CashFlowRE
Sign in Sign up
1501 W Marlene Ave
D+ Composite 48.99
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 +14.0/30.0
  • ARV discount +14.0/15.0
  • Rent growth +5.0/5.0
  • 1% rule +4.5/10.0
  • DSCR +4.2/10.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$138,900

1501 W Marlene Ave · Peoria, IL 61614
3 bd · 1.0 ba · 1,464 sqft · SingleFamily public records · 2 Days on market
Built 1950 0.27 ac lot Est $163k · 15% under

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

Listing remarks MLS

Less than a 1/4 mile from the Metro Center, this adorable home sits amongst beautiful homes and wooded lots. Occupied by the current owner for over 50 years, this home is ready for all your Pinterest & Instagram-inspired home renovation ideas! The basement has been taken down to the studs & is the perfect blank canvas to create that finished basement hang-out you've always wanted. Original hardwood floors are ready to be finished with the color of your choice and the white walls throughout are ready for color! A very large backyard is awaiting patio plans and the detached garage offers a nice amount of extra storage - there's also plenty of parking in the oversized driveway as well. Updates include the furnace in 2014, water heater in 2016 and refrigerator in 2021. If you've been looking for that "sweat-equity" type of home in a convenient central location, this is it. We'd love for you to come explore the possibilities. Home is sold in as-is condition.

Key facts

  • 0.27 acre lot
  • Garage
  • Built 1950

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; 1950 construction; One or more basement levels (full unfinished basement)
  • Construction: Built in 1950; Full unfinished basement
  • Exterior features: Level lot; Shingle roof

Interior

  • Kitchen: Dishwasher; Refrigerator
  • Bedrooms: 3 bedrooms (bedrooms located on upper and main levels; one bedroom with laminate flooring and egress window)
  • Flooring: Hardwood (main level); Laminate (upper level bedroom and other areas); Vinyl (kitchen)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Ceiling fans
  • Laundry & utility: Washer; Dryer; Gas water heater

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 $139k.

Deal economics

  • At list price, monthly cash flow is $17 ($208/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 $132k (5.1% below list).
  • Recommended offer: $132k (5.1% below list) — sets the bar for 1% rule.

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: Valeska Hinton Early Ch Ed Ctr (495 students, 0% FRL); Reservoir Gifted School (math 79% / reading 82%, grade A+, #2 of 665 statewide, top 0%, 277 students, 0% FRL); Richwoods High School (math 30% / reading 35%, grade F, #152 of 693 statewide, top 22%, 1,580 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 56% at this address vs 12% district-wide (+44 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 fast (+10.3%/yr); 154 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $960 of loan paydown is wiped out by about $4k 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.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 5y 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 $80k; list at $139k implies a 74% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $131,822 (5.1% below list)

Questions for the listing agent

  1. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
0.95%
Cap rate
6.44%
Cash-on-cash
0.53%
DSCR
1.02
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$162,504
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1501 W Marlene Ave 0.00mi 3/1.0 1,464 (0%) 0mo $143,000 $98 100
5004 N University St 0.32mi 3/1.5 1,433 (-2%) 9mo $225,000 $157 73
1515 W Sunnyview Dr 0.40mi 3/2.0 1,360 (-7%) 2mo $175,000 $129 64
4927 N Isabell Ave 0.42mi 4/2.0 (+1) 1,513 (+3%) 3mo $135,000 $89 64
5008 N Bevalon Pl 0.27mi 2/2.0 (-1) 1,358 (-7%) 5mo $143,000 $105 62
5310 N Sherwood Ave 0.57mi 2/1.0 (-1) 1,461 (-0%) 8mo $154,000 $105 61
4931 N Bevalon Pl 0.24mi 3/2.0 1,248 (-15%) 4mo $168,000 $135 57
1407 W Sunnyview Dr 0.41mi 3/1.0 1,292 (-12%) 6mo $115,000 $89 56
4921 N Everts Ct 0.63mi 3/1.0 1,291 (-12%) 2mo $159,000 $123 49
4023 N University St 0.58mi 2/1.5 (-1) 1,559 (+6%) 7mo $150,000 $96 49
1319 W Shenandoah Dr 0.48mi 3/2.0 1,312 (-10%) 9mo $200,000 $152 49
4924 N Mansfield Dr 0.58mi 3/1.5 1,660 (+13%) 4mo $184,000 $111 45

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-9.6%
Equity multiple
0.63×
Total profit
$-14,380
Equity at exit
$20,710
10-year hold
IRR
5.8%
Equity multiple
1.54×
Total profit
$20,845
Equity at exit
$12,010

Cash invested: $38,892 (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 61614

Home prices YoY
-29.1%
Rents YoY
10.3%
Active inventory
154
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,318 high interval (Pro) →
Mortgage (P&I)
$728
Tax from tax record
$238 /mo · $2,854/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$277
Net cashflow
$17

Break-even live

Break-even rent $1,296
Max offer price $138,900
Occupancy floor 94%

Sensitivity live

Price -10% $96 -5% $57 +0% $17 +5% $-22 +10% $-61
Rent -10% $-87 -5% $-35 +0% $17 +5% $69 +10% $121
Rate -1.0pp $87 -0.5pp $53 base $17 +0.5pp $-19 +1.0pp $-55

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
$34,725
Closing costs
$4,167
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
1327 W Covington Ct Peoria, IL 2.0 2.0 1025 $1,295 $1.26 45d 1 0.12mi
1308 W Covington Ct Peoria, IL 2.0 1.5 975 $1,170 $1.20 22d 1 0.15mi
1915 W Marlene Ave Unit B Peoria, IL 2.0 1.5 1200 $1,275 $1.06 22d 1 0.34mi
2020 W Glen Ave Peoria, IL 3.0 2.0 1320 $1,700 $1.29 15d 1 0.46mi
751 W Joan Ct Peoria, IL 2.0 2.0 1000 $1,150 $1.15 15d 1 0.60mi
4010 N Brandywine Dr Peoria, IL 1.0–2.0 1.0–2.0 797 $1,082 $1.36 15d 17 0.62mi
1329 W Holly Hedges Dr Peoria, IL 3.0 2.0 1639 $1,850 $1.13 15d 1 0.76mi
W Crestwood Dr Peoria, IL 1.0–2.0 1.0 800 $975 $1.22 15d 4 0.88mi
3629 N Leroy Ave Unit A Peoria, IL 2.0 1.0 1000 $1,150 $1.15 45d 1 1.08mi
5200 Knoxville Ave Unit 5200 Peoria, IL 2.0 2.0 1600 $1,650 $1.03 15d 1 1.30mi
126 E Lake Ave Peoria, IL 2.0 1.0 950 $1,050 $1.11 15d 9 1.32mi
2800 W War Memorial Dr Peoria, IL 2.0 1.5 950 $949 $1.00 15d 3 1.36mi
3108 N Parish Ave Peoria, IL 3.0 1.5 967 $1,750 $1.81 45d 1 1.40mi
228 E Oak Cliff Ct Unit A2 Peoria, IL 2.0 1.0 1000 $1,050 $1.05 15d 1 1.40mi
2913 W Cannes Dr Unit C Peoria, IL 2.0 2.0 884 $1,150 $1.30 45d 1 1.47mi

Listing history 8 events

  1. 2026-05-19
    status Pending
  2. 2026-05-17
    status Active
  3. 2026-04-30
    status Pending
  4. 2026-04-29
    listed $138,900 Active
  5. 2026-04-23
    historical $138,900
  6. 2021-08-16
    soldstatus $80,000
  7. 2021-08-12
    soldstatus $80,000 985-char remark
    Show marketing remark (985 chars)

    Less than a 1/4 mile from the Metro Center, this adorable home sits amongst beautiful homes and wooded lots. Occupied by the current owner for over 50 years, this home is ready for all your Pinterest & Instagram-inspired home renovation ideas! The basement has been taken down to the studs & is the perfect blank canvas to create that finished basement hang-out you've always wanted. Original hardwood floors are ready to be finished with the color of your choice and the white walls throughout are ready for color! A very large backyard is awaiting patio plans and the detached garage offers a nice amount of extra storage - there's also plenty of parking in the oversized driveway as well. Updates include the furnace in 2014, water heater in 2016 and refrigerator in 2021. If you've been looking for that "sweat-equity" type of home in a convenient central location, this is it. We'd love for you to come explore the possibilities. Home is sold in as-is condition.

  8. 2021-07-11
    listed $74,900 985-char remark
    Show marketing remark (985 chars)

    Less than a 1/4 mile from the Metro Center, this adorable home sits amongst beautiful homes and wooded lots. Occupied by the current owner for over 50 years, this home is ready for all your Pinterest & Instagram-inspired home renovation ideas! The basement has been taken down to the studs & is the perfect blank canvas to create that finished basement hang-out you've always wanted. Original hardwood floors are ready to be finished with the color of your choice and the white walls throughout are ready for color! A very large backyard is awaiting patio plans and the detached garage offers a nice amount of extra storage - there's also plenty of parking in the oversized driveway as well. Updates include the furnace in 2014, water heater in 2016 and refrigerator in 2021. If you've been looking for that "sweat-equity" type of home in a convenient central location, this is it. We'd love for you to come explore the possibilities. Home is sold in as-is condition.

ⓘ 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
$2,854 · $238/mo
Projected year-2 tax
$3,003 · $250/mo
Expected delta
+$150/yr (+$12/mo · 5.2%)

ⓘ 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 ≥104°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
$15,819
− Mortgage interest
−$7,781
− Property taxes
−$2,854
− Insurance
−$694
− Repairs & maintenance
−$1,265
− Management
−$1,265
− Depreciation
−$4,041
Taxable loss
−$2,082
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$500
After-tax cash flow
$707/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)
27,370
Household income
$66,924
Rent vs Own
35.8% rent · 64.2% own
Severe rent burden
1179.0

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
Predominantly White (70%)
Race & ethnicity
White 70% Black 17% Two or more races 5% Asian 5% Hispanic / Latino 5%
Common ancestry
Romanian 2% Lithuanian 2% Italian 2%
Foreign-born
9% · Canada, South Korea, China
Languages at home
92% English-only · Spanish 2% Other Asian/Pacific 2% Other Indo-European 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
▼ -76.07%
Current HPI
185.122
Rent YoY
▲ 10.35%
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

+85.4% since first listed
8 events — show timeline
  • 2026-05-19 Pending RMLSA as Distributed by MLS Grid
  • 2026-05-17 Relisted RMLSA as Distributed by MLS Grid
  • 2026-04-30 Pending RMLSA as Distributed by MLS Grid
  • 2026-04-29 Listed $138,900 RMLSA as Distributed by MLS Grid
  • 2026-04-23 Coming Soon $138,900 RMLSA as Distributed by MLS Grid
  • 2021-08-16 Sold (Public Records) $80,000 Public Records
  • 2021-08-12 Sold (MLS) $80,000 RMLSA as Distributed by MLS Grid
  • 2021-07-11 Listed $74,900 RMLSA as Distributed by MLS Grid

Property tax history

+42.5%/yr

Latest (2024): $2,854 · +6.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…