CashFlowRE
Sign in Sign up
711 W Country Ln
B- Composite 68.19
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
  • Livability +3.4/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$69,000

711 W Country Ln · Collinsville, IL 62234
3 bd · 1.0 ba · 1,322 sqft · SingleFamily public records · 12 Days on market
Built 1959 1.36 ac lot ↓ 40% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

If you like country living close to city this house is for you. 3 bedroom, 1.5 bath, lovely all season room on rear of home that looks over additional acreage. Shed & barn on property. Lots of trees. Main floor laundry, attached garage. New sewer line from house to sewer.

Key facts

  • Endless potential
  • 1.36 acre lot
  • Garage

Tags

PEACEFUL COUNTRY-STYLE LIVINGPARTIAL UNFINISHED BASEMENTNEARBY OUTDOOR RECREATIONCONVENIENT HIGHWAY ACCESSENDLESS POTENTIAL

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 $69k.

Deal economics

  • At list price, monthly cash flow is $456 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $69k).
  • Cap rate 14.2% vs local median 4.0% in Collinsville — 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 (#491 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: amenities F, commute F, health & safety F.
  • Collinsville CUSD 10 (suburban): math 14% / reading 20% proficiency, ranked #465 of 620 in IL (top 75%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Collinsville High School (math 16% / reading 21%, grade F, #427 of 693 statewide, top 62%, 1,978 students, 0% FRL) — zoned schools average 0% FRL vs 52% district-wide (52 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+3.1%/yr); 83 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 336 units permitted in Madison County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $477 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Madison County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.1% rent growth), your $19k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 10y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $59k; 17% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 4.4% of price; built in 1959 — 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 $69,000

Questions for the listing agent

  1. Built in 1959 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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
2.02%
Cap rate
14.22%
Cash-on-cash
28.31%
DSCR
2.26
GRM
4.1

CMA / ARV

ARV (on-the-fly)
$182,436
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10 White Lily Dr 0.63mi 3/2.0 1,345 (+2%) 6mo $185,000 $138 59
18 Red Rose Dr 0.49mi 2/1.5 (-1) 1,314 (-1%) 15mo $175,000 $133 57
36 Pat Dr 0.55mi 3/1.5 1,402 (+6%) 11mo $264,000 $188 53
11 Robin Ln 0.46mi 3/2.5 1,442 (+9%) 13mo $245,000 $170 47
21 Red Rose Dr 0.51mi 2/1.0 (-1) 1,199 (-9%) 22mo $155,000 $129 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 · 3.1% rent growth · sell at horizon

5-year hold
IRR
22.8%
Equity multiple
1.94×
Total profit
$18,116
Equity at exit
$10,288
10-year hold
IRR
30.9%
Equity multiple
3.81×
Total profit
$54,236
Equity at exit
$5,966

Cash invested: $19,320 (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 62234

Home prices YoY
-17.1%
Rents YoY
3.1%
Active inventory
83
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$1,391 medium interval (Pro) →
Mortgage (P&I)
$362
Tax from tax record
$253 /mo · $3,032/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$292
Net cashflow
$456

Break-even live

Break-even rent $814
Max offer price $69,000
Occupancy floor 62%

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
$17,250
Closing costs
$2,070
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
114 Greenfield Dr Collinsville, IL 2.0 1.0 900 $1,250 $1.39 43d 1 0.93mi
914 California Ave Collinsville, IL 3.0 1.0 1200 $1,300 $1.08 16d 1 1.26mi

Listing history 9 events

  1. 2026-04-22
    status Pending
  2. 2026-04-17
    historical Active Under Contract
  3. 2026-04-10
    listed $69,000 Active
  4. 2026-03-19
    soldstatus $58,835
  5. 2016-08-30
    soldstatus $115,000
  6. 2016-08-26
    soldstatus Closed 276-char remark
    Show marketing remark (276 chars)

    If you like country living close to city this house is for you. 3 bedroom, 1.5 bath, lovely all season room on rear of home that looks over additional acreage. Shed & barn on property. Lots of trees. Main floor laundry, attached garage. New sewer line from house to sewer.

  7. 2016-06-22
    status Pending 276-char remark
    Show marketing remark (276 chars)

    If you like country living close to city this house is for you. 3 bedroom, 1.5 bath, lovely all season room on rear of home that looks over additional acreage. Shed & barn on property. Lots of trees. Main floor laundry, attached garage. New sewer line from house to sewer.

  8. 2016-06-16
    historical 276-char remark
    Show marketing remark (276 chars)

    If you like country living close to city this house is for you. 3 bedroom, 1.5 bath, lovely all season room on rear of home that looks over additional acreage. Shed & barn on property. Lots of trees. Main floor laundry, attached garage. New sewer line from house to sewer.

  9. 2016-06-10
    listed $115,000 Active 276-char remark
    Show marketing remark (276 chars)

    If you like country living close to city this house is for you. 3 bedroom, 1.5 bath, lovely all season room on rear of home that looks over additional acreage. Shed & barn on property. Lots of trees. Main floor laundry, attached garage. New sewer line from house to sewer.

ⓘ 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
$3,032 · $253/mo
Projected year-2 tax
$3,032 · $253/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$16,695
− Mortgage interest
−$3,865
− Property taxes
−$3,032
− Insurance
−$345
− Repairs & maintenance
−$1,336
− Management
−$1,336
− Depreciation
−$2,007
Taxable income
$4,775
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,146
After-tax cash flow
$4,324/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
Collinsville CUSD 10
NCES district ID
1710650
Math proficiency
14% ▼ -9.00%
Reading proficiency
20% ▼ -7.00%
Median HH income
$52,504
Composite
15.65/100
National rank
#9288
State rank
#465 of 620 in IL

Livability — Collinsville

Score
67/100
State rank
#491
US rank
#10221

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Madison County · 189,064 people
City population
31,648
Metro
St. Louis, MO-IL
Population (ZIP)
31,648
Household income
$69,607
Rent vs Own
30.1% rent · 69.9% own
Severe rent burden
801.0

Population outlook (Madison County) Hauer SSP2

Today (2025)
258,371 people
By 2030
251,523 · -2.7%
By 2040
233,640 · -9.6%
By 2050
213,042 · -17.5%
By 2075
165,255 · -36.0%
By 2100
123,953 · -52.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Black 13% Hispanic / Latino 10% Two or more races 8%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Romanian 3% Lithuanian 3% Slovak 1%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 6%

Political lean MEDSL · Madison

2024 margin
R (+13.3) · D 42.5% · R 55.8% · Other 1.8%
2008→2024 swing
-22.5pp toward R · 2008: 9.2pp · 2024: -13.3pp
All cycles
2024: R+13.3 2020: R+13.2 2016: R+15.6 2012: R+1.4 2008: D+9.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -46.21%
Current HPI
223.6438
Rent YoY
▲ 3.10%
Metro
St. Louis, MO-IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

-40.0% since first listed
9 events — show timeline
  • 2026-04-22 Pending MARIS as Distributed by MLS Grid
  • 2026-04-17 Contingent MARIS as Distributed by MLS Grid
  • 2026-04-10 Listed $69,000 MARIS as Distributed by MLS Grid
  • 2026-03-19 Sold (Public Records) $58,835 Public Records
  • 2016-08-30 Sold (Public Records) $115,000 Public Records
  • 2016-08-26 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2016-06-22 Pending MARIS as Distributed by MLS Grid
  • 2016-06-16 Delisted MARIS as Distributed by MLS Grid
  • 2016-06-10 Listed $115,000 MARIS as Distributed by MLS Grid

Property tax history

+8.8%/yr

Latest (2024): $3,032 · +4.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…