CashFlowRE
Sign in Sign up
9 Debra Dr
D- Composite 39.63
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 +14.7/30.0
  • ARV discount +5.7/15.0
  • DSCR +4.5/10.0
  • 1% rule +3.8/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$169,900

9 Debra Dr · Fairview Heights, IL 62208
2 bd · 2.0 ba · 1,228 sqft · SingleFamily public records · 44 Days on market
Built 1962 9,583 sqft lot Est $163k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming ranch-style home offering comfort, space, and convenience! Step inside to a spacious living room featuring newer carpeting that creates a warm and inviting atmosphere perfect for relaxing or entertaining. The large kitchen offers plenty of room for cooking and gathering, complete with an adjoining dining area ideal for everyday meals or hosting family and friends. This home blends comfort and character with newer carpeting in the living room and bedroom, along with some hardwood flooring that adds timeless appeal. An attached 1-car heated garage provides added convenience and storage and new garage door. Outside, enjoy a large backyard with endless possibilities for outdoor enterta

Key facts

  • Hardwood flooring
  • Bright kitchen
  • Ample cabinetry

Tags

HARDWOOD FLOORINGBRIGHT KITCHENAMPLE CABINETRYVERSATILE BONUS SPACELARGE BACKYARDMATURE TREES

Property features AI

Finance

  • Other:
  • Financial info:
  • HOA & community:

Exterior

  • Parking: Attached garage with 1 garage space
  • Security:
  • Utilities: Public water; Public sewer; Electric service by Ameren; Cable available; Natural gas connected
  • Home design: Single-family residence; One level
  • Construction: Brick veneer exterior
  • Exterior features: Back yard; Lot dimensions approximately 72 x 120 x 100 x 120

Interior

  • Kitchen: Kitchen on the main level (approx. 11 x 10)
  • Bedrooms: Two bedrooms on the main level (approx. 14 x 12 and 13 x 11)
  • Flooring:
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Crawl space basement
  • Laundry & utility:

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/2.0-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $43 ($512/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $150k (12.0% below list).
  • Recommended offer: $150k (12.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 4.1% in Fairview Heights — 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 75/100 on livability (#225 in IL, #4,180 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime F, amenities F, health & safety F.
  • Belleville Twp Hsd 201 (suburban): math 21% / reading 28% proficiency, ranked #308 of 620 in IL (top 50%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Belleville High School-East (math 23% / reading 30%, grade F, #241 of 693 statewide, top 35%, 2,568 students, 0% FRL).
  • Market conditions: 81 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 783 units permitted in St. Clair County in 2024 (378 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • St. Clair County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 44 days — a 3% lower offer ($165k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $98k; list at $170k implies a 74% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $149,540 (12.0% below list)

Questions for the listing agent

  1. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1962 — 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 D-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. 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?
  7. 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.
  8. 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.
  9. 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
0.88%
Cap rate
6.59%
Cash-on-cash
1.08%
DSCR
1.05
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$163,324
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9 Hyde Park Rd 0.23mi 2/2.0 1,232 (+0%) 3mo $175,000 $142 87
8 Hermitage Dr 0.30mi 3/1.0 (+1) 1,200 (-2%) 7mo $149,900 $125 68
28 Countryside Ln 0.12mi 3/1.5 (+1) 1,131 (-8%) 12mo $150,000 $133 65
14 Kadlec Dr 0.65mi 3/2.0 (+1) 1,240 (+1%) 1mo $149,000 $120 62
147 Frey Ln 0.24mi 3/1.5 (+1) 1,322 (+8%) 9mo $155,000 $117 62
6446 Old Collinsville Rd 0.56mi 2/2.0 1,275 (+4%) 10mo $170,000 $133 60
504 Joseph Dr 0.71mi 2/1.5 1,296 (+6%) 1mo $149,900 $116 55
6104 Old Collinsville Rd 0.54mi 3/1.5 (+1) 1,325 (+8%) 3mo $159,900 $121 52
119 Homestead 0.61mi 3/1.0 (+1) 1,250 (+2%) 11mo $172,000 $138 50
802 Coral Dr 0.56mi 3/2.0 (+1) 1,120 (-9%) 5mo $175,000 $156 50
405 Joseph Dr Unit G 0.62mi 3/1.5 (+1) 1,320 (+8%) 6mo $164,500 $125 47
312 Frey Ln 0.38mi 3/1.0 (+1) 1,083 (-12%) 9mo $160,000 $148 46

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
-14.6%
Equity multiple
0.48×
Total profit
$-24,812
Equity at exit
$25,333
10-year hold
IRR
-5.9%
Equity multiple
0.62×
Total profit
$-18,103
Equity at exit
$14,690

Cash invested: $47,572 (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 62208

Home prices YoY
-34.2%
Active inventory
81
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,495 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$177 /mo · $2,123/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$314
Net cashflow
$43

Break-even live

Break-even rent $1,441
Max offer price $169,900
Occupancy floor 92%

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
$42,475
Closing costs
$5,097
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
106 Autumn Pine Dr Apt 3 Fairview Heights, IL 2.0 1.0 1100 $1,095 $1.00 14d 1 0.59mi
21 Northbrook Cir Fairview Heights, IL 1.0–2.0 1.0–2.0 892 $1,680 $1.88 1d 6 0.86mi
89 Peachtree Ln Fairview Heights, IL 2.0 1.0 832 $1,150 $1.38 23d 1 1.05mi
97 Peachtree Ln Fairview Heights, IL 2.0 1.0 832 $1,150 $1.38 23d 1 1.05mi
97 Peachtree Ln Fairview Heights, IL 2.0 1.0 832 $1,150 $1.38 1d 1 1.05mi
120 Dean Ave O'Fallon, IL 2.0 1.0 1056 $1,195 $1.13 1d 1 1.13mi
115 Longacre Dr Unit 1 Fairview Heights, IL 2.0 1.5 1168 $1,450 $1.24 23d 1 1.17mi
6 Ram Ct Fairview Heights, IL 2.0 1.5 1100 $1,775 $1.61 23d 1 1.19mi
13 Edding Ln Fairview Heights, IL 3.0 1.5 1430 $850 $0.59 12d 1 1.36mi
1311 West Highway 50 O'Fallon, IL 2.0 1.0 945 $1,300 $1.38 1d 1 1.40mi
100 Winchester Pl Fairview Heights, IL 1.0–2.0 1.0–2.0 950 $1,622 $1.71 1d 21 1.41mi
863 Harbor Woods Dr Fairview Heights, IL 3.0 2.5 998 $2,550 $2.56 1d 1 1.42mi
704 Harbor Woods Dr Unit C Fairview Heights, IL 2.0 2.0 1010 $1,950 $1.93 10d 1 1.42mi
704 Harbor Woods Dr Fairview Heights, IL 2.0 2.0 1006 $1,950 $1.94 1d 1 1.43mi
708 Harbor Woods Dr Apt C Fairview Heights, IL 2.0 2.0 1010 $1,950 $1.93 14d 1 1.44mi

Listing history 16 events

  1. 2026-06-15
    statusdays on market $169,900 Pending 44 DOM
  2. 2026-06-13
    days on market $169,900 Active 43 DOM
  3. 2026-06-09
    days on market $169,900 Active 39 DOM
  4. 2026-06-08
    days on market $169,900 Active 38 DOM
  5. 2026-06-07
    days on market $169,900 Active 37 DOM
  6. 2026-06-03
    days on market $169,900 Active 33 DOM
  7. 2026-06-02
    days on market $169,900 Active 32 DOM
  8. 2026-06-01
    days on market $169,900 Active 31 DOM
  9. 2026-05-31
    days on market $169,900 Active 30 DOM
  10. 2026-05-01
    listed $175,000 Active
  11. 2008-04-29
    soldstatus $97,500
  12. 2005-08-04
    soldstatus $100,000
  13. 1996-07-09
    soldstatus $70,000
  14. 1996-07-09
    soldstatus $70,000
  15. 1994-05-31
    soldstatus $69,500
  16. 1994-05-31
    soldstatus $69,500

ⓘ 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
$2,123 · $177/mo
Projected year-2 tax
$2,990 · $249/mo
Expected delta
+$867/yr (+$72/mo · 40.8%)

ⓘ 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 3/10 Moderate 2 unhealthy d/yr today · 4 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
$17,945
− Mortgage interest
−$9,517
− Property taxes
−$2,123
− Insurance
−$850
− Repairs & maintenance
−$1,436
− Management
−$1,436
− Depreciation
−$4,943
Taxable loss
−$2,359
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$566
After-tax cash flow
$1,078/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
Belleville Twp Hsd 201
NCES district ID
1705640
Math proficiency
21% ▼ -8.00%
Reading proficiency
28% ▼ -3.00%
Median HH income
$58,064
Composite
22.39/100
National rank
#8115
State rank
#308 of 620 in IL

Livability — Fairview Heights

Score
75/100
State rank
#225
US rank
#4180

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fairview Heights, IL
County
Saint Clair County · 169,691 people
City population
16,821
Metro
St. Louis, MO-IL
Population (ZIP)
16,821
Household income
$80,205
Rent vs Own
33.2% rent · 66.8% own
Severe rent burden
555.0

Population outlook (St. Clair County) Hauer SSP2

Today (2025)
250,366 people
By 2030
240,511 · -3.9%
By 2040
217,391 · -13.2%
By 2050
192,699 · -23.0%
By 2075
140,637 · -43.8%
By 2100
100,499 · -59.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 50% Black 33% Two or more races 11% Asian 3% Hispanic / Latino 3%
Common ancestry
Lithuanian 2% Romanian 2% Slovak 2%
Foreign-born
4% · Canada, South Korea, Jamaica
Languages at home
96% English-only · Spanish 2% Arabic 1%

Political lean MEDSL · St. Clair

2024 margin
Lean D (+7.9) · D 53.0% · R 45.1% · Other 1.8%
2008→2024 swing
-14.6pp toward R · 2008: 22.4pp · 2024: 7.9pp
All cycles
2024: D+7.9 2020: D+8.7 2016: D+5.6 2012: D+14.5 2008: D+22.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -71.14%
Current HPI
136.8631
Rent YoY
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

+151.8% since first listed
7 events — show timeline
  • 2026-05-01 Listed $175,000 MARIS as Distributed by MLS Grid
  • 2008-04-29 Sold (Public Records) $97,500 Public Records
  • 2005-08-04 Sold (Public Records) $100,000 Public Records
  • 1996-07-09 Sold (Public Records) $70,000 Public Records
  • 1996-07-09 Sold (Public Records) $70,000 Public Records
  • 1994-05-31 Sold (Public Records) $69,500 Public Records
  • 1994-05-31 Sold (Public Records) $69,500 Public Records

Property tax history

+2.8%/yr

Latest (2024): $2,123 · +10.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…