CashFlowRE
Sign in Sign up
305 W Clark Ave
D+ Composite 48.27
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 +15.0/15.0
  • Cash flow +14.3/30.0
  • DSCR +4.4/10.0
  • Livability +3.9/5.0
  • 1% rule +3.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$130,000

305 W Clark Ave · Effingham, IL 62401
1 bd · 1.0 ba · 1,606 sqft · SingleFamily public records · 18 Days on market
Built 1920 6,885 sqft lot $81/sqft · 21% below area Est $165k · 21% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Enormous 3 bedroom, 1 bathroom home that is ready for you! Tall ceilings, a HUGE kitchen with built-ins, and a HUGE dining room with new flooring. Updates include replacement windows throughout and fresh paint! This property is centrally located in town for easy access to dining, shopping, schools, and a short walk to Bliss Park. There is also a fenced in backyard for corralling pets, kids, and entertaining. Don't let this one get away!

Key facts

  • Fenced in backyard
  • Great location
  • New water heater

Tags

VICTORIAN STYLEUPDATED KITCHEN CABINETSFENCED IN BACKYARDNEW WATER HEATERSTANDOUT CURB APPEALGREAT LOCATION

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; Built in 1920
  • Construction: Shingle roof
  • Exterior features: Level lot

Interior

  • Kitchen: Kitchen on main level
  • Bedrooms: 4 bedrooms; Primary bedroom on main level; Additional bedrooms located on upper level, lower level, basement, and an additional level; Several bedrooms have egress windows
  • Flooring: Laminate flooring in multiple bedrooms; Vinyl flooring in kitchen
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Dishwasher; Refrigerator

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 $130k.

Deal economics

  • At list price, monthly cash flow is $24 ($293/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $114k (12.4% below list).
  • Recommended offer: $114k (12.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 2.6% in Effingham — 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 78/100 on livability (#140 in IL, #2,564 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F.
  • Effingham CUSD 40 (town): math 18% / reading 26% proficiency, ranked #387 of 620 in IL (top 62%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Effingham High School (math 27% / reading 27%, grade F, #218 of 693 statewide, top 35%, 734 students, 0% FRL) — zoned schools average 0% FRL vs 41% district-wide (41 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 111 active listings in the ZIP; 27 units permitted in Effingham County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $899 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Effingham County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($128k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 10y ago; this cycle's ask has dropped $9k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $110k; 18% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $113,824 (12.4% below list)

Questions for the listing agent

  1. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.88%
Cap rate
6.52%
Cash-on-cash
0.81%
DSCR
1.04
GRM
9.5

CMA / ARV

ARV (median comp)
$165,046
List price
$130,000
Delta
-21.23%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
508 E Brentwood Ave 0.52mi 2/2.0 (+1) 1,556 (-3%) 7mo $147,000 $94 56
507 E Jefferson Ave 0.69mi 2/1.0 (+1) 1,495 (-7%) 4mo $107,500 $72 49
516 E Brentwood Ave 0.57mi 2/1.0 (+1) 1,728 (+8%) 18mo $149,000 $86 41

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
-15.0%
Equity multiple
0.46×
Total profit
$-19,508
Equity at exit
$19,383
10-year hold
IRR
-6.4%
Equity multiple
0.59×
Total profit
$-14,973
Equity at exit
$11,240

Cash invested: $36,400 (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 62401

Home prices YoY
-26.2%
Active inventory
111
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,138 medium interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$139 /mo · $1,667/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$239
Net cashflow
$24

Break-even live

Break-even rent $1,107
Max offer price $130,000
Occupancy floor 93%

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
$32,500
Closing costs
$3,900
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. 2026-05-15
    status Pending 979-char remark
  2. 2026-05-12
    price $130,000 979-char remark
  3. 2026-04-24
    listed $139,000 Active 979-char remark
  4. 2020-03-20
    soldstatus $70,000
  5. 2020-03-19
    soldstatus $70,000 445-char remark
    Show marketing remark (445 chars)

    Enormous 3 bedroom, 1 bathroom home that is ready for you! Tall ceilings, a HUGE kitchen with built-ins, and a HUGE dining room with new flooring. Updates include replacement windows throughout and fresh paint! This property is centrally located in town for easy access to dining, shopping, schools, and a short walk to Bliss Park. There is also a fenced in backyard for corralling pets, kids, and entertaining. Don't let this one get away!

  6. 2020-03-19
    soldstatus $70,000
    Show marketing remark (445 chars)

    Enormous 3 bedroom, 1 bathroom home that is ready for you! Tall ceilings, a HUGE kitchen with built-ins, and a HUGE dining room with new flooring. Updates include replacement windows throughout and fresh paint! This property is centrally located in town for easy access to dining, shopping, schools, and a short walk to Bliss Park. There is also a fenced in backyard for corralling pets, kids, and entertaining. Don't let this one get away!

  7. 2019-04-01
    listed $77,900 445-char remark
    Show marketing remark (445 chars)

    Enormous 3 bedroom, 1 bathroom home that is ready for you! Tall ceilings, a HUGE kitchen with built-ins, and a HUGE dining room with new flooring. Updates include replacement windows throughout and fresh paint! This property is centrally located in town for easy access to dining, shopping, schools, and a short walk to Bliss Park. There is also a fenced in backyard for corralling pets, kids, and entertaining. Don't let this one get away!

  8. 2019-04-01
    listed $77,900
    Show marketing remark (445 chars)

    Enormous 3 bedroom, 1 bathroom home that is ready for you! Tall ceilings, a HUGE kitchen with built-ins, and a HUGE dining room with new flooring. Updates include replacement windows throughout and fresh paint! This property is centrally located in town for easy access to dining, shopping, schools, and a short walk to Bliss Park. There is also a fenced in backyard for corralling pets, kids, and entertaining. Don't let this one get away!

  9. 2017-07-07
    soldstatus $76,000
  10. 2017-07-06
    soldstatus $76,000
  11. 2017-07-06
    soldstatus $76,000
  12. 2017-04-15
    listed $79,900
  13. 2017-04-15
    listed $79,900
  14. 2016-05-27
    soldstatus $73,000
  15. 2016-05-27
    soldstatus $73,000
  16. 2016-05-27
    soldstatus $73,100
  17. 2016-03-23
    listed $75,000
  18. 2016-03-23
    listed $75,000

ⓘ 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
$1,667 · $139/mo
Projected year-2 tax
$2,309 · $192/mo
Expected delta
+$642/yr (+$54/mo · 38.5%)

ⓘ 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 4/10 Moderate 7 d/yr ≥106°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$13,659
− Mortgage interest
−$7,282
− Property taxes
−$1,667
− Insurance
−$650
− Repairs & maintenance
−$1,093
− Management
−$1,093
− Depreciation
−$3,782
Taxable loss
−$1,907
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$458
After-tax cash flow
$751/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
Effingham CUSD 40
NCES district ID
1713560
Math proficiency
18% ▼ -5.00%
Reading proficiency
26% ▼ -6.00%
Median HH income
$48,021
Composite
19.35/100
National rank
#8789
State rank
#387 of 620 in IL

Livability — Effingham

Score
78/100
State rank
#140
US rank
#2564

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Effingham, IL
City population
19,371
Population (ZIP)
19,371

Population outlook (Effingham County) Hauer SSP2

Today (2025)
34,179 people
By 2030
33,648 · -1.6%
By 2040
32,066 · -6.2%
By 2050
29,813 · -12.8%
By 2075
24,101 · -29.5%
By 2100
17,174 · -49.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Hispanic / Latino 3% Two or more races 2%
Common ancestry
Lithuanian 2% Romanian 2% Italian 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 3% Other Indo-European 1%

Political lean MEDSL · Effingham

2024 margin
Solid R (+60.4) · D 19.0% · R 79.3% · Other 1.7%
2008→2024 swing
-24.4pp toward R · 2008: -36.0pp · 2024: -60.4pp
All cycles
2024: R+60.4 2020: R+59.2 2016: R+60.5 2012: R+52.0 2008: R+36.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -59.52%
Current HPI
167.267
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

+46.7% since first listed
19 events — show timeline
  • 2026-06-18 Sold (MLS) $110,000 RMLSA as Distributed by MLS Grid
  • 2026-05-15 Pending RMLSA as Distributed by MLS Grid
  • 2026-05-12 Price Changed $130,000 RMLSA as Distributed by MLS Grid
  • 2026-04-24 Listed $139,000 RMLSA as Distributed by MLS Grid
  • 2020-03-20 Sold (Public Records) $70,000 Public Records
  • 2020-03-19 Sold (MLS) $70,000 MRED as Distributed by MLS Grid
  • 2020-03-19 Sold (MLS) $70,000 CIBR
  • 2019-04-01 Listed $77,900 MRED as Distributed by MLS Grid
  • 2019-04-01 Listed $77,900 CIBR
  • 2017-07-07 Sold (Public Records) $76,000 Public Records
  • 2017-07-06 Sold (MLS) $76,000 CIBR
  • 2017-07-06 Sold (MLS) $76,000 MRED as Distributed by MLS Grid
  • 2017-04-15 Listed $79,900 CIBR
  • 2017-04-15 Listed $79,900 MRED as Distributed by MLS Grid
  • 2016-05-27 Sold (Public Records) $73,100 Public Records
  • 2016-05-27 Sold (MLS) $73,000 CIBR
  • 2016-05-27 Sold (MLS) $73,000 MRED as Distributed by MLS Grid
  • 2016-03-23 Listed $75,000 CIBR
  • 2016-03-23 Listed $75,000 MRED as Distributed by MLS Grid

Property tax history

+4.2%/yr

Latest (2024): $1,667 · +11.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…