CashFlowRE
Sign in Sign up
7021 Peach Ln
B Composite 70.21
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 +3.6/5.0
  • Livability +3.5/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$28,000

7021 Peach Ln · Carbondale, IL 62901
2 bd · 1.0 ba · 980 sqft · Other · 84 Days on market
Built 1996 $29/sqft · 65% below area ↓ 7% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Situated on a three spacious lots, this 1996 Winchester mobile home offers a unique opportunity for those seeking affordable living, or rental potential. Outside, you’ll find the expansive lot size offers endless possibilities, whether you’re looking to add outbuildings, create a garden oasis, or simply enjoy the extra space. Being sold as-is.

Key facts

  • Three spacious lots
  • Expansive lot size
  • Parking

Tags

THREE SPACIOUS LOTSEXPANSIVE LOT SIZE

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 other listed at $28k.

Deal economics

  • At list price, monthly cash flow is $455 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($821 rent vs $28k).
  • Recommended offer: $26k (6.0% below list) — sets the bar for market timing.
  • Cap rate 25.8% vs local median 4.9% in Carbondale — 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 70/100 on livability (#375 in IL) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: housing C-, schools D+, crime F.
  • Carterville CUSD 5 (suburban): math 29% / reading 43% proficiency, ranked #185 of 620 in IL (top 30%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+4.5%/yr); 202 active listings in the ZIP; lower-income renter base — watch delinquency; 130 units permitted in Williamson County in 2024 (5 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $194 of loan paydown is wiped out by about $840 of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 4.5% rent growth), your $8k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 84 days — a 6% lower offer ($26k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • 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 $26,320 (6.0% below list)

Questions for the listing agent

  1. It's been on market 84 days. Have you received any prior offers? Is the seller open to a 6% 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 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?
  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
2.93%
Cap rate
25.80%
Cash-on-cash
69.65%
DSCR
4.10
GRM
2.8

CMA / ARV

ARV (median comp)
$79,636
List price
$28,000
Delta
-64.84%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 4.51% rent growth · sell at horizon

5-year hold
IRR
70.9%
Equity multiple
4.28×
Total profit
$25,725
Equity at exit
$4,175
10-year hold
IRR
75.3%
Equity multiple
9.31×
Total profit
$65,130
Equity at exit
$2,421

Cash invested: $7,840 (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 62901

Rents YoY
4.5%
Active inventory
202
Price-to-rent
2.8×

Monthly cashflow live

Estimated rent
$821 medium interval (Pro) →
Mortgage (P&I)
$147
Tax est. 1.5%
$35 /mo · $420/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$172
Net cashflow
$455

Break-even live

Break-even rent $245
Max offer price $28,000
Occupancy floor 40%

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
$7,000
Closing costs
$840
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 18 events

  1. 2026-06-19
    days on market $28,000 Under Contract 84 DOM
  2. 2026-06-18
    days on market $28,000 Under Contract 83 DOM
  3. 2026-06-17
    days on market $28,000 Under Contract 82 DOM
  4. 2026-06-16
    days on market $28,000 Under Contract 81 DOM
  5. 2026-06-15
    days on market $28,000 Under Contract 80 DOM
  6. 2026-06-14
    days on market $28,000 Under Contract 78 DOM
  7. 2026-06-13
    statusdays on market $28,000 Under Contract 77 DOM
  8. 2026-06-10
    days on market $28,000 Active 75 DOM
  9. 2026-06-09
    days on market $28,000 Active 74 DOM
  10. 2026-06-08
    days on market $28,000 Active 73 DOM
  11. 2026-06-07
    days on market $28,000 Active 72 DOM
  12. 2026-06-05
    days on market $28,000 Active 69 DOM
  13. 2026-06-02
    days on market $28,000 Active 67 DOM
  14. 2026-06-01
    days on market $28,000 Active 66 DOM
  15. 2026-05-31
    days on market $28,000 Active 65 DOM
  16. 2026-05-30
    days on market $28,000 Active 64 DOM
  17. 2026-04-28
    price $28,000 358-char remark
    Show marketing remark (358 chars)

    Situated on a three spacious lots, this 1996 Winchester mobile home offers a unique opportunity for those seeking affordable living, or rental potential. Outside, you’ll find the expansive lot size offers endless possibilities, whether you’re looking to add outbuildings, create a garden oasis, or simply enjoy the extra space. Being sold as-is.

  18. 2026-03-27
    listed $30,000 Active 358-char remark
    Show marketing remark (358 chars)

    Situated on a three spacious lots, this 1996 Winchester mobile home offers a unique opportunity for those seeking affordable living, or rental potential. Outside, you’ll find the expansive lot size offers endless possibilities, whether you’re looking to add outbuildings, create a garden oasis, or simply enjoy the extra space. Being sold as-is.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥107°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
$9,852
− Mortgage interest
−$1,568
− Property taxes
−$420
− Insurance
−$140
− Repairs & maintenance
−$788
− Management
−$788
− Depreciation
−$815
Taxable income
$5,332
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,280
After-tax cash flow
$4,181/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
Carterville CUSD 5
NCES district ID
1708640
Math proficiency
29% ▼ -16.00%
Reading proficiency
43% ▼ -18.00%
Median HH income
$47,344
Composite
30.87/100
National rank
#6122
State rank
#185 of 620 in IL

Livability — Carbondale

Score
70/100
State rank
#375
US rank
#7806

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Jackson County · 22,946 people
City population
22,946
Metro
Carbondale-Marion, IL
Population (ZIP)
22,946
Household income
$35,089
Rent vs Own
70.0% rent · 30.0% own
Severe rent burden
2038.0

Population outlook (Williamson County) Hauer SSP2

Today (2025)
69,553 people
By 2030
70,090 · +0.8%
By 2040
70,345 · +1.1%
By 2050
69,394 · -0.2%
By 2075
63,590 · -8.6%
By 2100
51,154 · -26.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 59% Black 26% Asian 6% Hispanic / Latino 5% Two or more races 5%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 2% Italian 2% Slovak 2%
Foreign-born
9% · Canada, China, South Korea
Languages at home
87% English-only · Other Indo-European 4% Spanish 4% Arabic 2%

Political lean MEDSL · Williamson

2024 margin
Solid R (+38.8) · D 30.0% · R 68.8% · Other 1.3%
2008→2024 swing
-24.0pp toward R · 2008: -14.8pp · 2024: -38.8pp
All cycles
2024: R+38.8 2020: R+37.3 2016: R+41.2 2012: R+25.0 2008: R+14.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -75.62%
Current HPI
88.7209
Rent YoY
▲ 4.51%
Metro
Carbondale-Marion, IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

-6.7% since first listed
2 events — show timeline
  • 2026-04-28 Price Changed $28,000 RMLSA as Distributed by MLS Grid
  • 2026-03-27 Listed $30,000 RMLSA as Distributed by MLS Grid

Property tax history

+5.1%/yr

Latest (2020): $23 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…