CashFlowRE
Sign in Sign up
2421 Ohio Ave
D+ Composite 45.9
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).

  • Cash flow +23.2/30.0
  • DSCR +7.4/10.0
  • 1% rule +5.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • ARV discount +0.5/15.0
  • Appreciation +0.0/10.0

$80,000

2421 Ohio Ave · Granite City, IL 62040
2 bd · 1.0 ba · 845 sqft · SingleFamily public records · 18 Days on market
Built 1930 0.29 ac lot Est $69k · 15% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Why rent when you can own this affordable 2-bedroom ranch on a huge fenced in lot. This is a great location to store that boat, extra trailer or work vehicle & equipment without the worry of an HOA to deal with. It's move in ready and with just a little more TLC, will make a perfect home or investment property. A new roof was just installed a few months ago (2026). Inviting covered front porch for lounging in the shade. Large living room. Eat in kitchen with ample cabinetry and counter tops, plus a double sink. The stove & refrigerator are included. Primary bedroom with plenty of space for a king-sized bed & accessories. The bathroom comes stocked with a stackable washer n

Key facts

  • Double sink
  • Huge fenced in lot
  • Central air

Tags

HUGE FENCED IN LOTINVITING COVERED FRONT PORCHDOUBLE SINKSTACKABLE WASHER N DRYER UNITVINYL DOUBLE PANE WINDOWSCENTRAL AIR

Property features AI

Exterior

  • Parking: Parking for 6 vehicles total; Additional parking, driveway and off-street parking
  • Utilities: Public water; Public sewer; Electric service (Ameren); Electricity and natural gas connected
  • Home design: Single-family residence; One-story home; Private ownership
  • Construction: Frame construction with vinyl siding; Architectural shingle roof; Slab foundation; Built date per public records
  • Exterior features: Covered front porch; Fenced yard; Few trees; Level lot (approx. 100 x 125)

Interior

  • Kitchen: Eat-in kitchen with electric oven and refrigerator (appliances included)
  • Bedrooms: 2 bedrooms on the main level; rooms large enough for king-size bed in primary bedroom
  • Bathrooms: 1 full bathroom (main level) with laundry area
  • Heating & cooling: Forced-air heating; Central air conditioning
  • Interior features: Double-pane windows; No basement
  • Laundry & utility: Main-level laundry area; Washer and dryer included

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 single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $144 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($814 rent vs $80k).
  • Recommended offer: $79k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 7.0% in Granite City — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 65/100 on livability (#623 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
  • Granite City CUSD 9 (suburban): math 9% / reading 11% proficiency, ranked #570 of 620 in IL (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Granite City High School (math 10% / reading 12%, grade F, #522 of 693 statewide, top 76%, 1,805 students, 0% FRL) — zoned schools average 0% FRL vs 59% district-wide (59 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+1.7%/yr); 194 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 336 units permitted in Madison County in 2024 (0 in 5+ unit buildings).
  • This rent is only 16% of the median local income ($60k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $553 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.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($79k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $56k; 43% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $78,800 (1.5% below list)

Questions for the listing agent

  1. Built in 1930 — 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 F-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. 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?
  5. 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?
  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
1.02%
Cap rate
8.46%
Cash-on-cash
7.74%
DSCR
1.34
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$69,290
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2228 Nevada Ave 0.15mi 2/1.0 850 (+1%) 10mo $69,900 $82 83
2617 Cayuga St 0.37mi 2/1.0 816 (-3%) 2mo $79,500 $97 75
2406 Missouri Ave. Ave 0.29mi 2/1.0 900 (+6%) 11mo $85,000 $94 66
2117 Dewey Ave 0.32mi 2/1.0 784 (-7%) 8mo $14,000 $18 66
2903 Roosevelt Ave 0.37mi 2/1.0 842 (-0%) 20mo $38,000 $45 66
2107 Dewey Ave 0.34mi 2/1.0 824 (-2%) 18mo $69,000 $84 65
2605 Cayuga St 0.35mi 2/1.0 864 (+2%) 19mo $69,500 $80 65
2030 Illinois Ave 0.43mi 2/1.0 780 (-8%) 4mo $25,000 $32 64
2915 Roosevelt Ave 0.41mi 2/1.0 912 (+8%) 11mo $79,500 $87 59
2014 Bryan Ave 0.42mi 3/1.0 (+1) 940 (+11%) 9mo $55,000 $59 50
2034 Adams St 0.71mi 2/1.0 884 (+5%) 21mo $59,900 $68 41
2115 Missouri Ave 0.39mi 3/1.0 (+1) 956 (+13%) 22mo $89,900 $94 37

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 · 1.67% rent growth · sell at horizon

5-year hold
IRR
-5.9%
Equity multiple
0.78×
Total profit
$-4,862
Equity at exit
$11,928
10-year hold
IRR
2.1%
Equity multiple
1.14×
Total profit
$3,230
Equity at exit
$6,917

Cash invested: $22,400 (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 62040

Home prices YoY
-21.8%
Rents YoY
1.7%
Active inventory
194
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$814 high interval (Pro) →
Mortgage (P&I)
$420
Tax from tax record
$46 /mo · $546/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$171
Net cashflow
$144

Break-even live

Break-even rent $631
Max offer price $80,000
Occupancy floor 77%

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
$20,000
Closing costs
$2,400
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2512 W 24th St Granite City, IL 1.0 1.0 650 $495 $0.76 23d 1 0.06mi
1215 22nd St Unit 1223 Granite City, IL 1.0 1.0 600 $550 $0.92 21d 1 0.92mi
1215 22nd St Unit 1227 Granite City, IL 1.0 1.0 600 $600 $1.00 43d 1 0.92mi
2556 Center St Granite City, IL 3.0 1.0 874 $1,500 $1.72 14d 1 0.97mi
2450 Cleveland Blvd Apt A Granite City, IL 2.0 1.0 846 $825 $0.98 17d 1 1.00mi
1709 Edison Ave Unit 1709 Granite City, IL 1.0 1.0 700 $800 $1.14 14d 1 1.07mi
2317 Grand Ave Granite City, IL 2.0 1.0 1124 $750 $0.67 7d 1 1.11mi
2715 Center St Unit B Granite City, IL 2.0 1.0 930 $1,275 $1.37 43d 1 1.17mi
2734 Center St Unit D Granite City, IL 1.0 1.0 680 $1,025 $1.51 12d 1 1.20mi

Listing history 14 events

  1. 2026-06-18
    days on market $80,000 Active 18 DOM
  2. 2026-06-17
    days on market $80,000 Active 17 DOM
  3. 2026-06-16
    days on market $80,000 Active 16 DOM
  4. 2026-06-15
    days on market $80,000 Active 15 DOM
  5. 2026-06-13
    days on market $80,000 Active 13 DOM
  6. 2026-06-13
    days on market $80,000 Active 12 DOM
  7. 2026-06-09
    days on market $80,000 Active 9 DOM
  8. 2026-06-08
    days on market $80,000 Active 8 DOM
  9. 2026-06-07
    days on market $80,000 Active 7 DOM
  10. 2026-06-05
    days on market $80,000 Active 4 DOM
  11. 2026-06-03
    days on market $80,000 Active 3 DOM
  12. 2026-06-02
    days on market $80,000 Active 2 DOM
  13. 2026-06-01
    remarks 687-char remark
  14. 2026-06-01
    listed $80,000 Active 1 DOM

ⓘ 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
$546 · $46/mo
Projected year-2 tax
$1,181 · $98/mo
Expected delta
+$635/yr (+$53/mo · 116.2%)

ⓘ 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 ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 6 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
$9,764
− Mortgage interest
−$4,481
− Property taxes
−$546
− Insurance
−$400
− Repairs & maintenance
−$781
− Management
−$781
− Depreciation
−$2,327
Taxable income
$447
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$107
After-tax cash flow
$1,626/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
Granite City CUSD 9
NCES district ID
1717280
Math proficiency
9% ▼ -4.00%
Reading proficiency
11% ▼ -7.00%
Median HH income
$45,082
Composite
9.15/100
National rank
#9864
State rank
#570 of 620 in IL

Livability — Granite City

Score
65/100
State rank
#623
US rank
#12751

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Granite City, IL
County
Madison County · 189,064 people
City population
40,404
Metro
St. Louis, MO-IL
Population (ZIP)
40,404
Household income
$60,031
Rent vs Own
25.0% rent · 75.0% own
Severe rent burden
923.0

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 (76%)
Race & ethnicity
White 76% Hispanic / Latino 9% Black 9% Two or more races 7% Asian 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Romanian 2% Lithuanian 2% Serbian 2%
Foreign-born
3% · Canada, Vietnam
Languages at home
93% English-only · Spanish 5%

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
▼ -56.88%
Current HPI
204.4612
Rent YoY
▲ 1.67%
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

+42.9% since first listed
2 events — show timeline
  • 2026-05-31 Listed $80,000 MARIS as Distributed by MLS Grid
  • 2010-05-05 Sold (Public Records) $56,000 Public Records

Property tax history

+6.0%/yr

Latest (2024): $546 · +13.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…