CashFlowRE
Sign in Sign up
314 E Archer Ave
B- Composite 68.03
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
  • DSCR +10.0/10.0
  • 1% rule +9.9/10.0
  • ARV discount +7.5/15.0
  • Livability +3.7/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$69,900

314 E Archer Ave · Peoria, IL 61603
3 bd · 1.0 ba · 1,358 sqft · SingleFamily public records · 109 Days on market
Built 1900 7,405 sqft lot $51/sqft · 20% above area

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

Listing remarks MLS

**Investor Alert - This Beautifully Remodeled Home Is Ready to Generate Income!** Here's your chance to snag a turnkey investment property with a proven rental history of $1260/ month. This charming 3 bedroom home has remodeled interior that is sure to please! Step inside and you'll immediately notice the brand-new luxury vinyl plank flooring and fresh paint flowing throughout the main floor, creating a clean, modern aesthetic. The living room features an arched opening that leads into a generously sized dining room, both adorned with classic crown molding that adds a touch of sophistication. The kitchen and bathroom have been completely renovated, offering a fresh feel that tenants will love. The primary bedroom offers a decorative fireplace that serves as a focal point, while new drywall with knockdown texture gives every room a polished finish. New interior doors and light fixtures as well. Downstairs, you'll find laundry hookups and a basement accessible through cellar doors off the back of the home as well as from the kitchen-offering flexible storage and utility space. Practical upgrades include a new gas water heater and several updated water lines. Outside, a covered front porch provides the perfect spot to unwind after a long day. With immediate possession available, convenient access to public transit and nearby schools, this property is move-in ready. Schedule your private showing today! Home to be sold as is.

Key facts

  • Remodeled interior
  • Fresh paint
  • Arched opening

Tags

REMODELED INTERIORLUXURY VINYL PLANK FLOORINGFRESH PAINTARCHED OPENINGCROWN MOLDINGCOMPLETELY RENOVATED KITCHEN

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/1.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $370 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $64k (9.0% below list) — sets the bar for market timing.
  • Cap rate 12.6% vs local median 5.5% 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+, 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.
  • Zoned schools: Lincoln School (math 0% / reading 2%, grade F, #2,052 of 2,056 statewide, top 100%, 727 students, 0% FRL); Reservoir Gifted School (math 79% / reading 82%, grade A+, #2 of 665 statewide, top 0%, 277 students, 0% FRL); Peoria High School (math 4% / reading 7%, grade F, #609 of 693 statewide, top 88%, 1,447 students, 0% FRL) — zoned schools average 0% FRL vs 70% district-wide (70 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 29% at this address vs 12% district-wide (+17 pts) — the actual schools serving this property are materially stronger than the Peoria SD 150 average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+3.5%/yr); 104 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 41% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 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 $483 of loan paydown is wiped out by about $2k 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 + 3.5% rent growth), your $20k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 109 days — a 9% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 24y 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 $16k; list at $70k implies a 344% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $63,609 (9.0% below list)

Questions for the listing agent

  1. It's been on market 109 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
1.49%
Cap rate
12.64%
Cash-on-cash
22.69%
DSCR
2.01
GRM
5.6

CMA / ARV

ARV (median comp)
$42,021
List price
$69,900
Delta
66.34%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2635 N Peoria Ave 0.29mi 3/1.0 1,366 (+1%) 2mo $93,000 $68 83
829 E Mcclure Ave 0.43mi 2/1.0 (-1) 1,412 (+4%) 1mo $35,000 $25 68
308 E Corrington Ave 0.41mi 2/1.0 (-1) 1,284 (-5%) 2mo $94,600 $74 65
309 W Hanssler PI 0.50mi 3/1.0 1,468 (+8%) 1mo $25,000 $17 62
2206 N Wisconsin Ave 0.34mi 3/2.0 1,217 (-10%) 0mo $30,000 $25 62
524 W Hanssler Pl 0.65mi 3/1.5 1,405 (+4%) 2mo $74,000 $53 60
2223 N Sheridan Rd 0.70mi 3/1.0 1,412 (+4%) 1mo $53,000 $38 60
1016 E Virginia Ave 0.56mi 3/2.5 1,427 (+5%) 1mo $83,000 $58 59
714 E Kansas St 0.41mi 3/1.5 1,538 (+13%) 2mo $26,666 $17 55
908 E Behrends Ave 0.62mi 3/1.5 1,240 (-9%) 1mo $65,000 $52 54
510 W Gift Ave 0.60mi 3/1.0 1,224 (-10%) 2mo $115,575 $94 54
1620 N Wisconsin Ave 0.71mi 3/1.5 1,488 (+10%) 1mo $90,000 $60 48

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 · 3.49% rent growth · sell at horizon

5-year hold
IRR
16.1%
Equity multiple
1.65×
Total profit
$12,752
Equity at exit
$10,422
10-year hold
IRR
25.0%
Equity multiple
3.23×
Total profit
$43,579
Equity at exit
$6,044

Cash invested: $19,572 (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 61603

Home prices YoY
-31.8%
Rents YoY
3.5%
Active inventory
104
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,042 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$58 /mo · $693/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$219
Net cashflow
$370

Break-even live

Break-even rent $574
Max offer price $69,900
Occupancy floor 60%

Sensitivity live

Price -10% $410 -5% $390 +0% $370 +5% $350 +10% $330
Rent -10% $288 -5% $329 +0% $370 +5% $411 +10% $452
Rate -1.0pp $405 -0.5pp $388 base $370 +0.5pp $352 +1.0pp $333

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
$17,475
Closing costs
$2,097
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
308 E Archer Ave Peoria, IL 3.0 1.0 1444 $950 $0.66 15d 1 0.03mi
505 E Virginia Ave Peoria, IL 2.0 2.0 1204 $758 $0.63 15d 1 0.20mi
2210 Knoxville Ave #2212 Peoria, IL 2.0 1.0 1284 $950 $0.74 45d 1 0.20mi
1806 N Peoria Ave Peoria, IL 4.0 1.5 1668 $894 $0.54 15d 1 0.50mi
2121 N Prospect Rd Peoria, IL 3.0 1.0 946 $802 $0.85 15d 1 0.68mi
901 NE Glen Oak Ave Unit 2 Peoria, IL 3.0 1.0 1120 $1,200 $1.07 22d 1 0.81mi
814 W McClure Ave Peoria, IL 3.0 1.0 1148 $1,100 $0.96 45d 1 0.84mi
903 W Brons Ave Peoria, IL 3.0 1.0 971 $995 $1.02 45d 1 0.90mi
913 W McClure Ave Peoria, IL 3.0 1.0 1400 $1,200 $0.86 22d 1 0.93mi
501 W Columbia Ter Unit 3 Peoria, IL 3.0 1.0 1500 $1,400 $0.93 45d 1 1.03mi
506 Caroline St Unit B Peoria, IL 2.0 1.0 1000 $900 $0.90 15d 1 1.09mi
2023 N Underhill St Peoria, IL 3.0 1.0 1050 $1,200 $1.14 15d 1 1.16mi
3108 N Parish Ave Peoria, IL 3.0 1.5 967 $1,750 $1.81 45d 1 1.21mi
416 W Main St Unit A Peoria, IL 2.0 1.0 1050 $950 $0.90 45d 1 1.26mi
2302 NE Monroe St Peoria, IL 3.0 1.0 1100 $875 $0.80 15d 1 1.30mi
1413 W Gilbert Ave Peoria, IL 2.0 2.0 1428 $1,500 $1.05 15d 1 1.39mi
526 Fairholm Ave Peoria, IL 3.0 2.0 1174 $925 $0.79 45d 1 1.46mi

Listing history 20 events

  1. 2026-06-22
    days on market $69,900 Active 109 DOM
  2. 2026-06-19
    days on market $69,900 Active 107 DOM
  3. 2026-06-18
    days on market $69,900 Active 106 DOM
  4. 2026-06-17
    days on market $69,900 Active 105 DOM
  5. 2026-06-16
    days on market $69,900 Active 104 DOM
  6. 2026-06-15
    days on market $69,900 Active 103 DOM
  7. 2026-06-14
    days on market $69,900 Active 101 DOM
  8. 2026-06-13
    days on market $69,900 Active 100 DOM
  9. 2026-06-10
    days on market $69,900 Active 98 DOM
  10. 2026-06-09
    days on market $69,900 Active 97 DOM
  11. 2026-06-08
    days on market $69,900 Active 96 DOM
  12. 2026-06-07
    days on market $69,900 Active 95 DOM
  13. 2026-06-03
    days on market $69,900 Active 91 DOM
  14. 2026-06-02
    days on market $69,900 Active 90 DOM
  15. 2026-06-01
    days on market $69,900 Active 89 DOM
  16. 2026-05-31
    days on market $69,900 Active 88 DOM
  17. 2026-05-30
    days on market $69,900 Active 87 DOM
  18. 2026-03-03
    listed $69,900 Active 1444-char remark
    Show marketing remark (1444 chars)

    **Investor Alert - This Beautifully Remodeled Home Is Ready to Generate Income!** Here's your chance to snag a turnkey investment property with a proven rental history of $1260/ month. This charming 3 bedroom home has remodeled interior that is sure to please! Step inside and you'll immediately notice the brand-new luxury vinyl plank flooring and fresh paint flowing throughout the main floor, creating a clean, modern aesthetic. The living room features an arched opening that leads into a generously sized dining room, both adorned with classic crown molding that adds a touch of sophistication. The kitchen and bathroom have been completely renovated, offering a fresh feel that tenants will love. The primary bedroom offers a decorative fireplace that serves as a focal point, while new drywall with knockdown texture gives every room a polished finish. New interior doors and light fixtures as well. Downstairs, you'll find laundry hookups and a basement accessible through cellar doors off the back of the home as well as from the kitchen-offering flexible storage and utility space. Practical upgrades include a new gas water heater and several updated water lines. Outside, a covered front porch provides the perfect spot to unwind after a long day. With immediate possession available, convenient access to public transit and nearby schools, this property is move-in ready. Schedule your private showing today! Home to be sold as is.

  19. 2002-10-31
    soldstatus $15,750 101-char remark
    Show marketing remark (101 chars)

    SPECIAL ADDENDUMS TO BE SIGNED. GOOD INVESTMENT FOR FIXER UPPER. SOLD AS IS BANK REPO.NEEDS SOME TLC.

  20. 2002-08-18
    listed $18,900 101-char remark
    Show marketing remark (101 chars)

    SPECIAL ADDENDUMS TO BE SIGNED. GOOD INVESTMENT FOR FIXER UPPER. SOLD AS IS BANK REPO.NEEDS SOME TLC.

ⓘ 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
$693 · $58/mo
Projected year-2 tax
$1,140 · $95/mo
Expected delta
+$447/yr (+$37/mo · 64.5%)

ⓘ 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 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 3/10 Moderate 1 unhealthy d/yr today · 3 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
$12,508
− Mortgage interest
−$3,915
− Property taxes
−$693
− Insurance
−$350
− Repairs & maintenance
−$1,001
− Management
−$1,001
− Depreciation
−$2,033
Taxable income
$3,515
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$844
After-tax cash flow
$3,596/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)
15,356
Household income
$41,618
Rent vs Own
47.1% rent · 52.9% own
Severe rent burden
849.0

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 0.68)
Race & ethnicity
Black 43% White 36% Two or more races 12% Hispanic / Latino 10% Asian 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Italian 2% Slovak 1% Lithuanian 1%
Foreign-born
7% · Canada
Languages at home
91% English-only · Spanish 6% Tagalog/Filipino 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
▼ -65.98%
Current HPI
141.5343
Rent YoY
▲ 3.49%
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

+269.8% since first listed
3 events — show timeline
  • 2026-03-03 Listed $69,900 RMLSA as Distributed by MLS Grid
  • 2002-10-31 Sold (MLS) $15,750 RMLSA as Distributed by MLS Grid
  • 2002-08-18 Listed $18,900 RMLSA as Distributed by MLS Grid

Property tax history

-0.0%/yr

Latest (2024): $693 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…