CashFlowRE
Sign in Sign up
721 W Loucks Ave
B- Composite 67.82
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.7/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$32,000

721 W Loucks Ave · Peoria, IL 61604
2 bd · 1.0 ba · 1,044 sqft · SingleFamily public records · 31 Days on market
Built 1935 1,306 sqft lot $31/sqft · 43% below area

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

Listing remarks MLS

Unlock the potential in this 2-bedroom, 1-bath two-story home with a basement—an ideal addition to any investment portfolio. Perfectly situated in the heart of Peoria, this property offers convenient access to shopping, dining, medical facilities, and local entertainment. With a little vision and some updates, this home could truly shine—making it a fantastic opportunity for investors or buyers ready to create something special. SOLD AS-IS

Key facts

  • Basement
  • Heart of peoria
  • Two story home

Tags

TWO STORY HOMEBASEMENTHEART OF PEORIACONVENIENT ACCESS TO SHOPPINGCONVENIENT ACCESS TO DINING

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 $32k.

Deal economics

  • At list price, monthly cash flow is $611 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $32k).
  • Recommended offer: $31k (3.0% below list) — sets the bar for market timing.
  • Cap rate 29.2% vs local median 5.6% in Peoria — 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 73/100 on livability (#270 in IL) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D+, schools F, crime F.
  • Peoria SD 150 (urban): math 11% / reading 14% proficiency, ranked #554 of 620 in IL (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.3%/yr); 180 active listings in the ZIP; 27 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; 73 units permitted in Peoria County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $221 of loan paydown is wiped out by about $960 of value loss. Plan a longer hold.
  • Peoria County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 2.3% rent growth), your $9k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($31k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1935 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $31,040 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 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 1935 — 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. 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?
  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
3.34%
Cap rate
29.21%
Cash-on-cash
81.84%
DSCR
4.64
GRM
2.5

CMA / ARV

ARV (median comp)
$81,524
List price
$32,000
Delta
-60.75%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
617 W Hanssler Pl 0.07mi 3/1.0 (+1) 952 (-9%) 2mo $65,000 $68 75
804 W Maywood Ave 0.19mi 3/1.0 (+1) 973 (-7%) 1mo $134,000 $138 74
614 W Loucks Ave 0.12mi 3/1.0 (+1) 949 (-9%) 2mo $38,500 $41 72
726 W Corrington Ave 0.12mi 3/1.0 (+1) 1,200 (+15%) 2mo $79,900 $67 63
2211 N Ellis St 0.41mi 3/1.0 (+1) 1,127 (+8%) 1mo $33,000 $29 62
1126 Thrush Ave 0.51mi 2/1.0 952 (-9%) 1mo $62,500 $66 60
3120 N Linnhill Ct 0.59mi 2/1.0 962 (-8%) 0mo $139,900 $145 59
1217 W Gilbert Ave 0.44mi 2/1.5 1,165 (+12%) 0mo $95,000 $82 58
1419 W Margaret Ave 0.64mi 2/1.0 936 (-10%) 1mo $113,000 $121 52
1514 W Margaret Ave 0.70mi 2/1.0 1,140 (+9%) 1mo $122,250 $107 52
823 W Nowland Ave 0.31mi 3/2.0 (+1) 1,200 (+15%) 3mo $86,500 $72 49
112 E Gift Ave 0.62mi 3/2.0 (+1) 971 (-7%) 2mo $90,000 $93 49

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 · 2.3% rent growth · sell at horizon

5-year hold
IRR
81.3%
Equity multiple
4.68×
Total profit
$33,012
Equity at exit
$4,771
10-year hold
IRR
84.5%
Equity multiple
9.47×
Total profit
$75,934
Equity at exit
$2,767

Cash invested: $8,960 (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 61604

Home prices YoY
-24.6%
Rents YoY
2.3%
Active inventory
180
Price-to-rent
2.5×

Monthly cashflow live

Estimated rent
$1,069 high interval (Pro) →
Mortgage (P&I)
$168
Tax from tax record
$52 /mo · $629/yr
Insurance
$13
HOA
$0
Vacancy / Maint / Mgmt
$225
Net cashflow
$611

Break-even live

Break-even rent $296
Max offer price $32,000
Occupancy floor 38%

Sensitivity live

Price -10% $629 -5% $620 +0% $611 +5% $602 +10% $593
Rent -10% $527 -5% $569 +0% $611 +5% $653 +10% $696
Rate -1.0pp $627 -0.5pp $619 base $611 +0.5pp $603 +1.0pp $594

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
$8,000
Closing costs
$960
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 27 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
814 W McClure Ave Peoria, IL 3.0 1.0 1148 $1,100 $0.96 45d 1 0.19mi
913 W McClure Ave Peoria, IL 3.0 1.0 1400 $1,200 $0.86 22d 1 0.23mi
812 W Macqueen Ave Peoria, IL 2.0 1.0 822 $795 $0.97 45d 1 0.24mi
905 W Thrush Ave Peoria, IL 2.0 1.0 750 $950 $1.27 22d 1 0.36mi
2207 N Ellis St Peoria, IL 2.0 1.0 864 $999 $1.16 14d 1 0.39mi
903 W Brons Ave Peoria, IL 3.0 1.0 971 $995 $1.02 45d 1 0.42mi
3108 N Parish Ave Peoria, IL 3.0 1.5 967 $1,750 $1.81 45d 1 0.47mi
1413 W Gilbert Ave Peoria, IL 2.0 2.0 1428 $1,500 $1.05 14d 1 0.61mi
2210 Knoxville Ave #2212 Peoria, IL 2.0 1.0 1284 $950 $0.74 45d 1 0.65mi
2023 N Underhill St Peoria, IL 3.0 1.0 1050 $1,200 $1.14 14d 1 0.65mi
308 E Archer Ave Peoria, IL 3.0 1.0 1444 $950 $0.66 14d 1 0.75mi
505 E Virginia Ave Peoria, IL 2.0 2.0 1204 $758 $0.63 14d 1 0.81mi
737 E Gift Ave Unit 737 Peoria, IL 2.0 1.0 800 $1,125 $1.41 45d 1 1.03mi
W Crestwood Dr Peoria, IL 1.0–2.0 1.0 800 $975 $1.22 14d 4 1.07mi
811 W Purtscher Dr Peoria, IL 3.0 1.0 864 $1,100 $1.27 45d 1 1.14mi
501 W Columbia Ter Unit 3 Peoria, IL 3.0 1.0 1500 $1,400 $0.93 45d 1 1.15mi
4020 N Bryer Pl Peoria, IL 2.0 1.0 720 $1,250 $1.74 22d 1 1.19mi
511 W Elizabeth St Unit A Peoria, IL 1.0 1.0 850 $800 $0.94 45d 1 1.23mi
4010 N Brandywine Dr Peoria, IL 1.0–2.0 1.0–2.0 797 $1,082 $1.36 14d 17 1.39mi
901 NE Glen Oak Ave Unit 2 Peoria, IL 3.0 1.0 1120 $1,200 $1.07 22d 1 1.40mi
2610 N Renwood Ave Peoria, IL 2.0 1.0 904 $1,300 $1.44 14d 1 1.40mi
416 W Main St Unit A Peoria, IL 2.0 1.0 1050 $950 $0.90 45d 1 1.43mi
2121 N Prospect Rd Peoria, IL 3.0 1.0 946 $802 $0.85 14d 1 1.46mi
126 E Lake Ave Peoria, IL 2.0 1.0 950 $1,050 $1.11 14d 9 1.47mi
3629 N Leroy Ave Unit A Peoria, IL 2.0 1.0 1000 $1,150 $1.15 45d 1 1.48mi
911 N Sheridan Rd Unit A4 Peoria, IL 2.0 1.0 825 $850 $1.03 45d 1 1.49mi
911 N Sheridan Rd Unit a1 Peoria, IL 2.0 1.0 825 $850 $1.03 14d 1 1.49mi

Listing history 7 events

  1. 2026-06-19
    days on market $32,000 Active 31 DOM
  2. 2026-06-18
    days on market $32,000 Active 30 DOM
  3. 2026-06-17
    days on market $32,000 Active 29 DOM
  4. 2026-06-16
    status $32,000 Active 28 DOM
  5. 2026-05-01
    status Active 455-char remark
    Show marketing remark (455 chars)

    Unlock the potential in this 2-bedroom, 1-bath two-story home with a basement—an ideal addition to any investment portfolio. Perfectly situated in the heart of Peoria, this property offers convenient access to shopping, dining, medical facilities, and local entertainment. With a little vision and some updates, this home could truly shine—making it a fantastic opportunity for investors or buyers ready to create something special. SOLD AS-IS

  6. 2026-04-16
    status Pending 455-char remark
    Show marketing remark (455 chars)

    Unlock the potential in this 2-bedroom, 1-bath two-story home with a basement—an ideal addition to any investment portfolio. Perfectly situated in the heart of Peoria, this property offers convenient access to shopping, dining, medical facilities, and local entertainment. With a little vision and some updates, this home could truly shine—making it a fantastic opportunity for investors or buyers ready to create something special. SOLD AS-IS

  7. 2026-04-07
    listed $32,000 Active 455-char remark
    Show marketing remark (455 chars)

    Unlock the potential in this 2-bedroom, 1-bath two-story home with a basement—an ideal addition to any investment portfolio. Perfectly situated in the heart of Peoria, this property offers convenient access to shopping, dining, medical facilities, and local entertainment. With a little vision and some updates, this home could truly shine—making it a fantastic opportunity for investors or buyers ready to create something special. SOLD AS-IS

ⓘ 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
$629 · $52/mo
Projected year-2 tax
$678 · $56/mo
Expected delta
+$49/yr (+$4/mo · 7.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$12,830
− Mortgage interest
−$1,792
− Property taxes
−$629
− Insurance
−$160
− Repairs & maintenance
−$1,026
− Management
−$1,026
− Depreciation
−$931
Taxable income
$7,265
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,744
After-tax cash flow
$5,590/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
Peoria SD 150
NCES district ID
1731230
Math proficiency
11% ▼ -5.00%
Reading proficiency
14% ▼ -4.00%
Median HH income
$41,951
Composite
10.92/100
National rank
#9751
State rank
#554 of 620 in IL

Livability — Peoria

Score
73/100
State rank
#270
US rank
#5096

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Peoria, IL
County
Peoria County · 120,495 people
City population
114,670
Metro
Peoria, IL
Population (ZIP)
28,313
Household income
$52,414
Rent vs Own
32.0% rent · 68.0% own
Severe rent burden
815.0

Population outlook (Peoria County) Hauer SSP2

Today (2025)
183,007 people
By 2030
179,643 · -1.8%
By 2040
171,782 · -6.1%
By 2050
163,508 · -10.7%
By 2075
140,178 · -23.4%
By 2100
114,493 · -37.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 55% Black 29% Two or more races 10% Hispanic / Latino 7% Asian 2%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Italian 2% Slovak 1% Iranian 1%
Foreign-born
6% · Canada, China
Languages at home
92% English-only · Spanish 4% Chinese 1% French/Haitian/Cajun 1%

Political lean MEDSL · Peoria

2024 margin
Toss-up / Even · D 51.5% · R 46.9% · Other 1.6%
2008→2024 swing
-9.2pp toward R · 2008: 13.9pp · 2024: 4.7pp
All cycles
2024: D+4.7 2020: D+6.3 2016: D+2.8 2012: D+4.4 2008: D+13.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -54.15%
Current HPI
165.8838
Rent YoY
▲ 2.30%
Metro
Peoria, IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

3 events — show timeline
  • 2026-05-01 Relisted RMLSA as Distributed by MLS Grid
  • 2026-04-16 Pending RMLSA as Distributed by MLS Grid
  • 2026-04-07 Listed $32,000 RMLSA as Distributed by MLS Grid

Property tax history

-5.2%/yr

Latest (2024): $629 · -3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…