CashFlowRE
Sign in Sign up
712 Mulkey
B Composite 70.02
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
  • Appreciation +3.4/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0

$34,000

712 Mulkey · Christopher, IL 62822
3 bd · 1.5 ba · 1,440 sqft · Other · 66 Days on market
Built 1950 $24/sqft · 60% below area ↓ 31% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming Single-Family Home in the Heart of Christopher – Perfect Starter or Investment Opportunity!Welcome to 712 S Mulkey St, a cozy and well-established single-family residence nestled on a spacious 0.36-acre lot in the desirable Browning & Jones 2nd Addition subdivision (S1/2 of Lot 4). This 3-bedroom, 1.5-bathroom home offers approximately 1,440 square feet of comfortable living space, ideal for first-time buyers, downsizers, or savvy investors seeking a solid property in a friendly Southern Illinois community.Step inside to find a practical layout with ample room for everyday living. The home features two functional bedrooms, a full bath, and versatile living areas ready for your personal touches and updates. Natural light flows through the windows, highlighting the home's classic charm and potential.Outside, enjoy the generous 0.36-acre lot with plenty of yard space for gardening, outdoor activities, or future expansions. The property is conveniently located just minutes from local amenities,

Key facts

  • Natural light
  • Spacious lot
  • Generous yard space

Tags

SPACIOUS LOTVERSATILE LIVING AREASNATURAL LIGHTGENEROUS YARD SPACE

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 other listed at $34k.

Deal economics

  • At list price, monthly cash flow is $223 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($690 rent vs $34k).
  • Recommended offer: $32k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 58/100 on livability (#1,100 in IL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Christopher USD 99 (town): math 9% / reading 21% proficiency, ranked #520 of 620 in IL (top 84%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 17 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 17 units permitted in Franklin County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $235 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Franklin County population projected at -16% 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 $10k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 66 days — a 6% lower offer ($32k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 4.6% of price; built in 1950 — 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 $31,960 (6.0% below list)

Questions for the listing agent

  1. It's been on market 66 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — 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 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. 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.
  8. 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.
  9. 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
2.03%
Cap rate
14.17%
Cash-on-cash
28.12%
DSCR
2.25
GRM
4.1

CMA / ARV

ARV (median comp)
$84,218
List price
$34,000
Delta
-59.63%
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
22.4%
Equity multiple
1.92×
Total profit
$8,763
Equity at exit
$5,070
10-year hold
IRR
30.5%
Equity multiple
3.75×
Total profit
$26,186
Equity at exit
$2,940

Cash invested: $9,520 (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 62822

Home prices YoY
-4.8%
Active inventory
17
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$690 medium interval (Pro) →
Mortgage (P&I)
$178
Tax from tax record
$129 /mo · $1,551/yr
Insurance
$14
HOA
$0
Vacancy / Maint / Mgmt
$145
Net cashflow
$223

Break-even live

Break-even rent $407
Max offer price $34,000
Occupancy floor 63%

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
$8,500
Closing costs
$1,020
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
802 S Emma St Christopher, IL 2.0 1.0 914 $590 $0.65 44d 1 0.14mi
305 S State St Christopher, IL 3.0 1.0 1100 $860 $0.78 44d 1 0.28mi

Listing history 3 events

  1. 2026-05-06
    price $34,000 1025-char remark
    Show marketing remark (1025 chars)

    Charming Single-Family Home in the Heart of Christopher – Perfect Starter or Investment Opportunity!Welcome to 712 S Mulkey St, a cozy and well-established single-family residence nestled on a spacious 0.36-acre lot in the desirable Browning & Jones 2nd Addition subdivision (S1/2 of Lot 4). This 3-bedroom, 1.5-bathroom home offers approximately 1,440 square feet of comfortable living space, ideal for first-time buyers, downsizers, or savvy investors seeking a solid property in a friendly Southern Illinois community.Step inside to find a practical layout with ample room for everyday living. The home features two functional bedrooms, a full bath, and versatile living areas ready for your personal touches and updates. Natural light flows through the windows, highlighting the home's classic charm and potential.Outside, enjoy the generous 0.36-acre lot with plenty of yard space for gardening, outdoor activities, or future expansions. The property is conveniently located just minutes from local amenities,

  2. 2026-04-10
    price $44,750 1025-char remark
    Show marketing remark (1025 chars)

    Charming Single-Family Home in the Heart of Christopher – Perfect Starter or Investment Opportunity!Welcome to 712 S Mulkey St, a cozy and well-established single-family residence nestled on a spacious 0.36-acre lot in the desirable Browning & Jones 2nd Addition subdivision (S1/2 of Lot 4). This 3-bedroom, 1.5-bathroom home offers approximately 1,440 square feet of comfortable living space, ideal for first-time buyers, downsizers, or savvy investors seeking a solid property in a friendly Southern Illinois community.Step inside to find a practical layout with ample room for everyday living. The home features two functional bedrooms, a full bath, and versatile living areas ready for your personal touches and updates. Natural light flows through the windows, highlighting the home's classic charm and potential.Outside, enjoy the generous 0.36-acre lot with plenty of yard space for gardening, outdoor activities, or future expansions. The property is conveniently located just minutes from local amenities,

  3. 2026-03-20
    listed $49,000 Active 1025-char remark
    Show marketing remark (1025 chars)

    Charming Single-Family Home in the Heart of Christopher – Perfect Starter or Investment Opportunity!Welcome to 712 S Mulkey St, a cozy and well-established single-family residence nestled on a spacious 0.36-acre lot in the desirable Browning & Jones 2nd Addition subdivision (S1/2 of Lot 4). This 3-bedroom, 1.5-bathroom home offers approximately 1,440 square feet of comfortable living space, ideal for first-time buyers, downsizers, or savvy investors seeking a solid property in a friendly Southern Illinois community.Step inside to find a practical layout with ample room for everyday living. The home features two functional bedrooms, a full bath, and versatile living areas ready for your personal touches and updates. Natural light flows through the windows, highlighting the home's classic charm and potential.Outside, enjoy the generous 0.36-acre lot with plenty of yard space for gardening, outdoor activities, or future expansions. The property is conveniently located just minutes from local amenities,

ⓘ 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
$1,551 · $129/mo
Projected year-2 tax
$1,551 · $129/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 2 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
$8,276
− Mortgage interest
−$1,905
− Property taxes
−$1,551
− Insurance
−$170
− Repairs & maintenance
−$662
− Management
−$662
− Depreciation
−$989
Taxable income
$2,337
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$561
After-tax cash flow
$2,116/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
Christopher USD 99
NCES district ID
1700217
Math proficiency
9% ▼ -8.00%
Reading proficiency
21% ▼ -14.00%
Median HH income
$38,947
Composite
12.67/100
National rank
#9606
State rank
#520 of 620 in IL

Livability — Christopher

Score
58/100
State rank
#1100
US rank
#20866

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Christopher, IL
City population
2,437
Population (ZIP)
2,437

Population outlook (Franklin County) Hauer SSP2

Today (2025)
37,954 people
By 2030
36,828 · -3.0%
By 2040
34,452 · -9.2%
By 2050
31,855 · -16.1%
By 2075
25,171 · -33.7%
By 2100
18,462 · -51.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 8% Hispanic / Latino 4%
Common ancestry
Romanian 10% Slovak 6% Lithuanian 5%
Foreign-born
0% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Franklin

2024 margin
Solid R (+50.6) · D 24.1% · R 74.6% · Other 1.3%
2008→2024 swing
-47.8pp toward R · 2008: -2.8pp · 2024: -50.6pp
All cycles
2024: R+50.6 2020: R+47.5 2016: R+45.3 2012: R+16.8 2008: R+2.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -3.29%
Current HPI
65.1454
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

-30.6% since first listed
3 events — show timeline
  • 2026-05-06 Price Changed $34,000 MARIS as Distributed by MLS Grid
  • 2026-04-10 Price Changed $44,750 MARIS as Distributed by MLS Grid
  • 2026-03-20 Listed $49,000 MARIS as Distributed by MLS Grid

Property tax history

+2.6%/yr

Latest (2024): $1,551 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…