CashFlowRE
Sign in Sign up
6090 Public Rd
B Composite 74.23
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 +29.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.6/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$60,000

6090 Public Rd · Boody, IL 62544
2 bd · 1.0 ba · 896 sqft · Other public records · 81 Days on market
Built 1910 6,000 sqft lot $67/sqft · 33% below area Est $90k · 33% under ↓ 4% since listing

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

Listing remarks MLS

2 bed, 1 bath home located at 6090 Public Rd in Macon, IL, situated on a 0.14-acre lot. This property offers a great opportunity for investors or buyers looking for a fixer-upper. The home is in need of some updates and repairs but offers solid potential for renovation or use as a rental. The smaller lot allows for low-maintenance living, and the location provides convenient access to surrounding communities.

Key facts

  • 6,000 sq ft lot
  • Built 1910
  • Listed 80 days

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 other listed at $60k.

Deal economics

  • At list price, monthly cash flow is $216 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($873 rent vs $60k).
  • Recommended offer: $56k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 60/100 on livability (#953 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D+, employment D, schools F.
  • Meridian CUSD 15 (rural): math 21% / reading 25% proficiency, ranked #353 of 620 in IL (top 57%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 31 active listings in the ZIP; 63 units permitted in Macon County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $415 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 81 days — a 6% lower offer ($56k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $56,400 (6.0% below list)

Questions for the listing agent

  1. It's been on market 81 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — 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 D 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
1.46%
Cap rate
10.61%
Cash-on-cash
15.41%
DSCR
1.69
GRM
5.7

CMA / ARV

ARV (median comp)
$90,143
List price
$60,000
Delta
-33.44%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
6.2%
Equity multiple
1.24×
Total profit
$4,072
Equity at exit
$8,946
10-year hold
IRR
15.6%
Equity multiple
2.28×
Total profit
$21,446
Equity at exit
$5,188

Cash invested: $16,800 (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 62544

Home prices YoY
-13.5%
Active inventory
31
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$873 medium interval (Pro) →
Mortgage (P&I)
$315
Tax from tax record
$135 /mo · $1,615/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$183
Net cashflow
$216

Break-even live

Break-even rent $600
Max offer price $60,000
Occupancy floor 70%

Sensitivity live

Price -10% $250 -5% $233 +0% $216 +5% $199 +10% $182
Rent -10% $147 -5% $181 +0% $216 +5% $250 +10% $285
Rate -1.0pp $246 -0.5pp $231 base $216 +0.5pp $200 +1.0pp $184

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
$15,000
Closing costs
$1,800
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 18 events

  1. 2026-06-19
    days on market $60,000 Active 81 DOM
  2. 2026-06-18
    days on market $60,000 Active 80 DOM
  3. 2026-06-17
    days on market $60,000 Active 79 DOM
  4. 2026-06-16
    days on market $60,000 Active 78 DOM
  5. 2026-06-15
    days on market $60,000 Active 77 DOM
  6. 2026-06-14
    days on market $60,000 Active 75 DOM
  7. 2026-06-13
    days on market $60,000 Active 74 DOM
  8. 2026-06-10
    days on market $60,000 Active 72 DOM
  9. 2026-06-09
    days on market $60,000 Active 71 DOM
  10. 2026-06-08
    days on market $60,000 Active 70 DOM
  11. 2026-06-07
    days on market $60,000 Active 69 DOM
  12. 2026-06-03
    pricedays on market $60,000 Active 65 DOM
  13. 2026-06-02
    days on market $62,500 Active 64 DOM
  14. 2026-06-01
    days on market $62,500 Active 63 DOM
  15. 2026-05-31
    days on market $62,500 Active 62 DOM
  16. 2026-05-30
    days on market $62,500 Active 61 DOM
  17. 2026-05-12
    price $62,500 412-char remark
    Show marketing remark (412 chars)

    2 bed, 1 bath home located at 6090 Public Rd in Macon, IL, situated on a 0.14-acre lot. This property offers a great opportunity for investors or buyers looking for a fixer-upper. The home is in need of some updates and repairs but offers solid potential for renovation or use as a rental. The smaller lot allows for low-maintenance living, and the location provides convenient access to surrounding communities.

  18. 2026-03-30
    listed $65,000 Active 412-char remark
    Show marketing remark (412 chars)

    2 bed, 1 bath home located at 6090 Public Rd in Macon, IL, situated on a 0.14-acre lot. This property offers a great opportunity for investors or buyers looking for a fixer-upper. The home is in need of some updates and repairs but offers solid potential for renovation or use as a rental. The smaller lot allows for low-maintenance living, and the location provides convenient access to surrounding communities.

ⓘ 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
$1,615 · $135/mo
Projected year-2 tax
$1,615 · $135/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 (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 · 2 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
$10,482
− Mortgage interest
−$3,361
− Property taxes
−$1,615
− Insurance
−$300
− Repairs & maintenance
−$839
− Management
−$839
− Depreciation
−$1,745
Taxable income
$1,783
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$428
After-tax cash flow
$2,162/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
Meridian CUSD 15
NCES district ID
1700123
Math proficiency
21% ▼ -6.00%
Reading proficiency
25% ▼ -8.00%
Median HH income
$57,708
Composite
21.13/100
National rank
#8434
State rank
#353 of 620 in IL

Livability — Boody

Score
60/100
State rank
#953
US rank
#18589

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Boody, IL
City population
372
Population (ZIP)
1,719

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 (96%)
Race & ethnicity
White 96% Two or more races 2% Black 1%
Common ancestry
Slovak 5% Serbian 4% Romanian 3%
Foreign-born
0% · Canada

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
▼ -23.24%
Current HPI
149.0724
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

-3.8% since first listed
2 events — show timeline
  • 2026-05-12 Price Changed $62,500 CIBR
  • 2026-03-30 Listed $65,000 CIBR

Property tax history

+6.7%/yr

Latest (2024): $1,615 · +6.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…