 sq ft of modern living. The 2024 main-floor renovation features new laminate flooring throughout, a bright and welcoming foyer, and soaring ceilings that create an open, airy feel. The main level includes a private primary suite with an updated bathroom, plus main-floor laundry for easy everyday living. The kitchen shines with all-new appliances (2024), offering a clean and contemporary setup ready for move-in. Outside, enjoy an oversized attached 2-car garage plus an additional detached 1-car garage—perfect for extra storage, a workshop, or hobby space. A brand-new roof (2024) adds peace of mind, and the corner lot provides added privacy and curb appeal. A well-updated home with modern upgrades—truly move-in ready.

  20. 2024-02-21
    status Pending 520-char remark
    Show marketing remark (520 chars)

    Come check out this home located in the heart of Greenville! This home boasts three bedrooms with ample closet space, a full bath, and a half bath. And a sunroom and a convenient laundry area. But that's not all! This home comes with not one, but two garages - a massive attached 2-car garage that can easily double as a workshop, and a separate detached garage. Plus, Greenville University is just a minute away! You don't want to miss out on this incredible opportunity. Keep in mind that the home is being sold AS-IS.

  21. 2024-02-20
    soldstatus Closed 520-char remark
    Show marketing remark (520 chars)

    Come check out this home located in the heart of Greenville! This home boasts three bedrooms with ample closet space, a full bath, and a half bath. And a sunroom and a convenient laundry area. But that's not all! This home comes with not one, but two garages - a massive attached 2-car garage that can easily double as a workshop, and a separate detached garage. Plus, Greenville University is just a minute away! You don't want to miss out on this incredible opportunity. Keep in mind that the home is being sold AS-IS.

  22. 2024-01-24
    historical Active Under Contract 520-char remark
    Show marketing remark (520 chars)

    Come check out this home located in the heart of Greenville! This home boasts three bedrooms with ample closet space, a full bath, and a half bath. And a sunroom and a convenient laundry area. But that's not all! This home comes with not one, but two garages - a massive attached 2-car garage that can easily double as a workshop, and a separate detached garage. Plus, Greenville University is just a minute away! You don't want to miss out on this incredible opportunity. Keep in mind that the home is being sold AS-IS.

  23. 2024-01-12
    price $75,000 520-char remark
    Show marketing remark (520 chars)

    Come check out this home located in the heart of Greenville! This home boasts three bedrooms with ample closet space, a full bath, and a half bath. And a sunroom and a convenient laundry area. But that's not all! This home comes with not one, but two garages - a massive attached 2-car garage that can easily double as a workshop, and a separate detached garage. Plus, Greenville University is just a minute away! You don't want to miss out on this incredible opportunity. Keep in mind that the home is being sold AS-IS.

  24. 2023-12-29
    status Active 520-char remark
    Show marketing remark (520 chars)

    Come check out this home located in the heart of Greenville! This home boasts three bedrooms with ample closet space, a full bath, and a half bath. And a sunroom and a convenient laundry area. But that's not all! This home comes with not one, but two garages - a massive attached 2-car garage that can easily double as a workshop, and a separate detached garage. Plus, Greenville University is just a minute away! You don't want to miss out on this incredible opportunity. Keep in mind that the home is being sold AS-IS.

  25. 2023-12-27
    historical 520-char remark
    Show marketing remark (520 chars)

    Come check out this home located in the heart of Greenville! This home boasts three bedrooms with ample closet space, a full bath, and a half bath. And a sunroom and a convenient laundry area. But that's not all! This home comes with not one, but two garages - a massive attached 2-car garage that can easily double as a workshop, and a separate detached garage. Plus, Greenville University is just a minute away! You don't want to miss out on this incredible opportunity. Keep in mind that the home is being sold AS-IS.

  26. 2023-12-27
    listed $85,000 Active 520-char remark
    Show marketing remark (520 chars)

    Come check out this home located in the heart of Greenville! This home boasts three bedrooms with ample closet space, a full bath, and a half bath. And a sunroom and a convenient laundry area. But that's not all! This home comes with not one, but two garages - a massive attached 2-car garage that can easily double as a workshop, and a separate detached garage. Plus, Greenville University is just a minute away! You don't want to miss out on this incredible opportunity. Keep in mind that the home is being sold AS-IS.

  27. 2023-12-16
    historical $85,000 520-char remark
    Show marketing remark (520 chars)

    Come check out this home located in the heart of Greenville! This home boasts three bedrooms with ample closet space, a full bath, and a half bath. And a sunroom and a convenient laundry area. But that's not all! This home comes with not one, but two garages - a massive attached 2-car garage that can easily double as a workshop, and a separate detached garage. Plus, Greenville University is just a minute away! You don't want to miss out on this incredible opportunity. Keep in mind that the home is being sold AS-IS.

  28. 2008-04-22
    soldstatus $69,000

ⓘ 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
$1,585 · $132/mo
Projected year-2 tax
$2,552 · $213/mo
Expected delta
+$967/yr (+$81/mo · 61.0%)

ⓘ 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 ≥105°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$13,980
− Mortgage interest
−$8,682
− Property taxes
−$1,585
− Insurance
−$775
− Repairs & maintenance
−$1,118
− Management
−$1,118
− Depreciation
−$4,509
Taxable loss
−$3,809
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$914
After-tax cash flow
$-156/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
Bond County CUSD 2
NCES district ID
1717730
Math proficiency
35% ▼ -1.00%
Reading proficiency
41% ▼ -1.00%
Median HH income
$51,996
Composite
35.52/100
National rank
#9740
State rank
#345 of 919 in IL

Livability — Greenville

Score
62/100
State rank
#881
US rank
#17140

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greenville, IL
Population (ZIP)
9,946

Population outlook (Bond County) Hauer SSP2

Today (2025)
15,651 people
By 2030
15,008 · -4.1%
By 2040
13,490 · -13.8%
By 2050
12,002 · -23.3%
By 2075
9,019 · -42.4%
By 2100
6,539 · -58.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Black 11% Hispanic / Latino 6% Two or more races 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Lithuanian 4% Serbian 2% Slovak 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Bond

2024 margin
Solid R (+44.8) · D 26.5% · R 71.3% · Other 2.2%
2008→2024 swing
-43.5pp toward R · 2008: -1.3pp · 2024: -44.8pp
All cycles
2024: R+44.8 2020: R+41.0 2016: R+37.8 2012: R+14.7 2008: R+1.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -46.39%
Current HPI
168.0802
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

+131.9% since first listed
12 events — show timeline
  • 2026-04-08 Price Changed $160,000 MARIS as Distributed by MLS Grid
  • 2025-11-19 Listed $165,000 MARIS as Distributed by MLS Grid
  • 2025-11-18 Coming Soon $165,000 MARIS as Distributed by MLS Grid
  • 2024-02-21 Pending MARIS as Distributed by MLS Grid
  • 2024-02-20 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2024-01-24 Contingent MARIS as Distributed by MLS Grid
  • 2024-01-12 Price Changed $75,000 MARIS as Distributed by MLS Grid
  • 2023-12-29 Relisted MARIS as Distributed by MLS Grid
  • 2023-12-27 Delisted MARIS as Distributed by MLS Grid
  • 2023-12-27 Listed $85,000 MARIS as Distributed by MLS Grid
  • 2023-12-16 Coming Soon $85,000 MARIS as Distributed by MLS Grid
  • 2008-04-22 Sold (Public Records) $69,000 Public Records

Property tax history

-0.2%/yr

Latest (2024): $1,585 · -24.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…