CashFlowRE
Sign in Sign up
334 S Nelson Ave
D+ Composite 48.88
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 +18.4/30.0
  • ARV discount +6.1/15.0
  • DSCR +5.8/10.0
  • Schools +4.8/10.0
  • 1% rule +4.6/10.0
  • Livability +4.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$153,900

334 S Nelson Ave · Morton, IL 61550
2 bd · 1.0 ba · 916 sqft · SingleFamily public records · 12 Days on market
Built 1947 $168/sqft · at area comps Est $149k · at est. ↓ 10% since listing

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

Listing remarks

MORTON SCHOOL DISTRICT! GREAT CURB APPEAL ON DEAD END STREET FOR THIS RANCH STYLE HOME WITH ATTACHED GARAGE. HOME DOES NEED SOME UPGRADES AND COSMETIC IMPROVEMENTS BUT REFLECTED IN THE PRICE INCLUDING NEEDS SOME NEW FLOORING. COULD BE WORTH MUCH MORE. GREAT INVESTMENT PROPERTY! SPACIOUS LIVING ROOM WITH LOTS OF DAYLIGHT PLUS KITCHEN LOADED WITH CABINETRY SPACE FOR STORAGE. FULL USABLE BASEMENT WITH LOADS OF STORAGE AREAS. IMMEDIATE POSSESSION. HOME SOLD IN AN ESTATE

Key facts

  • Attached garage
  • New flooring
  • Dead end street

Tags

MORTON SCHOOL DISTRICTDEAD END STREETRANCH STYLE HOMEATTACHED GARAGENEW FLOORINGSPACIOUS LIVING ROOM

Property features AI

Exterior

  • Parking: Attached garage (1 car); On-street parking available
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; Built in 1947; One-story main level with upper, lower and basement levels
  • Construction: Shingle roof
  • Exterior features: Shed(s); Level lot on a dead-end street

Interior

  • Kitchen: Refrigerator
  • Bedrooms: 2 bedrooms (both on the main level)
  • Flooring: Vinyl flooring in dining room and kitchen; Other flooring in bedrooms, living room and other areas
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Cable available; Full basement
  • Laundry & utility: Washer; Dryer; Laundry room in basement

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 $154k.

Deal economics

  • At list price, monthly cash flow is $143 ($2k/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 $147k (4.2% below list).
  • Recommended offer: $147k (4.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.4% vs local median 2.9% in Morton — 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 86/100 on livability (#22 in IL, #419 nationally) — a professional / high-income tenant draw. Strengths: crime A+, employment A+, housing A+; Watch: commute F.
  • Morton CUSD 709 (suburban): math 48% / reading 59% proficiency, ranked #41 of 620 in IL (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 12% free/reduced lunch — higher-income household profile.
  • Zoned schools: Morton Jr High School (math 46% / reading 68%, grade B, #30 of 665 statewide, top 5%, 485 students, 0% FRL); Morton High School (math 52% / reading 51%, grade D+, #38 of 693 statewide, top 6%, 1,061 students, 0% FRL).
  • Market conditions: 63 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 77 units permitted in Tazewell County in 2024 (0 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.
  • Tazewell County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $147,411 (4.2% below list)

Questions for the listing agent

  1. Built in 1947 — 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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?
  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
0.96%
Cap rate
7.41%
Cash-on-cash
3.98%
DSCR
1.18
GRM
8.7

CMA / ARV

ARV (median comp)
$149,207
List price
$153,900
Delta
3.15%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
334 S Nelson Ave 0.00mi 2/1.0 916 (0%) 0mo $148,900 $163 100
512 S Carol Ave 0.18mi 2/1.0 875 (-4%) 12mo $156,250 $179 74
625 W Jefferson St 0.44mi 2/1.0 919 (+0%) 14mo $157,000 $171 67
210 W Wagler St 0.35mi 2/2.0 982 (+7%) 8mo $167,500 $171 61
605 N Main St 0.70mi 2/1.0 822 (-10%) 2mo $172,000 $209 49
207 W Bond St 0.62mi 3/1.0 (+1) 1,040 (+14%) 10mo $154,000 $148 36

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
-10.1%
Equity multiple
0.63×
Total profit
$-15,842
Equity at exit
$22,947
10-year hold
IRR
-0.7%
Equity multiple
0.95×
Total profit
$-2,091
Equity at exit
$13,306

Cash invested: $43,092 (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 61550

Active inventory
63
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,474 medium interval (Pro) →
Mortgage (P&I)
$807
Tax from tax record
$150 /mo · $1,806/yr
Insurance
$64
HOA
$0
Vacancy / Maint / Mgmt
$310
Net cashflow
$143

Break-even live

Break-even rent $1,293
Max offer price $153,900
Occupancy floor 85%

Sensitivity live

Price -10% $230 -5% $186 +0% $143 +5% $99 +10% $56
Rent -10% $26 -5% $85 +0% $143 +5% $201 +10% $259
Rate -1.0pp $220 -0.5pp $182 base $143 +0.5pp $103 +1.0pp $62

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
$38,475
Closing costs
$4,617
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
514 N Main St Morton, IL 2.0 1.0 1087 $1,600 $1.47 23d 1 0.55mi
1240 S Main St Morton, IL 1.0–2.0 1.0–1.5 1000 $1,300 $1.30 15d 2 0.83mi

Listing history 3 events

  1. 2026-05-12
    status Pending 471-char remark
  2. 2026-05-04
    price $153,900 471-char remark
  3. 2026-04-30
    listed $164,900 Active 471-char remark

ⓘ 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
$1,806 · $150/mo
Projected year-2 tax
$2,650 · $221/mo
Expected delta
+$844/yr (+$70/mo · 46.7%)

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

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 50% 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 2/10 Low 1 unhealthy d/yr today · 2 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
$17,689
− Mortgage interest
−$8,621
− Property taxes
−$1,806
− Insurance
−$770
− Repairs & maintenance
−$1,415
− Management
−$1,415
− Depreciation
−$4,477
Taxable loss
−$814
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$195
After-tax cash flow
$1,910/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
Morton CUSD 709
NCES district ID
1726800
Math proficiency
48% ▼ -3.00%
Reading proficiency
59% ▼ -6.00%
Median HH income
$71,729
Composite
47.72/100
National rank
#2239
State rank
#41 of 620 in IL

Livability — Morton

Score
86/100
State rank
#22
US rank
#419

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Morton, IL
City population
18,688
Population (ZIP)
18,688

Population outlook (Tazewell County) Hauer SSP2

Today (2025)
131,252 people
By 2030
128,028 · -2.5%
By 2040
120,443 · -8.2%
By 2050
111,872 · -14.8%
By 2075
89,843 · -31.5%
By 2100
66,468 · -49.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 3% Asian 3% Hispanic / Latino 2%
Common ancestry
Italian 4% Lithuanian 3% Romanian 2%
Foreign-born
2% · China
Languages at home
97% English-only · Chinese 1% Spanish 1% Other Indo-European 1%

Political lean MEDSL · Tazewell

2024 margin
Strong R (+26.7) · D 35.8% · R 62.5% · Other 1.8%
2008→2024 swing
-20.6pp toward R · 2008: -6.0pp · 2024: -26.7pp
All cycles
2024: R+26.7 2020: R+25.6 2016: R+28.5 2012: R+17.9 2008: R+6.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -102.61%
Current HPI
159.6287
Rent YoY
Metro
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

-9.7% since first listed
4 events — show timeline
  • 2026-06-15 Sold (MLS) $148,900 RMLSA as Distributed by MLS Grid
  • 2026-05-12 Pending RMLSA as Distributed by MLS Grid
  • 2026-05-04 Price Changed $153,900 RMLSA as Distributed by MLS Grid
  • 2026-04-30 Listed $164,900 RMLSA as Distributed by MLS Grid

Property tax history

+3.6%/yr

Latest (2024): $1,806 · +31.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…