CashFlowRE
Sign in Sign up
712 S 19th
D Composite 42.45
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 +14.1/30.0
  • ARV discount +7.6/15.0
  • Rent growth +5.0/5.0
  • DSCR +4.3/10.0
  • 1% rule +3.5/10.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$169,900

712 S 19th · Quincy, IL 62301
3 bd · 1.0 ba · 1,757 sqft · SingleFamily · 26 Days on market
8,276 sqft lot Est $170k · at est.

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

Listing remarks

Welcome home to this 3 bed, 1 bath home in a quiet neighborhood! There are beautiful built-in's and exposed brick in several rooms that adds so much character and style. There are hardwood floors, tall ceilings and generously sized rooms. On the main floor there is a living room and den with an eat in kitchen, spacious pantry, laundry room and office. The den could be converted to a bedroom for the main level. The upper level offer 3 nice size bedrooms and a full bath. 1 bedroom has a built in bunk bed set. The basement is partially finished without egress windows. Outside you will find a screened in porch 11x22 with brick pavers, nice brick patio and lots of beautiful greenery and flowers

Key facts

  • Screened in porch
  • Spacious pantry
  • Exposed brick

Tags

EXPOSED BRICKHARDWOOD FLOORSTALL CEILINGSSPACIOUS PANTRYSCREENED IN PORCHBRICK PATIO

Property features AI

Finance

  • Other: Possession at closing

Exterior

  • Parking: Detached garage with alley access (1 garage space, 1 total parking)
  • Utilities: Public water
  • Home design: Detached single-family home; 2 stories
  • Construction: Wood siding; Asphalt roof; Crawl space basement (partially finished/unfinished/partial)
  • Exterior features: Patio; Porch; Fenced yard; Garden and landscaped lot; Pond on the property

Interior

  • Kitchen: Range; Microwave; Refrigerator
  • Bedrooms: 3 bedrooms (all on main level)
  • Flooring: Hardwood flooring throughout most rooms; Carpet in the main-level utility room
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Wall unit cooling
  • Interior features: Ceiling fan(s); Water heater (gas); Internet (fiber)
  • Laundry & utility: Washer and dryer; Main-level laundry; Utility room on main level

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 $170k.

Deal economics

  • At list price, monthly cash flow is $23 ($280/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 $144k (15.4% below list).
  • Recommended offer: $144k (15.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 4.3% in Quincy — 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 67/100 on livability (#506 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D, employment D, amenities D-.
  • Quincy SD 172 (town): math 24% / reading 27% proficiency, ranked #328 of 620 in IL (top 53%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Thomas S Baldwin Elem Sch (math 21% / reading 21%, grade F, #1,024 of 2,056 statewide, top 50%, 563 students, 0% FRL); Quincy Jr High School (math 25% / reading 30%, grade F, #295 of 665 statewide, top 45%, 1,348 students, 0% FRL); Quincy Sr High School (math 21% / reading 28%, grade F, #256 of 693 statewide, top 44%, 1,924 students, 0% FRL) — zoned schools average 0% FRL vs 48% district-wide (48 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+10.8%/yr); 180 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 68 units permitted in Adams County in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($52k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.
  • Adams County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 26 days — a 2% lower offer ($167k) is reasonable based on typical stale-listing flexibility.
Recommended offer $143,739 (15.4% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. Crime grade is D 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?
  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
0.85%
Cap rate
6.46%
Cash-on-cash
0.59%
DSCR
1.03
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$170,429
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
704 S 16th St 0.24mi 3/2.5 1,810 (+3%) 1mo $175,000 $97 77
1512 State St 0.34mi 2/1.0 (-1) 1,600 (-9%) 0mo $148,000 $93 64
716 S 17th St 0.15mi 2/1.0 (-1) 1,499 (-15%) 2mo $125,000 $83 61
2238 Hampshire St 0.73mi 3/1.5 1,746 (-1%) 3mo $210,000 $120 60
828 S 11th St 0.67mi 4/1.0 (+1) 1,718 (-2%) 1mo $140,500 $82 59
2340 Jersey 0.62mi 3/2.5 1,802 (+3%) 4mo $285,000 $158 58
607 S 17th St 0.16mi 2/2.0 (-1) 1,510 (-14%) 3mo $122,000 $81 58
820 S 16th St 0.27mi 4/2.0 (+1) 1,540 (-12%) 2mo $175,000 $114 57
1112 Payson Ave 0.62mi 4/1.0 (+1) 1,645 (-6%) 3mo $157,000 $95 53
2210 Jefferson St 0.37mi 4/1.5 (+1) 2,005 (+14%) 4mo $150,000 $75 49
2026 Hampshire St 0.67mi 3/2.0 1,595 (-9%) 1mo $245,000 $154 49
2414 Monroe St 0.62mi 3/1.0 1,517 (-14%) 2mo $150,500 $99 47

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
-10.2%
Equity multiple
0.61×
Total profit
$-18,463
Equity at exit
$25,333
10-year hold
IRR
4.8%
Equity multiple
1.43×
Total profit
$20,347
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 62301

Rents YoY
10.8%
Active inventory
180
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,437 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$150 /mo · $1,805/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$302
Net cashflow
$23

Break-even live

Break-even rent $1,408
Max offer price $169,900
Occupancy floor 93%

Sensitivity live

Price -10% $120 -5% $71 +0% $23 +5% $-25 +10% $-73
Rent -10% $-90 -5% $-33 +0% $23 +5% $80 +10% $137
Rate -1.0pp $109 -0.5pp $67 base $23 +0.5pp $-21 +1.0pp $-65

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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
201 S 8th St Quincy, IL 2.0 2.5 1785 $1,800 $1.01 45d 1 1.06mi

Listing history 16 events

  1. 2026-06-19
    days on market $169,900 Active 26 DOM
  2. 2026-06-18
    days on market $169,900 Active 25 DOM
  3. 2026-06-17
    days on market $169,900 Active 24 DOM
  4. 2026-06-16
    days on market $169,900 Active 23 DOM
  5. 2026-06-15
    days on market $169,900 Active 22 DOM
  6. 2026-06-14
    pricedays on market $169,900 Active 20 DOM
  7. 2026-06-12
    days on market $179,900 Active 19 DOM
  8. 2026-06-09
    days on market $179,900 Active 16 DOM
  9. 2026-06-08
    days on market $179,900 Active 15 DOM
  10. 2026-06-07
    days on market $179,900 Active 14 DOM
  11. 2026-06-03
    days on market $179,900 Active 10 DOM
  12. 2026-06-02
    days on market $179,900 Active 9 DOM
  13. 2026-06-01
    days on market $179,900 Active 8 DOM
  14. 2026-05-31
    days on market $179,900 Active 7 DOM
  15. 2026-05-30
    days on market $179,900 Active 6 DOM
  16. 2026-05-23
    listed $179,900 Active

ⓘ 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
$1,805 · $150/mo
Projected year-2 tax
$2,831 · $236/mo
Expected delta
+$1,026/yr (+$85/mo · 56.8%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥106°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$17,249
− Mortgage interest
−$9,517
− Property taxes
−$1,805
− Insurance
−$850
− Repairs & maintenance
−$1,380
− Management
−$1,380
− Depreciation
−$4,943
Taxable loss
−$2,625
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$630
After-tax cash flow
$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
Quincy SD 172
NCES district ID
1733000
Math proficiency
24% ▬ 0.00%
Reading proficiency
27% ▬ 0.00%
Median HH income
$44,132
Composite
21.91/100
National rank
#8229
State rank
#328 of 620 in IL

Livability — Quincy

Score
67/100
State rank
#506
US rank
#10458

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Quincy, IL
County
Adams County · 30,746 people
City population
30,746
Metro
Quincy, IL-MO
Population (ZIP)
30,746
Household income
$52,055
Rent vs Own
41.1% rent · 58.9% own
Severe rent burden
1238.0

Population outlook (Adams County) Hauer SSP2

Today (2025)
65,795 people
By 2030
64,436 · -2.1%
By 2040
61,007 · -7.3%
By 2050
56,851 · -13.6%
By 2075
46,424 · -29.4%
By 2100
34,305 · -47.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Two or more races 7% Black 6% Hispanic / Latino 3% Asian 1%
Common ancestry
Slovak 2% Iranian 1% Lithuanian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2%

Political lean MEDSL · Adams

2024 margin
Solid R (+47.4) · D 25.6% · R 73.0% · Other 1.5%
2008→2024 swing
-25.0pp toward R · 2008: -22.4pp · 2024: -47.4pp
All cycles
2024: R+47.4 2020: R+46.5 2016: R+47.5 2012: R+35.2 2008: R+22.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -121.44%
Current HPI
131.7344
Rent YoY
▲ 10.78%
Metro
Quincy, IL-MO
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-05-23 Listed $179,900 MRED as Distributed by MLS Grid

Property tax history

+2.8%/yr

Latest (2023): $1,805 · +7.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…