CashFlowRE
Sign in Sign up
721 E Seneca Pl
B+ Composite 75.61
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 +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$35,000

721 E Seneca Pl · Peoria, IL 61603
2 bd · 1.0 ba · 624 sqft · SingleFamily public records · 4 Days on market
Built 1930 5,227 sqft lot Est $51k · 31% under ↓ 42% since listing

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

Listing remarks MLS

AMAZING CONDITION, GREAT PRICE, MOVE RIGHT IN! 2 BEDROOMS, FULL BASEMENT WITH FINISHED DEN, NEWER WINDOWS, NEW DRIVEWAY, NEW FLOORING, NEW PORCH LIGHTS, HARDWOOD UNDER FLOORING IN LIVING & 2 BEDOROMS. A MUST SEE!

Key facts

  • Large front porch
  • Cottage style ranch
  • Fenced in yard

Tags

COTTAGE STYLE RANCHLARGE FRONT PORCHCOVERED BACK PORCHFENCED IN YARDCONCRETE DRIVEWAY

Property features AI

Exterior

  • Parking: Detached garage (1 car); On-street parking; Paved parking
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; Shingle roof; Built in 1930; Multiple levels (main, upper, lower, basement, additional level, third floor)
  • Construction: Shingle roof
  • Exterior features: Fenced yard; Level lot; Paved road

Interior

  • Kitchen: Kitchen
  • Bedrooms: 2 bedrooms (bedrooms on main level)
  • Flooring: Laminate (living room); Vinyl (kitchen); Other (bedrooms)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air; Forced air heating; Gas water heater
  • Interior features: Cable available; Full basement
  • Laundry & utility: Washer, Dryer

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 $35k.

Deal economics

  • At list price, monthly cash flow is $432 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($926 rent vs $35k).
  • Cap rate 21.1% 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+, 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.
  • Zoned schools: Von Steuben Middle School (math 0% / reading 0%, grade F, #665 of 665 statewide, top 100%, 269 students, 0% FRL); Peoria High School (math 4% / reading 7%, grade F, #609 of 693 statewide, top 88%, 1,447 students, 0% FRL) — zoned schools average 0% FRL vs 70% district-wide (70 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+3.5%/yr); 104 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 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 $242 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 + 3.5% rent growth), your $10k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 17y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: property tax is 3.5% of price; built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $35,000

Questions for the listing agent

  1. Built in 1930 — 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. 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?
  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
2.65%
Cap rate
21.12%
Cash-on-cash
52.94%
DSCR
3.36
GRM
3.1

CMA / ARV

ARV (on-the-fly)
$50,544
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
729 E Seneca Pl 0.02mi 2/1.0 620 (-1%) 5mo $69,500 $112 94
900 E Virginia Ave 0.22mi 2/1.0 616 (-1%) 7mo $20,000 $32 82
713 E Gift Ave 0.07mi 2/1.0 676 (+8%) 7mo $56,500 $84 77
720 E Gift Ave 0.09mi 2/1.0 700 (+12%) 6mo $72,500 $104 70
2137 N Prospect Rd 0.60mi 2/1.0 623 (-0%) 6mo $29,000 $47 67
907 E Gift Ave 0.18mi 2/1.0 676 (+8%) 13mo $55,000 $81 66
1118 E Melbourne Ave 0.42mi 1/— (-1) 648 (+4%) 4mo $12,500 $19 65
814 E Gift Ave 0.14mi 2/1.0 688 (+10%) 14mo $57,000 $83 64
2709 N Springdale Ave 0.52mi 1/1.0 (-1) 650 (+4%) 0mo $83,000 $128 64
1109 E Gift Ave 0.30mi 2/1.0 672 (+8%) 21mo $46,250 $69 56
2627 N California Ave 0.22mi 1/1.0 (-1) 677 (+8%) 21mo $41,250 $61 54
1101 E Melbourne Ave 0.40mi 3/1.0 (+1) 680 (+9%) 10mo $41,000 $60 53

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 · 3.49% rent growth · sell at horizon

5-year hold
IRR
51.6%
Equity multiple
3.28×
Total profit
$22,371
Equity at exit
$5,219
10-year hold
IRR
57.2%
Equity multiple
6.82×
Total profit
$57,038
Equity at exit
$3,026

Cash invested: $9,800 (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 61603

Home prices YoY
-31.8%
Rents YoY
3.5%
Active inventory
104
Price-to-rent
3.1×

Monthly cashflow live

Estimated rent
$926 high interval (Pro) →
Mortgage (P&I)
$184
Tax from tax record
$101 /mo · $1,215/yr
Insurance
$15
HOA
$0
Vacancy / Maint / Mgmt
$195
Net cashflow
$432

Break-even live

Break-even rent $379
Max offer price $35,000
Occupancy floor 48%

Sensitivity live

Price -10% $452 -5% $442 +0% $432 +5% $422 +10% $413
Rent -10% $359 -5% $396 +0% $432 +5% $469 +10% $505
Rate -1.0pp $450 -0.5pp $441 base $432 +0.5pp $423 +1.0pp $414

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
$8,750
Closing costs
$1,050
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1505 N Peoria Ave Peoria, IL 1.0 1.0 525 $1,006 $1.92 14d 4 1.08mi
905 W Thrush Ave Peoria, IL 2.0 1.0 750 $950 $1.27 21d 1 1.20mi
2214 N Linsley St Peoria, IL 2.0 1.0 575 $550 $0.96 44d 1 1.35mi
811 E Lake Ave Peoria Heights, IL 2.0 1.0 576 $875 $1.52 14d 1 1.36mi
W Crestwood Dr Peoria, IL 1.0–2.0 1.0 800 $975 $1.22 14d 4 1.49mi

Listing history 4 events

  1. 2026-06-09
    status $35,000 Pending 4 DOM
  2. 2026-06-08
    days on market $35,000 Active 4 DOM
  3. 2026-06-07
    remarks 343-char remark
  4. 2026-06-07
    listed $35,000 Active 3 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
$1,215 · $101/mo
Projected year-2 tax
$1,215 · $101/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
$11,115
− Mortgage interest
−$1,961
− Property taxes
−$1,215
− Insurance
−$175
− Repairs & maintenance
−$889
− Management
−$889
− Depreciation
−$1,018
Taxable income
$4,967
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,192
After-tax cash flow
$3,996/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)
15,356
Household income
$41,618
Rent vs Own
47.1% rent · 52.9% own
Severe rent burden
849.0

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 0.68)
Race & ethnicity
Black 43% White 36% Two or more races 12% Hispanic / Latino 10% Asian 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Italian 2% Slovak 1% Lithuanian 1%
Foreign-born
7% · Canada
Languages at home
91% English-only · Spanish 6% Tagalog/Filipino 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
▼ -65.98%
Current HPI
141.5343
Rent YoY
▲ 3.49%
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

-41.6% since first listed
8 events — show timeline
  • 2026-06-04 Listed $35,000 RMLSA as Distributed by MLS Grid
  • 2023-07-19 Sold (Public Records) $65,000 Public Records
  • 2023-07-14 Sold (MLS) $65,000 RMLSA as Distributed by MLS Grid
  • 2023-06-19 Pending RMLSA as Distributed by MLS Grid
  • 2023-06-13 Listed $69,900 RMLSA as Distributed by MLS Grid
  • 2010-04-19 Sold (Public Records) $56,000 Public Records
  • 2010-04-05 Sold (MLS) $56,000 RMLSA as Distributed by MLS Grid
  • 2009-05-04 Listed $59,900 RMLSA as Distributed by MLS Grid

Property tax history

+2.9%/yr

Latest (2025): $1,215 · +10.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…