CashFlowRE
Sign in Sign up
265 Fulton Pl
B- Composite 67.9
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 +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$19,900

265 Fulton Pl · Canton, IL 61520
2 bd · 1.0 ba · 884 sqft · Other public records · 53 Days on market
Built 1900 5,600 sqft lot $23/sqft · 67% below area ↓ 40% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Good potential for this 2 bedroom home, potential for a third bedroom on main level or second floor, interior could be reconfigured to make into a 3 bedroom home, use your imagination and decorating skills to transform this home, home sold "as is", property is being listed, sight unseen, no showings allowed, no interior access til further notice,

Key facts

  • 5,600 sq ft lot
  • Parking
  • Built 1900

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 other listed at $20k.

Deal economics

  • At list price, monthly cash flow is $334 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($597 rent vs $20k).
  • Recommended offer: $19k (3.0% below list) — sets the bar for market timing.
  • Cap rate 26.4% vs local median 7.9% in Canton — 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 72/100 on livability (#318 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, schools F, amenities F.
  • Canton Union SD 66 (town): math 19% / reading 23% proficiency, ranked #417 of 620 in IL (top 67%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 102 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 14 units permitted in Fulton County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $138 of loan paydown is wiped out by about $597 of value loss. Plan a longer hold.
  • Fulton County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $6k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 53 days — a 3% lower offer ($19k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 11y ago; this cycle's ask has dropped $5k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $19,303 (3.0% below list)

Questions for the listing agent

  1. It's been on market 53 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 1900 — 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. 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
3.00%
Cap rate
26.42%
Cash-on-cash
71.87%
DSCR
4.20
GRM
2.8

CMA / ARV

ARV (median comp)
$76,718
List price
$19,900
Delta
-74.06%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
71.5%
Equity multiple
4.24×
Total profit
$18,040
Equity at exit
$2,967
10-year hold
IRR
75.5%
Equity multiple
8.74×
Total profit
$43,116
Equity at exit
$1,721

Cash invested: $5,572 (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 61520

Active inventory
102
Price-to-rent
2.8×

Monthly cashflow live

Estimated rent
$597 medium interval (Pro) →
Mortgage (P&I)
$104
Tax est. 1.5%
$25 /mo · $298/yr
Insurance
$8
HOA
$0
Vacancy / Maint / Mgmt
$125
Net cashflow
$334

Break-even live

Break-even rent $174
Max offer price $19,900
Occupancy floor 39%

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
$4,975
Closing costs
$597
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
143 W Locust St Unit 6 Canton, IL 1.0 1.0 780 $650 $0.83 43d 1 0.55mi
437 N 8th Ave Canton, IL 2.0 1.0 690 $1,200 $1.74 13d 1 1.17mi
1100 W Locust St Unit 32 Canton, IL 3.0 2.0 952 $698 $0.73 13d 1 1.37mi
1100 W Locust St Lot 127 Canton, IL 2.0 1.0 700 $325 $0.46 43d 1 1.39mi

Listing history 16 events

  1. 2026-06-07
    statusdays on market $19,900 Pending 53 DOM
  2. 2026-06-04
    days on market $19,900 Active 52 DOM
  3. 2026-06-02
    days on market $19,900 Active 51 DOM
  4. 2026-06-01
    days on market $19,900 Active 50 DOM
  5. 2026-05-31
    days on market $19,900 Active 49 DOM
  6. 2026-05-31
    days on market $19,900 Active 48 DOM
  7. 2026-05-13
    price $19,900 358-char remark
    Show marketing remark (358 chars)

    Good potential for this 2 bedroom home, potential for a third bedroom on main level or second floor, interior could be reconfigured to make into a 3 bedroom home, use your imagination and decorating skills to transform this home, home sold "as is", property is being listed, sight unseen, no showings allowed, no interior access til further notice,

  8. 2026-04-11
    listed $24,900 Active 358-char remark
    Show marketing remark (358 chars)

    Good potential for this 2 bedroom home, potential for a third bedroom on main level or second floor, interior could be reconfigured to make into a 3 bedroom home, use your imagination and decorating skills to transform this home, home sold "as is", property is being listed, sight unseen, no showings allowed, no interior access til further notice,

  9. 2021-08-06
    historical
  10. 2020-10-27
    soldstatus $34,000
  11. 2020-10-27
    soldstatus $34,000
  12. 2020-04-27
    listed $33,900
  13. 2020-04-27
    listed $33,900
  14. 2016-08-18
    soldstatus $30,000
  15. 2016-08-15
    soldstatus $30,000
  16. 2015-04-21
    listed $33,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 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 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
$7,158
− Mortgage interest
−$1,115
− Property taxes
−$298
− Insurance
−$100
− Repairs & maintenance
−$573
− Management
−$573
− Depreciation
−$579
Taxable income
$3,921
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$941
After-tax cash flow
$3,064/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
Canton Union SD 66
NCES district ID
1708280
Math proficiency
19% ▼ -10.00%
Reading proficiency
23% ▼ -12.00%
Median HH income
$42,657
Composite
18.03/100
National rank
#8980
State rank
#417 of 620 in IL

Livability — Canton

Score
72/100
State rank
#318
US rank
#6313

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Canton, IL
Population (ZIP)
16,098

Population outlook (Fulton County) Hauer SSP2

Today (2025)
33,356 people
By 2030
32,144 · -3.6%
By 2040
29,518 · -11.5%
By 2050
26,775 · -19.7%
By 2075
19,972 · -40.1%
By 2100
13,580 · -59.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Black 5% Hispanic / Latino 4% Two or more races 4% Native American 1%
Common ancestry
Slovak 3% Lithuanian 1% Romanian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Fulton

2024 margin
Strong R (+23.8) · D 37.1% · R 60.9% · Other 2.0%
2008→2024 swing
-45.2pp toward R · 2008: 21.3pp · 2024: -23.8pp
All cycles
2024: R+23.8 2020: R+20.1 2016: R+15.1 2012: D+11.1 2008: D+21.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -88.00%
Current HPI
123.8086
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

-39.7% since first listed
10 events — show timeline
  • 2026-05-13 Price Changed $19,900 RMLSA as Distributed by MLS Grid
  • 2026-04-11 Listed $24,900 RMLSA as Distributed by MLS Grid
  • 2021-08-06 Listing Removed RMLSA as Distributed by MLS Grid
  • 2020-10-27 Sold (MLS) $34,000 MRED as Distributed by MLS Grid
  • 2020-10-27 Sold (MLS) $34,000 RMLSA as Distributed by MLS Grid
  • 2020-04-27 Listed $33,900 MRED as Distributed by MLS Grid
  • 2020-04-27 Listed $33,900 RMLSA as Distributed by MLS Grid
  • 2016-08-18 Sold (Public Records) $30,000 Public Records
  • 2016-08-15 Sold (MLS) $30,000 RMLSA as Distributed by MLS Grid
  • 2015-04-21 Listed $33,000 RMLSA as Distributed by MLS Grid

Property tax history

+6.5%/yr

Latest (2024): $998 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…