CashFlowRE
Sign in Sign up
2201 E Converse St
C- Composite 54.18
Why this score? — see what drove the C- 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 +21.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.9/10.0
  • 1% rule +6.4/10.0
  • Livability +3.9/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$109,900

2201 E Converse St · Grandview, IL 62702
3 bd · 1.0 ba · 1,226 sqft · Other · 21 Days on market
6,000 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This beautifully updated 3-bed, 1-bath ranch is like new from top to bottom! Featuring a brand-new roof, siding, windows, soffit, fascia, gutters, interior and exterior doors, water heater, and insulation, this home is built for comfort and efficiency. Step inside to find new drywall, fresh paint, updated lighting, and stunning new flooring throughout. The kitchen and bathroom have been completely gutted and redesigned to be functional and efficient. Enjoy the peace of mind of a fully renovated home—just move in and make it yours!

Key facts

  • New siding
  • New soffit
  • 2025 renovations

Tags

CORNER LOT2025 RENOVATIONSNEW ROOFNEW SIDINGNEW SOFFITNEW FASCIA

Property features AI

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; Shingle roof
  • Construction: Not new construction
  • Exterior features: Corner, level lot; Paved road access

Interior

  • Kitchen: Microwave; Refrigerator
  • Bedrooms: 3 bedrooms (Bedroom 1, Bedroom 2, Bedroom 3)
  • Flooring: Carpet in bedrooms and some rooms; Luxury vinyl plank in kitchen and living areas
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Ceiling fans
  • Laundry & utility: Laundry room; 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 3-bed/1.0-bath other listed at $110k.

Deal economics

  • At list price, monthly cash flow is $167 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $108k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 77/100 on livability (#171 in IL, #3,167 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, crime A; Watch: schools F, amenities F, employment F.
  • Springfield SD 186 (urban): math 17% / reading 22% proficiency, ranked #438 of 620 in IL (top 71%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+5.0%/yr); 131 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 225 units permitted in Sangamon County in 2024 (48 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $760 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Sangamon County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $20k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $108,251 (1.5% 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 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?
  3. 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.
  4. 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.
  5. 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
1.14%
Cap rate
8.12%
Cash-on-cash
6.52%
DSCR
1.29
GRM
7.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.95% rent growth · sell at horizon

5-year hold
IRR
-3.9%
Equity multiple
0.85×
Total profit
$-4,596
Equity at exit
$16,386
10-year hold
IRR
8.1%
Equity multiple
1.67×
Total profit
$20,633
Equity at exit
$9,502

Cash invested: $30,772 (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 62702

Home prices YoY
-34.9%
Rents YoY
5.0%
Active inventory
131
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,251 high interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$199 /mo · $2,388/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$263
Net cashflow
$167

Break-even live

Break-even rent $1,039
Max offer price $109,900
Occupancy floor 82%

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
$27,475
Closing costs
$3,297
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2281 E Keys Ave Springfield, IL 2.0 1.0 800 $1,200 $1.50 43d 1 0.17mi
3501 E Ridgely Ave Unit FR21 Springfield, IL 3.0 2.0 1216 $1,129 $0.93 20d 1 0.37mi
920 N 19th St Springfield, IL 3.0 1.0 1000 $1,100 $1.10 20d 1 0.65mi
3064 Louise Ln Springfield, IL 3.0 1.0 1100 $1,350 $1.23 20d 1 0.84mi
302 Forrest Ave Springfield, IL 3.0 2.0 924 $1,069 $1.16 20d 1 1.03mi
2213 E Adams St Springfield, IL 3.0 1.0 1200 $1,100 $0.92 43d 1 1.27mi
3319 Ridgewood Ave Springfield, IL 3.0 2.0 1248 $1,094 $0.88 43d 1 1.33mi
1413 N 5th St Springfield, IL 3.0 1.0 1200 $1,200 $1.00 20d 1 1.47mi
3617 N Grand Ave E Springfield, IL 3.0 2.0 1056 $1,179 $1.12 20d 1 1.49mi

Listing history 22 events

  1. 2026-06-19
    days on market $109,900 Active 21 DOM
  2. 2026-06-18
    days on market $109,900 Active 20 DOM
  3. 2026-06-17
    days on market $109,900 Active 19 DOM
  4. 2026-06-17
    price $109,900 Active 18 DOM
  5. 2026-06-16
    days on market $119,900 Active 18 DOM
  6. 2026-06-15
    days on market $119,900 Active 17 DOM
  7. 2026-06-14
    days on market $119,900 Active 15 DOM
  8. 2026-06-13
    days on market $119,900 Active 14 DOM
  9. 2026-06-10
    days on market $119,900 Active 12 DOM
  10. 2026-06-09
    days on market $119,900 Active 11 DOM
  11. 2026-06-08
    days on market $119,900 Active 10 DOM
  12. 2026-06-07
    pricedays on market $119,900 Active 9 DOM
  13. 2026-06-05
    days on market $129,900 Active 6 DOM
  14. 2026-06-03
    days on market $129,900 Active 5 DOM
  15. 2026-06-02
    days on market $129,900 Active 4 DOM
  16. 2026-06-01
    days on market $129,900 Active 3 DOM
  17. 2026-05-31
    days on market $129,900 Active 2 DOM
  18. 2026-05-29
    listed $129,900 Active
  19. 2025-04-01
    soldstatus $127,000 Closed 542-char remark
    Show marketing remark (542 chars)

    This beautifully updated 3-bed, 1-bath ranch is like new from top to bottom! Featuring a brand-new roof, siding, windows, soffit, fascia, gutters, interior and exterior doors, water heater, and insulation, this home is built for comfort and efficiency. Step inside to find new drywall, fresh paint, updated lighting, and stunning new flooring throughout. The kitchen and bathroom have been completely gutted and redesigned to be functional and efficient. Enjoy the peace of mind of a fully renovated home—just move in and make it yours!

  20. 2025-04-01
    soldstatus $127,000
    Show marketing remark (542 chars)

    This beautifully updated 3-bed, 1-bath ranch is like new from top to bottom! Featuring a brand-new roof, siding, windows, soffit, fascia, gutters, interior and exterior doors, water heater, and insulation, this home is built for comfort and efficiency. Step inside to find new drywall, fresh paint, updated lighting, and stunning new flooring throughout. The kitchen and bathroom have been completely gutted and redesigned to be functional and efficient. Enjoy the peace of mind of a fully renovated home—just move in and make it yours!

  21. 2025-03-03
    status Pending 542-char remark
    Show marketing remark (542 chars)

    This beautifully updated 3-bed, 1-bath ranch is like new from top to bottom! Featuring a brand-new roof, siding, windows, soffit, fascia, gutters, interior and exterior doors, water heater, and insulation, this home is built for comfort and efficiency. Step inside to find new drywall, fresh paint, updated lighting, and stunning new flooring throughout. The kitchen and bathroom have been completely gutted and redesigned to be functional and efficient. Enjoy the peace of mind of a fully renovated home—just move in and make it yours!

  22. 2025-02-13
    listed $129,500 Active 542-char remark
    Show marketing remark (542 chars)

    This beautifully updated 3-bed, 1-bath ranch is like new from top to bottom! Featuring a brand-new roof, siding, windows, soffit, fascia, gutters, interior and exterior doors, water heater, and insulation, this home is built for comfort and efficiency. Step inside to find new drywall, fresh paint, updated lighting, and stunning new flooring throughout. The kitchen and bathroom have been completely gutted and redesigned to be functional and efficient. Enjoy the peace of mind of a fully renovated home—just move in and make it yours!

ⓘ 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
$2,388 · $199/mo
Projected year-2 tax
$2,441 · $203/mo
Expected delta
+$53/yr (+$4/mo · 2.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 10% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥104°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 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
$15,013
− Mortgage interest
−$6,156
− Property taxes
−$2,388
− Insurance
−$550
− Repairs & maintenance
−$1,201
− Management
−$1,201
− Depreciation
−$3,197
Taxable income
$321
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$77
After-tax cash flow
$1,930/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
Springfield SD 186
NCES district ID
1737080
Math proficiency
17% ▼ -7.00%
Reading proficiency
22% ▼ -5.00%
Median HH income
$43,744
Composite
16.89/100
National rank
#9142
State rank
#438 of 620 in IL

Livability — Grandview

Score
77/100
State rank
#171
US rank
#3167

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Grandview, IL
County
Sangamon County · 115,414 people
Metro
Springfield, IL
Population (ZIP)
31,033
Household income
$51,136
Rent vs Own
35.7% rent · 64.3% own
Severe rent burden
1230.0

Population outlook (Sangamon County) Hauer SSP2

Today (2025)
198,317 people
By 2030
196,127 · -1.1%
By 2040
188,664 · -4.9%
By 2050
179,624 · -9.4%
By 2075
155,027 · -21.8%
By 2100
122,588 · -38.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Black 17% Two or more races 8% Hispanic / Latino 3%
Common ancestry
Romanian 2% Slovak 2% Serbian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% French/Haitian/Cajun 1% Other Indo-European 1%

Political lean MEDSL · Sangamon

2024 margin
Toss-up / Even · D 46.6% · R 51.6% · Other 1.8%
2008→2024 swing
-9.3pp toward R · 2008: 4.4pp · 2024: -5.0pp
All cycles
2024: R+5.0 2020: R+4.4 2016: R+9.4 2012: R+8.7 2008: D+4.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -79.98%
Current HPI
149.1926
Rent YoY
▲ 4.95%
Metro
Springfield, IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

+0.3% since first listed
5 events — show timeline
  • 2026-05-29 Listed $129,900 RMLSA as Distributed by MLS Grid
  • 2025-04-01 Sold (Public Records) $127,000 Public Records
  • 2025-04-01 Sold (MLS) $127,000 RMLSA as Distributed by MLS Grid
  • 2025-03-03 Pending RMLSA as Distributed by MLS Grid
  • 2025-02-13 Listed $129,500 RMLSA as Distributed by MLS Grid

Property tax history

+2.4%/yr

Latest (2025): $2,388 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…