CashFlowRE
Sign in Sign up
956 Curtis Ave
D Composite 44.74
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Appreciation +3.9/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.4/10.0

$10,000

956 Curtis Ave · Decatur, IL 62526
2 bd · 1.0 ba · 624 sqft · Other public records · 11 Days on market
Built 1925 9,583 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Conveniently located in Decatur, IL, you're close to local amenities, schools, parks, and major routes. Enjoy easy access to everything central Illinois has to offer while owning property at a fraction of typical costs. 2 bed 1 bath being sold as-is.

Key facts

  • Easy access
  • Major routes
  • Local amenities

Tags

LOCAL AMENITIESSCHOOLSPARKSMAJOR ROUTESEASY ACCESS

Property features AI

Finance

  • Other: Annual property tax listed

Exterior

  • Parking: Detached garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story
  • Construction: Aluminum siding
  • Exterior features: Asphalt roof; Gravel road access; Lot approximately 0.22 acres; Zoned residential

Interior

  • Kitchen: No kitchen appliances listed
  • Bedrooms: 3 total rooms (includes bedrooms and living areas)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Gas water heater; Crawl space basement
  • Laundry & utility: Laundry located on the main level

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 $10k.

Deal economics

  • At list price, monthly cash flow is $599 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($845 rent vs $10k).
  • Cap rate 78.1% vs local median 7.0% in Decatur — 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 59/100 on livability (#1,076 in IL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools F, crime F, amenities F.
  • Decatur SD 61 (urban): math 3% / reading 6% proficiency, ranked #605 of 620 in IL (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 135 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; 63 units permitted in Macon County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-2.2%/yr); year-one equity from $69 of loan paydown is wiped out by about $221 of value loss. Plan a longer hold.
  • Macon County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-2.2% appreciation + 3.0% rent growth), your $3k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $10,000

Questions for the listing agent

  1. Built in 1925 — 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
8.45%
Cap rate
78.14%
Cash-on-cash
256.59%
DSCR
12.42
GRM
1.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-2.21% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
14.16×
Total profit
$36,857
Equity at exit
$1,845
10-year hold
IRR
Equity multiple
30.12×
Total profit
$81,541
Equity at exit
$1,485

Cash invested: $2,800 (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 62526

Home prices YoY
-1.2%
Active inventory
135
Price-to-rent
1.0×

Monthly cashflow live

Estimated rent
$845 medium interval (Pro) →
Mortgage (P&I)
$52
Tax est. 1.5%
$12 /mo · $150/yr
Insurance
$4
HOA
$0
Vacancy / Maint / Mgmt
$178
Net cashflow
$599

Break-even live

Break-even rent $87
Max offer price $10,000
Occupancy floor 24%

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
$2,500
Closing costs
$300
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
927 E Harrison Ave Decatur, IL 2.0 1.0 720 $675 $0.94 21d 1 0.14mi
1729 N Woodford St Decatur, IL 2.0 1.0 728 $825 $1.13 44d 1 0.62mi
1908 N Union St Decatur, IL 2.0 1.0 704 $899 $1.28 44d 1 0.81mi

Listing history 10 events

  1. 2026-06-19
    days on market $10,000 Active 11 DOM
  2. 2026-06-18
    days on market $10,000 Active 10 DOM
  3. 2026-06-17
    days on market $10,000 Active 9 DOM
  4. 2026-06-16
    days on market $10,000 Active 8 DOM
  5. 2026-06-15
    days on market $10,000 Active 7 DOM
  6. 2026-06-14
    days on market $10,000 Active 5 DOM
  7. 2026-06-13
    days on market $10,000 Active 4 DOM
  8. 2026-06-10
    days on market $10,000 Active 2 DOM
  9. 2026-06-09
    remarks 250-char remark
  10. 2026-06-09
    listed $10,000 Active 1 DOM

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 75% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥105°F today · 19 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 · 1 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
$10,144
− Mortgage interest
−$560
− Property taxes
−$150
− Insurance
−$50
− Repairs & maintenance
−$812
− Management
−$812
− Depreciation
−$291
Taxable income
$7,470
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,793
After-tax cash flow
$5,392/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
Decatur SD 61
NCES district ID
1711850
Math proficiency
3% ▼ -4.00%
Reading proficiency
6% ▼ -6.00%
Median HH income
$38,864
Composite
3.99/100
National rank
#10059
State rank
#605 of 620 in IL

Livability — Decatur

Score
59/100
State rank
#1076
US rank
#20533

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Decatur, IL
County
Macon County · 78,333 people
City population
78,333
Metro
Decatur, IL
Population (ZIP)
30,483
Household income
$49,062
Rent vs Own
39.2% rent · 60.8% own
Severe rent burden
1041.0

Population outlook (Macon County) Hauer SSP2

Today (2025)
99,568 people
By 2030
94,973 · -4.6%
By 2040
85,250 · -14.4%
By 2050
75,920 · -23.8%
By 2075
55,962 · -43.8%
By 2100
36,468 · -63.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (68%)
Race & ethnicity
White 68% Black 22% Two or more races 6% Hispanic / Latino 3% Asian 2%
Common ancestry
Lithuanian 2% Italian 2% Slovak 2%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Macon

2024 margin
R (+18.9) · D 39.8% · R 58.7% · Other 1.4%
2008→2024 swing
-20.0pp toward R · 2008: 1.1pp · 2024: -18.9pp
All cycles
2024: R+18.9 2020: R+17.7 2016: R+18.1 2012: R+5.2 2008: D+1.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -2.21%
Current HPI
182.871
Rent YoY
Metro
Decatur, IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-06-08 Listed $10,000 CIBR

Property tax history

+7.2%/yr

Latest (2024): $542 · +101.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…