CashFlowRE
Sign in Sign up
217 Center Dr
B+ Composite 75.27
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$80,000

217 Center Dr · Caseyville, IL 62232
2 bd · 2.0 ba · 880 sqft · SingleFamily public records · 27 Days on market
Built 1920 0.26 ac lot Est $116k · 31% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming opportunity in the heart of Caseyville! This 2 bedroom, 1 bath home with an additional office offers a great floor plan full of potential. With a little love and care, this property could truly shine again. Features include a full unfinished basement with walk-up access, providing plenty of storage or future possibilities. Step outside to enjoy the level backyard, perfect for entertaining, gatherings, or relaxing evenings. Conveniently located close to highways, shopping, dining, and everyday amenities for an easy commute and lifestyle. Great opportunity for investors, buyers with a creative spirit, or anyone looking to add their personal touch!

Key facts

  • Level backyard
  • Close to dining
  • Close to amenities

Tags

FULL UNFINISHED BASEMENTLEVEL BACKYARDCLOSE TO HIGHWAYSCLOSE TO SHOPPINGCLOSE TO DININGCLOSE TO AMENITIES

Property features AI

Finance

  • Financial info: Lease not considered
  • HOA & community: No association amenities

Exterior

  • Parking: Off-street parking on-site; Gravel parking; No garage
  • Utilities: Public water; Public sewer; 220-volt electric service (Ameren); Natural gas connected; Electricity, water and sewer connected; Cable and phone available
  • Home design: Single-family house; One story; Private ownership; Property listed in fixer condition
  • Construction: Steel siding; Architectural shingle roof; Block foundation; Full, unfinished basement with exterior entry and walk-up access
  • Exterior features: Covered rear porch; Shed(s); Back yard adjoining wooded area with many trees; Wooded lot

Interior

  • Kitchen: Kitchen on the main level
  • Bedrooms: Two bedrooms on the main level
  • Flooring: Carpet; Linoleum
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Forced-air heating (natural gas); Central air conditioning; Ceiling fans for additional cooling
  • Interior features: Ceiling fans; Laminate counters; Double-pane windows; Tilt-in windows; Exhaust fan; Gas water heater
  • Laundry & utility: In-unit laundry with washer hookup; Electric and gas dryer hook-ups; Laundry area 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/2.0-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $564 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $80k).
  • Recommended offer: $79k (1.5% below list) — sets the bar for market timing.
  • Cap rate 14.7% vs local median 3.3% in Caseyville — 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 74/100 on livability (#241 in IL, #4,389 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: health & safety C-, amenities F.
  • Collinsville CUSD 10 (suburban): math 14% / reading 20% proficiency, ranked #465 of 620 in IL (top 75%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Collinsville High School (math 16% / reading 21%, grade F, #427 of 693 statewide, top 62%, 1,978 students, 0% FRL) — zoned schools average 0% FRL vs 52% district-wide (52 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 50 active listings in the ZIP; 783 units permitted in St. Clair County in 2024 (378 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $553 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • St. Clair County population projected at -23% 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 $22k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($79k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $41k; list at $80k implies a 95% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price; built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $78,800 (1.5% below list)

Questions for the listing agent

  1. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
1.88%
Cap rate
14.75%
Cash-on-cash
30.20%
DSCR
2.34
GRM
4.4

CMA / ARV

ARV (on-the-fly)
$116,160
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
347 Brookside Dr 0.22mi 2/1.0 748 (-15%) 6mo $99,000 $132 56
105 Brookside Dr 0.41mi 2/1.0 954 (+8%) 14mo $65,000 $68 51
251 Center Dr 0.12mi 3/1.0 (+1) 1,008 (+14%) 15mo $130,000 $129 49
643 Hill Rd 0.46mi 2/1.0 960 (+9%) 23mo $45,000 $47 40
400 S 2nd St 0.65mi 2/1.0 780 (-11%) 17mo $129,900 $167 32
509 N Long St 0.64mi 2/1.0 784 (-11%) 21mo $188,000 $240 31

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
24.9%
Equity multiple
2.03×
Total profit
$23,007
Equity at exit
$11,928
10-year hold
IRR
32.7%
Equity multiple
3.97×
Total profit
$66,539
Equity at exit
$6,917

Cash invested: $22,400 (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 62232

Active inventory
50
Price-to-rent
4.4×

Monthly cashflow live

Estimated rent
$1,506 medium interval (Pro) →
Mortgage (P&I)
$420
Tax from tax record
$173 /mo · $2,076/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$316
Net cashflow
$564

Break-even live

Break-even rent $792
Max offer price $80,000
Occupancy floor 58%

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
$20,000
Closing costs
$2,400
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.

Listing history 17 events

  1. 2026-06-18
    days on market $80,000 Active 27 DOM
  2. 2026-06-17
    days on market $80,000 Active 26 DOM
  3. 2026-06-16
    days on market $80,000 Active 25 DOM
  4. 2026-06-15
    days on market $80,000 Active 24 DOM
  5. 2026-06-13
    days on market $80,000 Active 22 DOM
  6. 2026-06-13
    days on market $80,000 Active 21 DOM
  7. 2026-06-09
    days on market $80,000 Active 18 DOM
  8. 2026-06-08
    days on market $80,000 Active 17 DOM
  9. 2026-06-07
    days on market $80,000 Active 16 DOM
  10. 2026-06-05
    days on market $80,000 Active 13 DOM
  11. 2026-06-03
    days on market $80,000 Active 12 DOM
  12. 2026-06-02
    days on market $80,000 Active 11 DOM
  13. 2026-06-01
    days on market $80,000 Active 10 DOM
  14. 2026-05-31
    days on market $80,000 Active 9 DOM
  15. 2026-05-22
    listed $80,000 Active
  16. 2009-11-29
    historical
  17. 1989-11-01
    soldstatus $41,000

ⓘ 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
$2,076 · $173/mo
Projected year-2 tax
$2,076 · $173/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 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥107°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$18,070
− Mortgage interest
−$4,481
− Property taxes
−$2,076
− Insurance
−$400
− Repairs & maintenance
−$1,446
− Management
−$1,446
− Depreciation
−$2,327
Taxable income
$5,894
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,415
After-tax cash flow
$5,350/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
Collinsville CUSD 10
NCES district ID
1710650
Math proficiency
14% ▼ -9.00%
Reading proficiency
20% ▼ -7.00%
Median HH income
$52,504
Composite
15.65/100
National rank
#9288
State rank
#465 of 620 in IL

Livability — Caseyville

Score
74/100
State rank
#241
US rank
#4389

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Caseyville, IL
City population
7,480
Population (ZIP)
7,480

Population outlook (St. Clair County) Hauer SSP2

Today (2025)
250,366 people
By 2030
240,511 · -3.9%
By 2040
217,391 · -13.2%
By 2050
192,699 · -23.0%
By 2075
140,637 · -43.8%
By 2100
100,499 · -59.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (66%)
Race & ethnicity
White 66% Hispanic / Latino 18% Black 9% Two or more races 9%
Hispanic origin (detail)
Mexican 14% Puerto Rican 2%
Common ancestry
Lithuanian 4% Romanian 3% Portuguese 3%
Foreign-born
4% · Canada
Languages at home
89% English-only · Spanish 10%

Political lean MEDSL · St. Clair

2024 margin
Lean D (+7.9) · D 53.0% · R 45.1% · Other 1.8%
2008→2024 swing
-14.6pp toward R · 2008: 22.4pp · 2024: 7.9pp
All cycles
2024: D+7.9 2020: D+8.7 2016: D+5.6 2012: D+14.5 2008: D+22.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -83.21%
Current HPI
124.0291
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

+95.1% since first listed
3 events — show timeline
  • 2026-05-22 Listed $80,000 MARIS as Distributed by MLS Grid
  • 2009-11-29 Listing Removed MRED as Distributed by MLS Grid
  • 1989-11-01 Sold (Public Records) $41,000 Public Records

Property tax history

+6.0%/yr

Latest (2024): $2,076 · +8.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…