CashFlowRE
Sign in Sign up
1715 N 4th St
B Composite 70.54
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
  • Rent growth +5.0/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$50,000

1715 N 4th St · Quincy, IL 62301
1 bd · 1.0 ba · 1,840 sqft · SingleFamily · 304 Days on market
6,534 sqft lot $27/sqft · 53% below area ↓ 20% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Fantastic find! home with almost a half acre that is fenced includes 2nd lot. Taxes and lot size for both. Must be purchased with 2nd home with 2 bed one bath. 1717 N 4th. Start your own little compound. Use as rentals. possibilities are endless. Homes have shared water. 2 car carport attached to home plus a 2 car garage with one car door attached to a 3 season room. Inspections welcomed homes being Sold As is.

Key facts

  • 3 season room
  • 2 car carport
  • Half acre

Tags

HALF ACREFENCED2 CAR CARPORT2 CAR GARAGE3 SEASON ROOM

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 1-bed/1.0-bath single-family listed at $50k.

Deal economics

  • At list price, monthly cash flow is $511 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).
  • Recommended offer: $44k (12.0% below list) — sets the bar for market timing.
  • Cap rate 18.5% vs local median 4.3% in Quincy — 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 67/100 on livability (#506 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools D+, crime D, employment D.
  • Quincy SD 172 (town): math 24% / reading 27% proficiency, ranked #328 of 620 in IL (top 53%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising fast (+10.8%/yr); 180 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 68 units permitted in Adams County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $346 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Adams County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $14k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 304 days — a 12% lower offer ($44k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $12k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $44,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 304 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. Crime grade is D 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?
  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
2.18%
Cap rate
18.55%
Cash-on-cash
43.77%
DSCR
2.95
GRM
3.8

CMA / ARV

ARV (median comp)
$107,445
List price
$50,000
Delta
-53.46%
Verdict
UNDERPRICED
Comps
16 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
325 Cherry St 0.52mi 2/1.0 (+1) 1,734 (-6%) 0mo $15,000 $9 61
930 Maple St 0.55mi 2/2.0 (+1) 1,924 (+5%) 23mo $192,000 $100 39
1208 N 9th St 0.62mi 2/2.0 (+1) 1,670 (-9%) 10mo $162,900 $98 38

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
46.3%
Equity multiple
3.16×
Total profit
$30,196
Equity at exit
$7,455
10-year hold
IRR
54.2%
Equity multiple
7.75×
Total profit
$94,438
Equity at exit
$4,323

Cash invested: $14,000 (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 62301

Rents YoY
10.8%
Active inventory
180
Price-to-rent
3.8×

Monthly cashflow live

Estimated rent
$1,089 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$66 /mo · $795/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$229
Net cashflow
$511

Break-even live

Break-even rent $442
Max offer price $50,000
Occupancy floor 48%

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
$12,500
Closing costs
$1,500
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
116 N 3rd St Quincy, IL 1.0–4.0 1.0–2.0 1950 $1,800 $0.92 43d 12 1.35mi

Listing history 30 events

  1. 2026-06-19
    days on market $50,000 Active 304 DOM
  2. 2026-06-18
    days on market $50,000 Active 303 DOM
  3. 2026-06-17
    days on market $50,000 Active 302 DOM
  4. 2026-06-16
    days on market $50,000 Active 301 DOM
  5. 2026-06-15
    days on market $50,000 Active 300 DOM
  6. 2026-06-14
    days on market $50,000 Active 298 DOM
  7. 2026-06-12
    days on marketlisting id $50,000 Active 297 DOM
  8. 2026-06-09
    days on market $50,000 Active 294 DOM
  9. 2026-06-08
    days on market $50,000 Active 293 DOM
  10. 2026-06-07
    days on market $50,000 Active 292 DOM
  11. 2026-06-03
    days on market $50,000 Active 288 DOM
  12. 2026-06-02
    days on market $50,000 Active 287 DOM
  13. 2026-06-01
    days on market $50,000 Active 286 DOM
  14. 2026-05-31
    days on market $50,000 Active 285 DOM
  15. 2026-05-30
    days on market $50,000 Active 284 DOM
  16. 2026-01-08
    historical
  17. 2026-01-08
    status Active
  18. 2026-01-06
    historical
  19. 2026-01-05
    historical
  20. 2025-11-03
    price $50,000 414-char remark
    Show marketing remark (414 chars)

    Fantastic find! home with almost a half acre that is fenced includes 2nd lot. Taxes and lot size for both. Must be purchased with 2nd home with 2 bed one bath. 1717 N 4th. Start your own little compound. Use as rentals. possibilities are endless. Homes have shared water. 2 car carport attached to home plus a 2 car garage with one car door attached to a 3 season room. Inspections welcomed homes being Sold As is.

  21. 2025-11-03
    price
    Show marketing remark (414 chars)

    Fantastic find! home with almost a half acre that is fenced includes 2nd lot. Taxes and lot size for both. Must be purchased with 2nd home with 2 bed one bath. 1717 N 4th. Start your own little compound. Use as rentals. possibilities are endless. Homes have shared water. 2 car carport attached to home plus a 2 car garage with one car door attached to a 3 season room. Inspections welcomed homes being Sold As is.

  22. 2025-11-03
    price $50,000
    Show marketing remark (414 chars)

    Fantastic find! home with almost a half acre that is fenced includes 2nd lot. Taxes and lot size for both. Must be purchased with 2nd home with 2 bed one bath. 1717 N 4th. Start your own little compound. Use as rentals. possibilities are endless. Homes have shared water. 2 car carport attached to home plus a 2 car garage with one car door attached to a 3 season room. Inspections welcomed homes being Sold As is.

  23. 2025-09-25
    price
    Show marketing remark (414 chars)

    Fantastic find! home with almost a half acre that is fenced includes 2nd lot. Taxes and lot size for both. Must be purchased with 2nd home with 2 bed one bath. 1717 N 4th. Start your own little compound. Use as rentals. possibilities are endless. Homes have shared water. 2 car carport attached to home plus a 2 car garage with one car door attached to a 3 season room. Inspections welcomed homes being Sold As is.

  24. 2025-09-25
    price $55,000
    Show marketing remark (414 chars)

    Fantastic find! home with almost a half acre that is fenced includes 2nd lot. Taxes and lot size for both. Must be purchased with 2nd home with 2 bed one bath. 1717 N 4th. Start your own little compound. Use as rentals. possibilities are endless. Homes have shared water. 2 car carport attached to home plus a 2 car garage with one car door attached to a 3 season room. Inspections welcomed homes being Sold As is.

  25. 2025-09-25
    price $55,000 414-char remark
    Show marketing remark (414 chars)

    Fantastic find! home with almost a half acre that is fenced includes 2nd lot. Taxes and lot size for both. Must be purchased with 2nd home with 2 bed one bath. 1717 N 4th. Start your own little compound. Use as rentals. possibilities are endless. Homes have shared water. 2 car carport attached to home plus a 2 car garage with one car door attached to a 3 season room. Inspections welcomed homes being Sold As is.

  26. 2025-08-16
    listed Active
    Show marketing remark (414 chars)

    Fantastic find! home with almost a half acre that is fenced includes 2nd lot. Taxes and lot size for both. Must be purchased with 2nd home with 2 bed one bath. 1717 N 4th. Start your own little compound. Use as rentals. possibilities are endless. Homes have shared water. 2 car carport attached to home plus a 2 car garage with one car door attached to a 3 season room. Inspections welcomed homes being Sold As is.

  27. 2025-08-16
    listed $62,500 Active 414-char remark
    Show marketing remark (414 chars)

    Fantastic find! home with almost a half acre that is fenced includes 2nd lot. Taxes and lot size for both. Must be purchased with 2nd home with 2 bed one bath. 1717 N 4th. Start your own little compound. Use as rentals. possibilities are endless. Homes have shared water. 2 car carport attached to home plus a 2 car garage with one car door attached to a 3 season room. Inspections welcomed homes being Sold As is.

  28. 2025-08-16
    listed $62,500 Active
    Show marketing remark (414 chars)

    Fantastic find! home with almost a half acre that is fenced includes 2nd lot. Taxes and lot size for both. Must be purchased with 2nd home with 2 bed one bath. 1717 N 4th. Start your own little compound. Use as rentals. possibilities are endless. Homes have shared water. 2 car carport attached to home plus a 2 car garage with one car door attached to a 3 season room. Inspections welcomed homes being Sold As is.

  29. 2022-09-27
    historical
  30. 2021-09-20
    historical

ⓘ 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
$795 · $66/mo
Projected year-2 tax
$965 · $80/mo
Expected delta
+$170/yr (+$14/mo · 21.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥107°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$13,063
− Mortgage interest
−$2,801
− Property taxes
−$795
− Insurance
−$250
− Repairs & maintenance
−$1,045
− Management
−$1,045
− Depreciation
−$1,455
Taxable income
$5,673
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,361
After-tax cash flow
$4,767/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
Quincy SD 172
NCES district ID
1733000
Math proficiency
24% ▬ 0.00%
Reading proficiency
27% ▬ 0.00%
Median HH income
$44,132
Composite
21.91/100
National rank
#8229
State rank
#328 of 620 in IL

Livability — Quincy

Score
67/100
State rank
#506
US rank
#10458

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Quincy, IL
County
Adams County · 30,746 people
City population
30,746
Metro
Quincy, IL-MO
Population (ZIP)
30,746
Household income
$52,055
Rent vs Own
41.1% rent · 58.9% own
Severe rent burden
1238.0

Population outlook (Adams County) Hauer SSP2

Today (2025)
65,795 people
By 2030
64,436 · -2.1%
By 2040
61,007 · -7.3%
By 2050
56,851 · -13.6%
By 2075
46,424 · -29.4%
By 2100
34,305 · -47.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Two or more races 7% Black 6% Hispanic / Latino 3% Asian 1%
Common ancestry
Slovak 2% Iranian 1% Lithuanian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2%

Political lean MEDSL · Adams

2024 margin
Solid R (+47.4) · D 25.6% · R 73.0% · Other 1.5%
2008→2024 swing
-25.0pp toward R · 2008: -22.4pp · 2024: -47.4pp
All cycles
2024: R+47.4 2020: R+46.5 2016: R+47.5 2012: R+35.2 2008: R+22.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -121.44%
Current HPI
131.7344
Rent YoY
▲ 10.78%
Metro
Quincy, IL-MO
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

-20.0% since first listed
15 events — show timeline
  • 2026-01-08 Listing Removed MRED as Distributed by MLS Grid
  • 2026-01-08 Relisted MRED as Distributed by MLS Grid
  • 2026-01-06 Listing Removed RMLSA as Distributed by MLS Grid
  • 2026-01-05 Listing Removed MRED as Distributed by MLS Grid
  • 2025-11-03 Price Changed $50,000 Quincy AOR
  • 2025-11-03 Price Changed RMLSA as Distributed by MLS Grid
  • 2025-11-03 Price Changed $50,000 MRED as Distributed by MLS Grid
  • 2025-09-25 Price Changed RMLSA as Distributed by MLS Grid
  • 2025-09-25 Price Changed $55,000 MRED as Distributed by MLS Grid
  • 2025-09-25 Price Changed $55,000 Quincy AOR
  • 2025-08-16 Listed $62,500 MRED as Distributed by MLS Grid
  • 2025-08-16 Listed $62,500 Quincy AOR
  • 2025-08-16 Listed RMLSA as Distributed by MLS Grid
  • 2022-09-27 Listing Removed RMLSA as Distributed by MLS Grid
  • 2021-09-20 Listing Removed MRED as Distributed by MLS Grid

Property tax history

+3.0%/yr

Latest (2023): $795 · +9.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…