54 Ohio Dr · Decatur, IL 62526

$141,500

3 bd · 2.5 ba · 1,488 sqft · SingleFamily public records · 19 Days on market

Built 1955 8,276 sqft lot Est $119k · 19% over

---

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 +15.3/30.0
• DSCR +4.7/10.0
• 1% rule +4.2/10.0
• Appreciation +3.9/10.0
• Livability +3.0/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Schools +0.4/10.0
• ARV discount +0.0/15.0

Listing remarks

Great north ranch with 3 bedrms, 2 baths with updated windows, roof & electrical. Large family room with newer carpet & built ins with wood burning fireplace with gas start with open concept to kitchen. Living room and bedrooms have hardwood under carpet. Great home with attached garage and nice deck and partially fenced backyard. All appliances stay. Don't miss this one!

Key facts

• Open concept
• Updated windows
• Built ins

Tags

• UPDATED WINDOWS
• NEWER CARPET
• BUILT INS
• WOOD BURNING FIREPLACE
• OPEN CONCEPT
• HARDWOOD UNDER CARPET

Property features AI

Exterior

• Parking: Attached garage (1 car)
• Security: Smoke detectors
• Utilities: Public water; Public sewer
• Home design: Single-family residence; One-story
• Construction: Vinyl siding; Asphalt roof; Partial unfinished basement/crawl space
• Exterior features: Deck; Fenced yard; Shed(s)

Interior

• Kitchen: Range; Dishwasher; Gas water heater
• Bedrooms: 7 total rooms (bedroom count not specified)
• Bathrooms: 2 full bathrooms
• Heating & cooling: Central air conditioning; Natural gas forced-air heating
• Interior features: Wood-burning fireplace (1); Unfinished/partial crawlspace basement
• Laundry & utility: Washer; Dryer

What this means for you Summary

Snapshot

• This is a 3-bed/2.5-bath single-family listed at $142k.

Deal economics

• At list price, monthly cash flow is $51 ($618/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 $131k (7.6% below list).
• Recommended offer: $131k (7.6% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 59/100 on livability (#1,076 in IL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
• Decatur SD 61 (urban): math 3% / reading 6% proficiency, ranked #605 of 620 in IL (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
• Zoned schools: Stephen Decatur Middle School (math 0% / reading 5%, grade F, #658 of 665 statewide, top 99%, 459 students, 0% FRL) — zoned schools average 0% FRL vs 73% district-wide (73 pts lower); this property's tenant base skews higher-income than the district average.
• Market conditions: 136 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 63 units permitted in Macon County in 2024 (0 in 5+ unit buildings).
• This rent runs 32% of the median local income ($49k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• Local home prices are declining (-2.2%/yr); year-one equity from $978 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
• Macon County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

• It's been on market 19 days — a 2% lower offer ($139k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $130,772 (7.6% below list)

Questions for the listing agent

1. Built in 1955 — 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 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?
4. 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?
5. 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?
6. 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.
7. 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.
8. 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: 0.92% ✗
• Cap rate: 6.73%
• Cash-on-cash: 1.56%
• DSCR: 1.07
• GRM: 9.0

CMA / ARV

• ARV (on-the-fly): $119,040
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
42 Ohio Dr	0.04mi	3/2.5	1,600 (+8%)	6mo	$64,900	$41	80
155 Columbus Dr	0.23mi	3/1.5	1,600 (+8%)	5mo	$115,000	$72	68
37 Wyoming Dr	0.03mi	3/2.0	1,680 (+13%)	12mo	$149,000	$89	65
426 Fairmont Dr	0.49mi	3/1.5	1,444 (-3%)	5mo	$96,450	$67	64
17 Montez Dr	0.57mi	3/2.0	1,565 (+5%)	1mo	$149,000	$95	62
217 E Holiday Dr	0.20mi	3/1.5	1,296 (-13%)	4mo	$145,000	$112	62
317 Holiday Dr	0.26mi	3/2.0	1,622 (+9%)	11mo	$150,000	$92	62
4 Fair Oaks Dr	0.40mi	3/1.0	1,584 (+6%)	9mo	$126,000	$80	57
16 Diane Rd	0.31mi	3/1.0	1,637 (+10%)	10mo	$126,500	$77	54
580 W Mound Rd	0.71mi	3/1.0	1,426 (-4%)	3mo	$111,500	$78	52
3260 N Brett Ave	0.52mi	2/2.0 (-1)	1,641 (+10%)	1mo	$100,000	$61	51
625 Crestline Dr	0.63mi	3/2.0	1,659 (+12%)	12mo	$151,000	$91	39

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-2.21% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: -9.6%
• Equity multiple: 0.62×
• Total profit: $-14,924
• Equity at exit: $26,103

10-year hold

• IRR: -1.5%
• Equity multiple: 0.89×
• Total profit: $-4,535
• Equity at exit: $21,007

Cash invested: $39,620 (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.

Methodology + full state rankings →

ZIP-level market 62526

• Home prices YoY: -1.2%
• Active inventory: 136
• Price-to-rent: 9.0×

Monthly cashflow live

• Estimated rent: $1,308 medium
• Mortgage (P&I): −$742
• Tax from tax record: −$181 /mo · $2,167/yr
• Insurance: −$59
• HOA: −$0
• Vacancy / Maint / Mgmt: −$275
• Net cashflow: $51

Break-even live

Break-even rent $1,243

Max offer price $141,500

Occupancy floor 91%

Sensitivity live

Price	-10% $132	-5% $92	+0% $51	+5% $11	+10% $-29
Rent	-10% $-52	-5% $0	+0% $51	+5% $103	+10% $155
Rate	-1.0pp $123	-0.5pp $87	base $51	+0.5pp $15	+1.0pp $-22

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: $35,375
• Closing costs: $4,245
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
510 E Pierson Ave Decatur, IL	3.0	1.0	895	$1,200	$1.34	45d	1	1.10mi

Listing history 15 events

1. 2026-06-22
   statusdays on market $141,500 Active 19 DOM
2. 2026-06-19
   days on market $141,500 Active Under Contract 17 DOM
3. 2026-06-18
   days on market $141,500 Active Under Contract 16 DOM
4. 2026-06-17
   days on market $141,500 Active Under Contract 15 DOM
5. 2026-06-16
   days on market $141,500 Active Under Contract 14 DOM
6. 2026-06-15
   days on market $141,500 Active Under Contract 13 DOM
7. 2026-06-14
   days on market $141,500 Active Under Contract 11 DOM
8. 2026-06-13
   days on market $141,500 Active Under Contract 10 DOM
9. 2026-06-10
   days on market $141,500 Active Under Contract 8 DOM
10. 2026-06-09
    days on market $141,500 Active Under Contract 7 DOM
11. 2026-06-08
    days on market $141,500 Active Under Contract 6 DOM
12. 2026-06-07
    days on market $141,500 Active Under Contract 5 DOM
13. 2026-06-05
    statusdays on market $141,500 Active Under Contract 2 DOM
14. 2026-06-03
    remarks 378-char remark
15. 2026-06-03
    listed $141,500 Active 1 DOM

ⓘ 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: $2,167 · $181/mo
• Projected year-2 tax: $2,690 · $224/mo
• Expected delta: +$522/yr (+$44/mo · 24.1%)

ⓘ 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 3/10 Moderate 7 d/yr ≥105°F today · 19 d/yr by 30 yrs out
• 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $15,693
• − Mortgage interest: −$7,926
• − Property taxes: −$2,167
• − Insurance: −$708
• − Repairs & maintenance: −$1,255
• − Management: −$1,255
• − Depreciation: −$4,116
• Taxable loss: −$1,736
• Est. tax savings @ 24.0%: +$417
• After-tax cash flow: $1,034/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: Decatur SD 61
• NCES district ID: 1711850
• Math proficiency: 3% ▼ -4.00%
• Reading proficiency: 6% ▼ -6.00%
• Median HH income: $38,864
• Composite: 3.99/100
• National rank: #10059
• State rank: #605 of 620 in IL

Livability — Decatur

• Score: 59/100
• State rank: #1076
• US rank: #20533

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Decatur, IL
• County: Macon County · 78,333 people
• City population: 78,333
• Metro: Decatur, IL
• Population (ZIP): 30,483
• Household income: $49,062
• Rent vs Own: 39.2% rent · 60.8% own
• Severe rent burden: 1041.0

Population outlook (Macon County) Hauer SSP2

• Today (2025): 99,568 people
• By 2030: 94,973 · -4.6%
• By 2040: 85,250 · -14.4%
• By 2050: 75,920 · -23.8%
• By 2075: 55,962 · -43.8%
• By 2100: 36,468 · -63.4%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (68%)
• Race & ethnicity: White 68% Black 22% Two or more races 6% Hispanic / Latino 3% Asian 2%
• Common ancestry: Lithuanian 2% Italian 2% Slovak 2%
• Foreign-born: 4% · Canada
• Languages at home: 95% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Macon

• 2024 margin: R (+18.9) · D 39.8% · R 58.7% · Other 1.4%
• 2008→2024 swing: -20.0pp toward R · 2008: 1.1pp · 2024: -18.9pp
• All cycles: 2024: R+18.9 2020: R+17.7 2016: R+18.1 2012: R+5.2 2008: D+1.1

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -2.21%
• Current HPI: 182.871
• Rent YoY: —
• Metro: Decatur, IL
• State GDP YoY: ▲ 1.59%
• F500 in state: 60

Industry mix (Fortune 500 HQ in IL)

Industry	F500 HQs	Revenue
▸Insurance	4	$201B
▸Consumer Goods	4	$87B
▸Industrial Machinery	3	$64B
▸Healthcare	2	$55B
▸Retail / Pharmacy	1	$148B
▸Agriculture / Food	1	$86B

Price history

1 event — show timeline

• 2026-06-02 Listed $141,500 CIBR

Property tax history

+2.0%/yr

Latest (2024): $2,167 · +11.5% YoY. Source: county tax records.