CashFlowRE
Sign in Sign up
605 E Empire St
B- Composite 65.14
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 +28.0/30.0
  • DSCR +9.9/10.0
  • 1% rule +7.9/10.0
  • ARV discount +7.5/15.0
  • Rent growth +3.9/5.0
  • Livability +3.9/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$149,900

605 E Empire St · Bloomington, IL 61701
6 bd · 4.0 ba · — sqft · Other · 33 Days on market
Built 1925 5,248 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

There are no remarks available.

Key facts

  • 5,248 sq ft lot
  • 2 parking spots
  • Built 1925

Property features AI

Finance

  • Other: Zoned MULTI; Lot dimensions approximately 82 x 64 (less than 0.25 acre); Contains two units
  • Financial info: No special service area

Exterior

  • Parking: Two parking spaces; Driveway
  • Utilities: Public water; Public sewer
  • Home design: Two- to four-unit building; Fee simple ownership; More than 100 years old; Not a conversion; Not rebuilt or rehabbed
  • Construction: Vinyl siding; Asphalt roof; Brick/mortar foundation
  • Exterior features: Deck; Porch; School bus service

Interior

  • Kitchen: Stove; Refrigerator
  • Bedrooms: Three bedrooms
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Natural gas forced air heating
  • Interior features: Six total rooms; Unfinished full basement
  • Laundry & utility: Washer; Dryer

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 6-bed/4.0-bath other listed at $150k.

Deal economics

  • At list price, monthly cash flow is $468 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $145k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.0% vs local median 5.4% in Bloomington — 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 77/100 on livability (#161 in IL, #2,987 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities C-, commute F.
  • Bloomington SD 87 (urban): math 14% / reading 19% proficiency, ranked #476 of 620 in IL (top 77%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Bent Elem School (math 8% / reading 8%, grade F, #1,627 of 2,056 statewide, top 81%, 374 students, 0% FRL); Bloomington Jr High School (math 12% / reading 19%, grade F, #493 of 665 statewide, top 75%, 1,006 students, 0% FRL); Bloomington High School (math 27% / reading 33%, grade F, #179 of 693 statewide, top 27%, 1,503 students, 0% FRL) — zoned schools average 0% FRL vs 51% district-wide (51 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+5.6%/yr); 88 active listings in the ZIP; 247 units permitted in McLean County in 2024 (54 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($57k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 5.6% rent growth), your $42k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 33 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y 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 $130k; 15% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $145,403 (3.0% below list)

Questions for the listing agent

  1. It's been on market 33 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.29%
Cap rate
10.04%
Cash-on-cash
13.37%
DSCR
1.59
GRM
6.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 5.6% rent growth · sell at horizon

5-year hold
IRR
6.4%
Equity multiple
1.26×
Total profit
$10,731
Equity at exit
$22,351
10-year hold
IRR
18.0%
Equity multiple
2.68×
Total profit
$70,349
Equity at exit
$12,961

Cash invested: $41,972 (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 61701

Rents YoY
5.6%
Active inventory
88
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,934 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$212 /mo · $2,543/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$406
Net cashflow
$468

Break-even live

Break-even rent $1,342
Max offer price $149,900
Occupancy floor 71%

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
$37,475
Closing costs
$4,497
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 31 events

  1. 2026-06-19
    days on market $149,900 Active 33 DOM
  2. 2026-06-18
    days on market $149,900 Active 32 DOM
  3. 2026-06-17
    days on market $149,900 Active 31 DOM
  4. 2026-06-16
    days on market $149,900 Active 30 DOM
  5. 2026-06-15
    days on market $149,900 Active 29 DOM
  6. 2026-06-14
    days on market $149,900 Active 27 DOM
  7. 2026-06-13
    days on market $149,900 Active 26 DOM
  8. 2026-06-10
    days on market $149,900 Active 24 DOM
  9. 2026-06-09
    remarks 551-char remark
  10. 2026-06-09
    days on market $149,900 Active 23 DOM
  11. 2026-06-08
    days on market $149,900 Active 22 DOM
  12. 2026-06-07
    days on market $149,900 Active 21 DOM
  13. 2026-06-03
    pricedays on market $149,900 Active 17 DOM
  14. 2026-06-02
    days on market $155,000 Active 16 DOM
  15. 2026-06-01
    days on market $155,000 Active 15 DOM
  16. 2026-05-31
    days on market $155,000 Active 14 DOM
  17. 2026-05-30
    days on market $155,000 Active 13 DOM
  18. 2026-05-17
    listed $155,000 Active
  19. 2025-04-16
    soldstatus $130,000
  20. 2025-04-04
    soldstatus $130,000 Closed 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  21. 2025-02-17
    historical Contingent - No Showings 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  22. 2024-11-11
    listed $145,000 Active 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  23. 2022-02-16
    soldstatus $82,500
  24. 2022-02-11
    soldstatus $82,500 Closed 374-char remark
    Show marketing remark (374 chars)

    Nice duplex in good condition. Both units have been updated throughout the years. Both units just signed leases through Jan 2023. Couple of blocks off of IWU campus. Great size lot for a possible building expansion in the future. Off street parking as well as on street parking available. Roof installed in 2010. This property has had positive cash flow for last 5 years.

  25. 2022-01-24
    status Active Under Contract (Do Not Show) 374-char remark
    Show marketing remark (374 chars)

    Nice duplex in good condition. Both units have been updated throughout the years. Both units just signed leases through Jan 2023. Couple of blocks off of IWU campus. Great size lot for a possible building expansion in the future. Off street parking as well as on street parking available. Roof installed in 2010. This property has had positive cash flow for last 5 years.

  26. 2022-01-20
    price $85,000 374-char remark
    Show marketing remark (374 chars)

    Nice duplex in good condition. Both units have been updated throughout the years. Both units just signed leases through Jan 2023. Couple of blocks off of IWU campus. Great size lot for a possible building expansion in the future. Off street parking as well as on street parking available. Roof installed in 2010. This property has had positive cash flow for last 5 years.

  27. 2021-10-05
    listed $89,900 Active 374-char remark
    Show marketing remark (374 chars)

    Nice duplex in good condition. Both units have been updated throughout the years. Both units just signed leases through Jan 2023. Couple of blocks off of IWU campus. Great size lot for a possible building expansion in the future. Off street parking as well as on street parking available. Roof installed in 2010. This property has had positive cash flow for last 5 years.

  28. 2014-01-14
    soldstatus $76,500
  29. 2008-02-21
    soldstatus $66,000
  30. 1995-08-01
    soldstatus $59,500
  31. 1994-03-01
    soldstatus $46,000

ⓘ 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
$2,543 · $212/mo
Projected year-2 tax
$2,973 · $248/mo
Expected delta
+$430/yr (+$36/mo · 16.9%)

ⓘ 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 3/10 Moderate 7 d/yr ≥105°F today · 18 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
$23,212
− Mortgage interest
−$8,397
− Property taxes
−$2,543
− Insurance
−$750
− Repairs & maintenance
−$1,857
− Management
−$1,857
− Depreciation
−$4,361
Taxable income
$3,448
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$828
After-tax cash flow
$4,784/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
Bloomington SD 87
NCES district ID
1706480
Math proficiency
14% ▼ -7.00%
Reading proficiency
19% ▼ -7.00%
Median HH income
$50,544
Composite
15.05/100
National rank
#9351
State rank
#476 of 620 in IL

Livability — Bloomington

Score
77/100
State rank
#161
US rank
#2987

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bloomington, IL
County
McLean County · 126,490 people
City population
72,415
Metro
Bloomington, IL
Population (ZIP)
35,136
Household income
$57,130
Rent vs Own
43.3% rent · 56.7% own
Severe rent burden
1493.0

Population outlook (McLean County) Hauer SSP2

Today (2025)
176,468 people
By 2030
178,002 · +0.9%
By 2040
178,592 · +1.2%
By 2050
177,090 · +0.4%
By 2075
173,224 · -1.8%
By 2100
158,425 · -10.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Black 13% Two or more races 9% Hispanic / Latino 9% Asian 3%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Romanian 3% Slovak 2% Italian 1%
Foreign-born
6% · Canada, Philippines, Vietnam
Languages at home
91% English-only · Spanish 5% Other Asian/Pacific 1% Other Indo-European 1%

Political lean MEDSL · McLean

2024 margin
Toss-up / Even · D 51.6% · R 46.8% · Other 1.6%
2008→2024 swing
+3.7pp toward D · 2008: 1.2pp · 2024: 4.9pp
All cycles
2024: D+4.9 2020: D+3.9 2016: R+1.5 2012: R+11.1 2008: D+1.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -115.13%
Current HPI
172.3659
Rent YoY
▲ 5.60%
Metro
Bloomington, IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

+237.0% since first listed
14 events — show timeline
  • 2026-05-17 Listed $155,000 MRED as Distributed by MLS Grid
  • 2025-04-16 Sold (Public Records) $130,000 Public Records
  • 2025-04-04 Sold (MLS) $130,000 MRED as Distributed by MLS Grid
  • 2025-02-17 Contingent MRED as Distributed by MLS Grid
  • 2024-11-11 Listed $145,000 MRED as Distributed by MLS Grid
  • 2022-02-16 Sold (Public Records) $82,500 Public Records
  • 2022-02-11 Sold (MLS) $82,500 MRED as Distributed by MLS Grid
  • 2022-01-24 Pending MRED as Distributed by MLS Grid
  • 2022-01-20 Price Changed $85,000 MRED as Distributed by MLS Grid
  • 2021-10-05 Listed $89,900 MRED as Distributed by MLS Grid
  • 2014-01-14 Sold (Public Records) $76,500 Public Records
  • 2008-02-21 Sold (Public Records) $66,000 Public Records
  • 1995-08-01 Sold (Public Records) $59,500 Public Records
  • 1994-03-01 Sold (Public Records) $46,000 Public Records

Property tax history

+2.5%/yr

Latest (2023): $2,543 · +10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…