CashFlowRE
Sign in Sign up
601 W Archer Ave
B- Composite 67.39
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 +7.1/15.0
  • Livability +3.7/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$37,500

601 W Archer Ave · Peoria, IL 61604
2 bd · 1.0 ba · 864 sqft · SingleFamily public records · 221 Days on market
Built 1954 3,920 sqft lot $43/sqft · 8% below area Est $37k · at est. ↓ 19% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

RARE 30-PROPERTY PORTFOLIO! Instantly scale your real estate holdings with this incredible 30-property package. This portfolio is a prime value-add opportunity with massive upward income potential. Current rented properties provide income while you rehab the others.  Don’t miss out on this amazing opportunity.

Key facts

  • 3,920 sq ft lot
  • 3 garage spots
  • Built 1954

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 $38k.

Deal economics

  • At list price, monthly cash flow is $482 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($982 rent vs $38k).
  • Recommended offer: $33k (12.0% below list) — sets the bar for market timing.
  • Cap rate 21.7% vs local median 5.6% 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+, schools F, 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.
  • Market conditions: Rents rising (+2.3%/yr); 180 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $259 of loan paydown is wiped out by about $1k 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 + 2.3% rent growth), your $10k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 221 days — a 12% lower offer ($33k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 24y ago; this cycle's ask has dropped $2k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price; built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $33,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 221 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
2.62%
Cap rate
21.71%
Cash-on-cash
55.07%
DSCR
3.45
GRM
3.2

CMA / ARV

ARV (median comp)
$37,146
List price
$37,500
Delta
0.95%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2332 N Ellis St 0.04mi 2/1.0 840 (-3%) 2mo $24,000 $29 92
2318 N Flora Ave 0.09mi 2/1.0 768 (-11%) 2mo $90,000 $117 75
1214 W Brons Ave 0.50mi 2/1.0 864 (0%) 2mo $34,900 $40 75
1131 W Nowland Ave 0.45mi 1/1.0 (-1) 880 (+2%) 0mo $53,500 $61 71
1126 W Gilbert Ave 0.61mi 2/1.0 878 (+2%) 2mo $89,900 $102 67
1017 W Gilbert Ave 0.55mi 2/1.0 816 (-6%) 2mo $20,000 $25 64
617 W Hanssler Pl 0.29mi 3/1.0 (+1) 952 (+10%) 2mo $65,000 $68 63
1126 Thrush Ave 0.46mi 2/1.0 952 (+10%) 1mo $62,500 $66 61
929 W Brons Ave 0.34mi 2/1.0 736 (-15%) 2mo $44,900 $61 58
804 W Maywood Ave 0.47mi 3/1.0 (+1) 973 (+13%) 1mo $134,000 $138 51
3120 N Linnhill Ct 0.74mi 2/1.0 962 (+11%) 0mo $139,900 $145 46
112 E Gift Ave 0.55mi 3/2.0 (+1) 971 (+12%) 2mo $90,000 $93 43

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 · 2.3% rent growth · sell at horizon

5-year hold
IRR
52.5%
Equity multiple
3.28×
Total profit
$23,961
Equity at exit
$5,591
10-year hold
IRR
57.5%
Equity multiple
6.50×
Total profit
$57,749
Equity at exit
$3,242

Cash invested: $10,500 (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 61604

Home prices YoY
-24.6%
Rents YoY
2.3%
Active inventory
180
Price-to-rent
3.2×

Monthly cashflow live

Estimated rent
$982 high interval (Pro) →
Mortgage (P&I)
$197
Tax from tax record
$82 /mo · $984/yr
Insurance
$16
HOA
$0
Vacancy / Maint / Mgmt
$206
Net cashflow
$482

Break-even live

Break-even rent $373
Max offer price $37,500
Occupancy floor 46%

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
$9,375
Closing costs
$1,125
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2207 N Ellis St Peoria, IL 2.0 1.0 864 $999 $1.16 13d 1 0.11mi
812 W Macqueen Ave Peoria, IL 2.0 1.0 822 $795 $0.97 43d 1 0.15mi
905 W Thrush Ave Peoria, IL 2.0 1.0 750 $950 $1.27 20d 1 0.22mi
903 W Brons Ave Peoria, IL 3.0 1.0 971 $995 $1.02 43d 1 0.24mi
2214 N Linsley St Peoria, IL 2.0 1.0 575 $550 $0.96 43d 1 0.36mi
2023 N Underhill St Peoria, IL 3.0 1.0 1050 $1,200 $1.14 13d 1 0.51mi
1703 N Valley Ave Peoria, IL 2.0 1.0 676 $1,200 $1.78 13d 1 0.69mi
3108 N Parish Ave Peoria, IL 3.0 1.5 967 $1,750 $1.81 43d 1 0.73mi
1505 N Peoria Ave Peoria, IL 1.0 1.0 525 $1,006 $1.92 13d 4 0.92mi
511 W Elizabeth St Unit A Peoria, IL 1.0 1.0 850 $800 $0.94 43d 1 0.95mi
737 E Gift Ave Unit 737 Peoria, IL 2.0 1.0 800 $1,125 $1.41 43d 1 1.00mi
416 W Main St Unit A Peoria, IL 2.0 1.0 1050 $950 $0.90 43d 1 1.15mi
901 NE Glen Oak Ave Unit 2 Peoria, IL 3.0 1.0 1120 $1,200 $1.07 20d 1 1.16mi
911 N Sheridan Rd Unit A4 Peoria, IL 2.0 1.0 825 $850 $1.03 43d 1 1.22mi
911 N Sheridan Rd Unit a1 Peoria, IL 2.0 1.0 825 $850 $1.03 13d 1 1.22mi
905 N Sheridan Rd Unit F Peoria, IL 1.0 1.0 650 $900 $1.38 43d 1 1.23mi
2121 N Prospect Rd Peoria, IL 3.0 1.0 946 $802 $0.85 13d 1 1.35mi
W Crestwood Dr Peoria, IL 1.0–2.0 1.0 800 $975 $1.22 13d 4 1.35mi
811 W Purtscher Dr Peoria, IL 3.0 1.0 864 $1,100 $1.27 43d 1 1.42mi
4020 N Bryer Pl Peoria, IL 2.0 1.0 720 $1,250 $1.74 20d 1 1.47mi
2610 N Renwood Ave Peoria, IL 2.0 1.0 904 $1,300 $1.44 13d 1 1.48mi

Listing history 21 events

  1. 2026-06-15
    days on market $37,500 Active 221 DOM
  2. 2026-06-14
    days on market $37,500 Active 219 DOM
  3. 2026-06-13
    days on market $37,500 Active 218 DOM
  4. 2026-06-10
    days on market $37,500 Active 216 DOM
  5. 2026-06-09
    days on market $37,500 Active 215 DOM
  6. 2026-06-08
    days on market $37,500 Active 214 DOM
  7. 2026-06-07
    days on market $37,500 Active 213 DOM
  8. 2026-06-03
    days on market $37,500 Active 209 DOM
  9. 2026-06-02
    days on market $37,500 Active 208 DOM
  10. 2026-06-01
    days on market $37,500 Active 207 DOM
  11. 2026-05-31
    days on market $37,500 Active 206 DOM
  12. 2026-05-30
    days on market $37,500 Active 205 DOM
  13. 2026-03-23
    price $37,500 327-char remark
    Show marketing remark (327 chars)

    RARE 30-PROPERTY PORTFOLIO! Instantly scale your real estate holdings with this incredible 30-property package. This portfolio is a prime value-add opportunity with massive upward income potential. Current rented properties provide income while you rehab the others.  Don’t miss out on this amazing opportunity.

  14. 2025-11-06
    listed $40,000 Active 327-char remark
    Show marketing remark (327 chars)

    RARE 30-PROPERTY PORTFOLIO! Instantly scale your real estate holdings with this incredible 30-property package. This portfolio is a prime value-add opportunity with massive upward income potential. Current rented properties provide income while you rehab the others.  Don’t miss out on this amazing opportunity.

  15. 2021-08-06
    historical
  16. 2011-08-02
    soldstatus $491,000
  17. 2010-09-09
    soldstatus $12,000
  18. 2010-06-08
    listed $39,000
  19. 2002-10-23
    soldstatus $37,000
  20. 2002-10-22
    soldstatus $37,000
  21. 2002-07-19
    listed $46,500

ⓘ 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
$984 · $82/mo
Projected year-2 tax
$984 · $82/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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
$11,789
− Mortgage interest
−$2,101
− Property taxes
−$984
− Insurance
−$188
− Repairs & maintenance
−$943
− Management
−$943
− Depreciation
−$1,091
Taxable income
$5,540
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,330
After-tax cash flow
$4,452/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)
28,313
Household income
$52,414
Rent vs Own
32.0% rent · 68.0% own
Severe rent burden
815.0

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 0.61)
Race & ethnicity
White 55% Black 29% Two or more races 10% Hispanic / Latino 7% Asian 2%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Italian 2% Slovak 1% Iranian 1%
Foreign-born
6% · Canada, China
Languages at home
92% English-only · Spanish 4% Chinese 1% French/Haitian/Cajun 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
▼ -54.15%
Current HPI
165.8838
Rent YoY
▲ 2.30%
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

-19.4% since first listed
9 events — show timeline
  • 2026-03-23 Price Changed $37,500 RMLSA as Distributed by MLS Grid
  • 2025-11-06 Listed $40,000 RMLSA as Distributed by MLS Grid
  • 2021-08-06 Listing Removed RMLSA as Distributed by MLS Grid
  • 2011-08-02 Sold (Public Records) $491,000 Public Records
  • 2010-09-09 Sold (MLS) $12,000 RMLSA as Distributed by MLS Grid
  • 2010-06-08 Listed $39,000 RMLSA as Distributed by MLS Grid
  • 2002-10-23 Sold (Public Records) $37,000 Public Records
  • 2002-10-22 Sold (MLS) $37,000 RMLSA as Distributed by MLS Grid
  • 2002-07-19 Listed $46,500 RMLSA as Distributed by MLS Grid

Property tax history

+2.9%/yr

Latest (2024): $984 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…