CashFlowRE
Sign in Sign up
388 W Maple St
F Composite 14.07
Why this score? — see what drove the F 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).

  • Livability +3.6/5.0
  • Cash flow +3.5/30.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • 1% rule +0.2/10.0
  • DSCR +0.0/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$135,000

388 W Maple St · Canton, IL 61520
3 bd · 1.5 ba · 1,471 sqft · SingleFamily public records · 23 Days on market
Built 1920 Est $100k · 35% over

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Four bedroom, 1 1/2 bath home on Maple Street in Canton. Conveniently located close to hospital and park. The generous sized kitchen has plenty of counter space and cabinets. Informal dining area. Stove, refrigerator, dishwasher, stay and are about four to five years old. Main floor laundry room. Office nook, just off the kitchen. Formal dining room. Main floor bedroom (does not have a closet). Upper level has three bedrooms and a full bathroom. Detached garage and a shed. Mostly replacement windows. Roof and siding replaced about 2017/2018. Laminate flooring on main level. Unique front porch. Patio doors from the kitchen lead to a covered deck area.

Key facts

  • Expansive kitchen
  • Formal dining room
  • Front porch

Tags

EXPANSIVE KITCHENINFORMAL DINING AREAOFFICE NOOKFORMAL DINING ROOMMAIN-FLOOR LAUNDRY ROOMFRONT PORCH

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Built in 1920
  • Construction: Shingle roof
  • Exterior features: Shed(s); Fenced yard; Level lot; Paved road access

Interior

  • Kitchen: Kitchen on the main level
  • Bedrooms: Three bedrooms (all on the upper level); Each bedroom has egress windows
  • Flooring: Carpet in bedrooms; Laminate in living room; Luxury vinyl plank in dining room, kitchen and laundry
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Forced air heating; Gas water heater; Central air conditioning
  • Interior features: Crawl space and partial basement; No fireplaces
  • Laundry & utility: Main-level laundry room

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/1.5-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $-408 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $63k (53.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $70k (48.3% below list).
  • Recommended offer: $63k (53.4% below list) — sets the bar for cash-flow.
  • Cap rate 2.7% vs local median 7.8% in Canton — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 72/100 on livability (#318 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, amenities F, commute F.
  • Canton Union SD 66 (town): math 19% / reading 23% proficiency, ranked #417 of 620 in IL (top 67%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Westview Elementary School (math 17% / reading 17%, grade F, #1,141 of 2,056 statewide, top 59%, 398 students, 0% FRL); Ingersoll Middle School (math 18% / reading 24%, grade F, #405 of 665 statewide, top 61%, 645 students, 0% FRL); Canton High School (math 22% / reading 27%, grade F, #256 of 693 statewide, top 44%, 641 students, 0% FRL) — zoned schools average 0% FRL vs 46% district-wide (46 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 108 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 14 units permitted in Fulton County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Fulton County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($133k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 20y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $100k; 35% 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 $62,946 (53.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1920 — 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. 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?
  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
0.52%
Cap rate
2.67%
Cash-on-cash
-12.95%
DSCR
0.42
GRM
16.1

CMA / ARV

ARV (on-the-fly)
$100,028
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
412 W Maple St 0.06mi 2/1.0 (-1) 1,335 (-9%) 1mo $78,000 $58 74
477 W Maple St 0.13mi 2/1.0 (-1) 1,392 (-5%) 9mo $109,900 $79 71
365 S Main St 0.36mi 2/2.0 (-1) 1,446 (-2%) 5mo $145,000 $100 69
283 W Walnut St 0.14mi 3/1.0 1,616 (+10%) 7mo $90,000 $56 69
635 S 1st Ave 0.50mi 3/1.0 1,456 (-1%) 9mo $69,900 $48 66
637 S 3rd Ave 0.65mi 3/2.0 1,496 (+2%) 2mo $67,000 $45 63
319 S Avenue A 0.27mi 3/1.0 1,680 (+14%) 1mo $85,000 $51 61
226 Cass Pl 0.67mi 4/2.0 (+1) 1,472 (+0%) 3mo $125,000 $85 59
458 W Pine St 0.30mi 3/2.0 1,688 (+15%) 1mo $115,000 $68 58
336 W Chestnut St 0.38mi 2/2.0 (-1) 1,353 (-8%) 4mo $150,000 $111 58
10 E Tamarack St 0.71mi 2/1.0 (-1) 1,408 (-4%) 2mo $18,000 $13 51
856 S 2nd Ave 0.64mi 3/2.0 1,268 (-14%) 3mo $97,500 $77 43

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
-40.4%
Equity multiple
-0.27×
Total profit
$-47,827
Equity at exit
$20,129
10-year hold
IRR
-65.1%
Equity multiple
-0.98×
Total profit
$-74,989
Equity at exit
$11,672

Cash invested: $37,800 (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 61520

Active inventory
108
Price-to-rent
16.1×

Monthly cashflow live

Estimated rent
$698 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$195 /mo · $2,341/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$147
Net cashflow
$-408

Break-even live

Break-even rent $1,214
Max offer price $62,946
Occupancy floor

Sensitivity live

Price -10% $-331 -5% $-370 +0% $-408 +5% $-446 +10% $-484
Rent -10% $-463 -5% $-435 +0% $-408 +5% $-380 +10% $-353
Rate -1.0pp $-340 -0.5pp $-374 base $-408 +0.5pp $-443 +1.0pp $-478

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
$33,750
Closing costs
$4,050
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1100 W Locust St Unit 32 Canton, IL 3.0 2.0 952 $698 $0.73 15d 1 1.32mi

Listing history 23 events

  1. 2026-06-16
    status $135,000 Pending 23 DOM
  2. 2026-06-15
    days on market $135,000 Active 23 DOM
  3. 2026-06-13
    days on market $135,000 Active 21 DOM
  4. 2026-06-12
    days on market $135,000 Active 20 DOM
  5. 2026-06-09
    days on market $135,000 Active 17 DOM
  6. 2026-06-08
    days on market $135,000 Active 16 DOM
  7. 2026-06-07
    days on market $135,000 Active 15 DOM
  8. 2026-06-07
    pricedays on market $135,000 Active 14 DOM
  9. 2026-06-04
    days on market $145,000 Active 11 DOM
  10. 2026-06-02
    days on market $145,000 Active 10 DOM
  11. 2026-06-01
    days on market $145,000 Active 9 DOM
  12. 2026-05-31
    days on market $145,000 Active 8 DOM
  13. 2026-05-31
    days on market $145,000 Active 7 DOM
  14. 2026-05-21
    listed $145,000 Active
  15. 2022-07-26
    soldstatus $100,000
  16. 2022-07-25
    soldstatus $99,900 Closed 663-char remark
    Show marketing remark (663 chars)

    Four bedroom, 1 1/2 bath home on Maple Street in Canton. Conveniently located close to hospital and park. The generous sized kitchen has plenty of counter space and cabinets. Informal dining area. Stove, refrigerator, dishwasher, stay and are about four to five years old. Main floor laundry room. Office nook, just off the kitchen. Formal dining room. Main floor bedroom (does not have a closet). Upper level has three bedrooms and a full bathroom. Detached garage and a shed. Mostly replacement windows. Roof and siding replaced about 2017/2018. Laminate flooring on main level. Unique front porch. Patio doors from the kitchen lead to a covered deck area.

  17. 2022-06-27
    status Pending 663-char remark
    Show marketing remark (663 chars)

    Four bedroom, 1 1/2 bath home on Maple Street in Canton. Conveniently located close to hospital and park. The generous sized kitchen has plenty of counter space and cabinets. Informal dining area. Stove, refrigerator, dishwasher, stay and are about four to five years old. Main floor laundry room. Office nook, just off the kitchen. Formal dining room. Main floor bedroom (does not have a closet). Upper level has three bedrooms and a full bathroom. Detached garage and a shed. Mostly replacement windows. Roof and siding replaced about 2017/2018. Laminate flooring on main level. Unique front porch. Patio doors from the kitchen lead to a covered deck area.

  18. 2022-06-24
    listed $99,900 Active 663-char remark
    Show marketing remark (663 chars)

    Four bedroom, 1 1/2 bath home on Maple Street in Canton. Conveniently located close to hospital and park. The generous sized kitchen has plenty of counter space and cabinets. Informal dining area. Stove, refrigerator, dishwasher, stay and are about four to five years old. Main floor laundry room. Office nook, just off the kitchen. Formal dining room. Main floor bedroom (does not have a closet). Upper level has three bedrooms and a full bathroom. Detached garage and a shed. Mostly replacement windows. Roof and siding replaced about 2017/2018. Laminate flooring on main level. Unique front porch. Patio doors from the kitchen lead to a covered deck area.

  19. 2014-08-11
    soldstatus $70,000 432-char remark
    Show marketing remark (432 chars)

    Over 2,270 finished sq. ft. Large 3 bedroom, 2 story home with 1.5 baths. Eat in 19 x 22 kitchen and formal dining room. Main floor laundry. Beautiful natural woodwork. Large entry with open staircase. Many rooms for numerous possibilities on main floor. New roof in 2005 with 30 year warranty. Windows were new in 1997. All bedrooms have walk in closets. Smallest bedroom is 11 x 14. Large yard at 50 x 209. New electrical box.

  20. 2014-08-11
    soldstatus $70,000
    Show marketing remark (432 chars)

    Over 2,270 finished sq. ft. Large 3 bedroom, 2 story home with 1.5 baths. Eat in 19 x 22 kitchen and formal dining room. Main floor laundry. Beautiful natural woodwork. Large entry with open staircase. Many rooms for numerous possibilities on main floor. New roof in 2005 with 30 year warranty. Windows were new in 1997. All bedrooms have walk in closets. Smallest bedroom is 11 x 14. Large yard at 50 x 209. New electrical box.

  21. 2014-04-19
    listed $78,900 432-char remark
    Show marketing remark (432 chars)

    Over 2,270 finished sq. ft. Large 3 bedroom, 2 story home with 1.5 baths. Eat in 19 x 22 kitchen and formal dining room. Main floor laundry. Beautiful natural woodwork. Large entry with open staircase. Many rooms for numerous possibilities on main floor. New roof in 2005 with 30 year warranty. Windows were new in 1997. All bedrooms have walk in closets. Smallest bedroom is 11 x 14. Large yard at 50 x 209. New electrical box.

  22. 2006-12-08
    soldstatus $83,000
  23. 2006-08-04
    listed $87,000

ⓘ 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
$2,341 · $195/mo
Projected year-2 tax
$2,703 · $225/mo
Expected delta
+$362/yr (+$30/mo · 15.4%)

ⓘ 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
$8,376
− Mortgage interest
−$7,562
− Property taxes
−$2,341
− Insurance
−$675
− Repairs & maintenance
−$670
− Management
−$670
− Depreciation
−$3,927
Taxable loss
−$7,470
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,793
After-tax cash flow
$-3,102/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
Canton Union SD 66
NCES district ID
1708280
Math proficiency
19% ▼ -10.00%
Reading proficiency
23% ▼ -12.00%
Median HH income
$42,657
Composite
18.03/100
National rank
#8980
State rank
#417 of 620 in IL

Livability — Canton

Score
72/100
State rank
#318
US rank
#6313

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Canton, IL
Population (ZIP)
16,098

Population outlook (Fulton County) Hauer SSP2

Today (2025)
33,356 people
By 2030
32,144 · -3.6%
By 2040
29,518 · -11.5%
By 2050
26,775 · -19.7%
By 2075
19,972 · -40.1%
By 2100
13,580 · -59.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Black 5% Hispanic / Latino 4% Two or more races 4% Native American 1%
Common ancestry
Slovak 3% Lithuanian 1% Romanian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Fulton

2024 margin
Strong R (+23.8) · D 37.1% · R 60.9% · Other 2.0%
2008→2024 swing
-45.2pp toward R · 2008: 21.3pp · 2024: -23.8pp
All cycles
2024: R+23.8 2020: R+20.1 2016: R+15.1 2012: D+11.1 2008: D+21.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -88.00%
Current HPI
123.8086
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

+66.7% since first listed
10 events — show timeline
  • 2026-05-21 Listed $145,000 RMLSA as Distributed by MLS Grid
  • 2022-07-26 Sold (Public Records) $100,000 Public Records
  • 2022-07-25 Sold (MLS) $99,900 RMLSA as Distributed by MLS Grid
  • 2022-06-27 Pending RMLSA as Distributed by MLS Grid
  • 2022-06-24 Listed $99,900 RMLSA as Distributed by MLS Grid
  • 2014-08-11 Sold (Public Records) $70,000 Public Records
  • 2014-08-11 Sold (MLS) $70,000 RMLSA as Distributed by MLS Grid
  • 2014-04-19 Listed $78,900 RMLSA as Distributed by MLS Grid
  • 2006-12-08 Sold (MLS) $83,000 RMLSA as Distributed by MLS Grid
  • 2006-08-04 Listed $87,000 RMLSA as Distributed by MLS Grid

Property tax history

+8.7%/yr

Latest (2024): $2,341 · +8.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…