CashFlowRE
Sign in Sign up
219 Lasalle St St
B Composite 70.73
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 +27.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.6/10.0
  • 1% rule +9.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$109,000

219 Lasalle St St · Streator, IL 61364
3 bd · 2.0 ba · 1,558 sqft · SingleFamily public records
Built 1900 6,534 sqft lot Est $137k · 20% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Home with 3-4 bedrooms, 1.5 baths, 2-car detached garage, & formal dining room.

Key facts

  • 6,534 sq ft lot
  • 2 garage spots
  • Built 1900

Property features AI

Finance

  • Other: Directions: Rt 23 south, right on LaSalle St.
  • Financial info: Special service area: No
  • HOA & community: No master association fee required; Community amenities nearby: park, pool, tennis courts

Exterior

  • Parking: Detached garage (owned) with space for 2 cars; Concrete parking
  • Utilities: Public water; Public sewer; Electric service with fuses
  • Home design: Detached single-family home; Two-story residence; Fee simple ownership
  • Construction: Stucco exterior; Asphalt roof; Block foundation; Built before 1978
  • Exterior features: Lot approximately less than 0.25 acre (dimensions ~51 x 126); School bus service; Street paved with curbs and street lights

Interior

  • Kitchen: Kitchen with eating area/table space; Refrigerator included
  • Bedrooms: Three bedrooms (all on the second floor); Master bedroom on the second floor
  • Flooring: Carpet in bedrooms and some rooms; Laminate flooring in foyer, dining room, kitchen, and living room
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Seven total rooms; Unfinished full basement; Wood-burning fireplace in the living room
  • Laundry & utility: 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/2.0-bath single-family listed at $109k.

Deal economics

  • At list price, monthly cash flow is $318 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $109k).
  • Cap rate 9.8% vs local median 7.8% in Streator — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 63/100 on livability (#752 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B+; Watch: amenities F, commute F, employment F.
  • Streator Twp Hsd 40 (town): math 11% / reading 19% proficiency, ranked #513 of 620 in IL (top 83%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Streator Twp High School (math 11% / reading 19%, grade F, #462 of 693 statewide, top 68%, 809 students, 0% FRL).
  • Market conditions: 87 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 7d on market — plan ~1-2 weeks tenant-placement turnaround); 82 units permitted in LaSalle County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($59k/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 $754 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • LaSalle County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 0 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 12y 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 $26k; list at $109k implies a 321% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.3% of price; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $109,000

Questions for the listing agent

  1. Built in 1900 — 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 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. 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
1.44%
Cap rate
9.79%
Cash-on-cash
12.49%
DSCR
1.56
GRM
5.8

CMA / ARV

ARV (on-the-fly)
$137,104
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
216 Lasalle St 0.03mi 3/2.0 1,550 (-0%) 14mo $40,000 $26 86
114 W Washington St 0.13mi 3/1.5 1,652 (+6%) 13mo $144,000 $87 71
215 W Washington St 0.06mi 2/1.0 (-1) 1,449 (-7%) 8mo $120,000 $83 70
602 S Vermillion St 0.42mi 4/2.0 (+1) 1,608 (+3%) 0mo $147,000 $91 70
213 W 6th St 0.26mi 3/1.5 1,599 (+3%) 19mo $135,800 $85 65
903 Milner St 0.70mi 3/2.0 1,536 (-1%) 1mo $210,000 $137 64
110 Lasalle St 0.14mi 4/2.0 (+1) 1,752 (+12%) 12mo $155,000 $88 58
112 W Kent St 0.55mi 3/2.0 1,368 (-12%) 10mo $85,500 $63 46
207 Cottage St 0.54mi 4/1.5 (+1) 1,650 (+6%) 21mo $97,000 $59 41
412 S 5th Ave 0.54mi 3/2.0 1,750 (+12%) 18mo $205,000 $117 39
402 W Morrell St 0.75mi 4/1.5 (+1) 1,626 (+4%) 21mo $159,000 $98 33
312 W Morrell St 0.74mi 4/2.0 (+1) 1,408 (-10%) 19mo $137,000 $97 28

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
2.3%
Equity multiple
1.09×
Total profit
$2,691
Equity at exit
$16,252
10-year hold
IRR
12.0%
Equity multiple
1.95×
Total profit
$28,898
Equity at exit
$9,424

Cash invested: $30,520 (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 61364

Home prices YoY
-31.1%
Active inventory
87
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,565 high interval (Pro) →
Mortgage (P&I)
$572
Tax from tax record
$301 /mo · $3,617/yr
Insurance
$45
HOA
$0
Vacancy / Maint / Mgmt
$329
Net cashflow
$318

Break-even live

Break-even rent $1,163
Max offer price $109,000
Occupancy floor 75%

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
$27,250
Closing costs
$3,270
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
503 S Bloomington St Streator, IL 3.0 1.0 1200 $1,500 $1.25 24d 1 0.24mi
514 Lundy St Streator, IL 3.0 1.0 1174 $1,700 $1.45 3d 1 0.54mi
514 Lundy St Streator, IL 4.0 1.5 1300 $1,700 $1.31 7d 1 0.54mi
402 S Illinois St Streator, IL 2.0 1.0 1116 $1,550 $1.39 21d 1 0.73mi
1409 Kelly St Streator, IL 3.0 1.0 1280 $1,750 $1.37 7d 1 1.34mi

Listing history 24 events

  1. 2026-06-18
    pricestatusdays on marketlisting id $109,000 Pending
  2. 2026-06-17
    days on market $99,900 Contingent - Continue to Show 89 DOM
  3. 2026-06-16
    days on market $99,900 Contingent - Continue to Show 88 DOM
  4. 2026-06-15
    days on market $99,900 Contingent - Continue to Show 87 DOM
  5. 2026-06-14
    days on market $99,900 Contingent - Continue to Show 85 DOM
  6. 2026-06-12
    days on market $99,900 Contingent - Continue to Show 84 DOM
  7. 2026-06-09
    days on market $99,900 Contingent - Continue to Show 81 DOM
  8. 2026-06-08
    days on market $99,900 Contingent - Continue to Show 80 DOM
  9. 2026-06-07
    days on market $99,900 Contingent - Continue to Show 79 DOM
  10. 2026-06-05
    days on market $99,900 Contingent - Continue to Show 76 DOM
  11. 2026-06-03
    days on market $99,900 Contingent - Continue to Show 75 DOM
  12. 2026-06-02
    days on market $99,900 Contingent - Continue to Show 74 DOM
  13. 2026-06-01
    days on market $99,900 Contingent - Continue to Show 73 DOM
  14. 2026-05-31
    days on market $99,900 Contingent - Continue to Show 72 DOM
  15. 2026-05-30
    days on market $99,900 Contingent - Continue to Show 71 DOM
  16. 2026-04-28
    historical Contingent - Continue to Show
  17. 2026-04-01
    price $99,900
  18. 2026-03-20
    listed $109,000 Active
  19. 2014-05-08
    soldstatus $25,900 Closed Sale 83-char remark
    Show marketing remark (83 chars)

    Home with 3-4 bedrooms, 1.5 baths, 2-car detached garage, & formal dining room.

  20. 2014-04-18
    status Pending 83-char remark
    Show marketing remark (83 chars)

    Home with 3-4 bedrooms, 1.5 baths, 2-car detached garage, & formal dining room.

  21. 2014-03-28
    price $25,900 Price Change 83-char remark
    Show marketing remark (83 chars)

    Home with 3-4 bedrooms, 1.5 baths, 2-car detached garage, & formal dining room.

  22. 2014-02-28
    listed $29,900 New 83-char remark
    Show marketing remark (83 chars)

    Home with 3-4 bedrooms, 1.5 baths, 2-car detached garage, & formal dining room.

  23. 1998-01-20
    soldstatus $60,000
  24. 1998-01-20
    soldstatus $60,000

ⓘ 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
$3,617 · $301/mo
Projected year-2 tax
$3,617 · $301/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥104°F today · 17 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
$18,776
− Mortgage interest
−$6,106
− Property taxes
−$3,617
− Insurance
−$545
− Repairs & maintenance
−$1,502
− Management
−$1,502
− Depreciation
−$3,171
Taxable income
$2,333
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$560
After-tax cash flow
$3,251/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
Streator Twp Hsd 40
NCES district ID
1738100
Math proficiency
11% ▼ -4.00%
Reading proficiency
19% ▼ -1.00%
Median HH income
$43,002
Composite
13.07/100
National rank
#9561
State rank
#513 of 620 in IL

Livability — Streator

Score
63/100
State rank
#752
US rank
#15266

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Streator, IL
County
La Salle County · 41,676 people
City population
17,963
Metro
Ottawa, IL
Population (ZIP)
17,963
Household income
$59,060
Rent vs Own
29.8% rent · 70.2% own
Severe rent burden
450.0

Population outlook (LaSalle County) Hauer SSP2

Today (2025)
107,080 people
By 2030
104,196 · -2.7%
By 2040
97,413 · -9.0%
By 2050
90,294 · -15.7%
By 2075
76,252 · -28.8%
By 2100
61,339 · -42.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Hispanic / Latino 11% Two or more races 4% Black 3%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Romanian 3% Lithuanian 2% Slovak 2%
Foreign-born
3% · Canada
Languages at home
93% English-only · Spanish 6%

Political lean MEDSL · LaSalle

2024 margin
R (+18.5) · D 40.1% · R 58.6% · Other 1.3%
2008→2024 swing
-29.6pp toward R · 2008: 11.1pp · 2024: -18.5pp
All cycles
2024: R+18.5 2020: R+14.3 2016: R+14.4 2012: R+0.4 2008: D+11.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -105.28%
Current HPI
233.5533
Rent YoY
Metro
Ottawa, IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

+66.5% since first listed
9 events — show timeline
  • 2026-04-28 Contingent MRED as Distributed by MLS Grid
  • 2026-04-01 Price Changed $99,900 MRED as Distributed by MLS Grid
  • 2026-03-20 Listed $109,000 MRED as Distributed by MLS Grid
  • 2014-05-08 Sold (MLS) $25,900 MRED as Distributed by MLS Grid
  • 2014-04-18 Pending MRED as Distributed by MLS Grid
  • 2014-03-28 Price Changed $25,900 MRED as Distributed by MLS Grid
  • 2014-02-28 Listed $29,900 MRED as Distributed by MLS Grid
  • 1998-01-20 Sold (Public Records) $60,000 Public Records
  • 1998-01-20 Sold (Public Records) $60,000 Public Records

Property tax history

+5.5%/yr

Latest (2024): $3,617 · +8.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…