CashFlowRE
Sign in Sign up
519 E Allen St
C- Composite 52.1
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 +16.4/30.0
  • ARV discount +12.3/15.0
  • DSCR +5.1/10.0
  • 1% rule +4.8/10.0
  • Appreciation +3.4/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0

$152,000

519 E Allen St · Farmer City, IL 61842
4 bd · 1.0 ba · 1,740 sqft · SingleFamily public records · 17 Days on market
Built 1893 6,005 sqft lot $87/sqft · 17% above area Est $170k · 11% under

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

Listing remarks MLS

**Charming 4-Bedroom Home on Expansive Corner Lot** Welcome to your dream home! This spacious 4-bedroom, 1-bath residence offers the perfect blend of comfort and versatility. Situated on a huge corner lot, this property boasts ample outdoor space for gardening, or entertaining. Step inside to discover a bright and airy living area, perfect for family gatherings. Each of the four bedrooms is generously sized, providing plenty of space for relaxation or personalization. Need a dedicated workspace? This home includes multiple office spaces, ideal for remote work or study. Natural light floods these areas, creating an inspiring environment. Outside, the expansive yard offers endless possibilities-imagine hosting summer barbecues, creating a playground for the kids, or simply enjoying the tranquility of your own private oasis. Conveniently located near schools, and parks, this home is perfect for families looking to settle in a welcoming community. Don't miss your chance to own this gem! Schedule a viewing today!

Key facts

  • Near schools
  • Expansive yard
  • Near parks

Tags

CORNER LOTOUTDOOR SPACEMULTIPLE OFFICE SPACESEXPANSIVE YARDNEAR SCHOOLSNEAR PARKS

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two-story
  • Construction: Built with vinyl siding
  • Exterior features: Asphalt shingle roof; Vinyl siding; Lot dimensions approximately 119 x 50 (0.14 acres); R-2 zoning

Interior

  • Kitchen: Range; Refrigerator
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Unfinished partial basement; Total of 8 rooms
  • Laundry & utility: Washer; Dryer; Gas water heater; Main level laundry

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 4-bed/1.0-bath single-family listed at $152k.

Deal economics

  • At list price, monthly cash flow is $87 ($1k/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 $149k (2.0% below list).
  • Recommended offer: $149k (2.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 60/100 on livability (#950 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B; Watch: schools D+, amenities F, commute F.
  • Blue Ridge CUSD 18 (rural): math 20% / reading 24% proficiency, ranked #370 of 620 in IL (top 60%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 18 active listings in the ZIP; 14 units permitted in De Witt County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • De Witt County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 13y 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.
  • Current owner paid $88k; list at $152k implies a 74% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1893 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $148,934 (2.0% below list)

Questions for the listing agent

  1. Built in 1893 — 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 D-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. 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.
  5. 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.
  6. 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
0.98%
Cap rate
6.98%
Cash-on-cash
2.46%
DSCR
1.11
GRM
8.5

CMA / ARV

ARV (median comp)
$170,230
List price
$152,000
Delta
-10.71%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
906 E Richardson St 0.28mi 3/2.0 (-1) 1,783 (+2%) 9mo $155,000 $87 66
503 E Market St 0.12mi 4/2.0 1,539 (-12%) 7mo $45,000 $29 65
820 N Plum St 0.53mi 3/2.0 (-1) 1,674 (-4%) 4mo $172,000 $103 57
503 N William St 0.39mi 3/1.0 (-1) 1,622 (-7%) 12mo $167,000 $103 55
509 N Plum St 0.45mi 3/2.0 (-1) 1,856 (+7%) 10mo $202,500 $109 50
205 E High St 0.23mi 3/2.0 (-1) 1,584 (-9%) 23mo $225,000 $142 46
308 W Green St 0.47mi 3/2.0 (-1) 1,794 (+3%) 22mo $207,000 $115 46
211 Brookview Dr 0.70mi 3/2.0 (-1) 1,653 (-5%) 23mo $184,000 $111 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
-12.4%
Equity multiple
0.55×
Total profit
$-19,038
Equity at exit
$22,664
10-year hold
IRR
-3.2%
Equity multiple
0.78×
Total profit
$-9,248
Equity at exit
$13,142

Cash invested: $42,560 (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 61842

Home prices YoY
-1.6%
Active inventory
18
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,489 medium interval (Pro) →
Mortgage (P&I)
$797
Tax from tax record
$229 /mo · $2,749/yr
Insurance
$63
HOA
$0
Vacancy / Maint / Mgmt
$313
Net cashflow
$87

Break-even live

Break-even rent $1,379
Max offer price $152,000
Occupancy floor 89%

Sensitivity live

Price -10% $173 -5% $130 +0% $87 +5% $44 +10% $1
Rent -10% $-31 -5% $28 +0% $87 +5% $146 +10% $205
Rate -1.0pp $164 -0.5pp $126 base $87 +0.5pp $48 +1.0pp $8

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
$38,000
Closing costs
$4,560
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 25 events

  1. 2026-06-21
    days on market $152,000 Active 17 DOM
  2. 2026-06-18
    days on market $152,000 Active 14 DOM
  3. 2026-06-17
    days on market $152,000 Active 13 DOM
  4. 2026-06-16
    days on market $152,000 Active 12 DOM
  5. 2026-06-15
    days on market $152,000 Active 11 DOM
  6. 2026-06-14
    days on market $152,000 Active 9 DOM
  7. 2026-06-13
    remarks 699-char remark
  8. 2026-06-13
    days on marketlisting id $152,000 Active 8 DOM
  9. 2026-06-10
    days on market $152,000 Active 36 DOM
  10. 2026-06-09
    days on market $152,000 Active 35 DOM
  11. 2026-06-08
    days on market $152,000 Active 34 DOM
  12. 2026-06-07
    days on market $152,000 Active 33 DOM
  13. 2026-06-02
    days on market $152,000 Active 28 DOM
  14. 2026-06-01
    days on market $152,000 Active 27 DOM
  15. 2026-05-31
    days on market $152,000 Active 26 DOM
  16. 2026-05-30
    days on market $152,000 Active 25 DOM
  17. 2026-05-05
    listed $157,000 Active 1025-char remark
    Show marketing remark (1025 chars)

    **Charming 4-Bedroom Home on Expansive Corner Lot** Welcome to your dream home! This spacious 4-bedroom, 1-bath residence offers the perfect blend of comfort and versatility. Situated on a huge corner lot, this property boasts ample outdoor space for gardening, or entertaining. Step inside to discover a bright and airy living area, perfect for family gatherings. Each of the four bedrooms is generously sized, providing plenty of space for relaxation or personalization. Need a dedicated workspace? This home includes multiple office spaces, ideal for remote work or study. Natural light floods these areas, creating an inspiring environment. Outside, the expansive yard offers endless possibilities-imagine hosting summer barbecues, creating a playground for the kids, or simply enjoying the tranquility of your own private oasis. Conveniently located near schools, and parks, this home is perfect for families looking to settle in a welcoming community. Don't miss your chance to own this gem! Schedule a viewing today!

  18. 2020-09-09
    soldstatus $87,500
  19. 2014-01-30
    soldstatus $52,000 323-char remark
    Show marketing remark (323 chars)

    New tear off roof, furnace, AC, water heater, sump pump all in 2012!!!! Appliances like new, never used. Most bedrooms have walk-in closets. Furniture negotiable. This home has been in the same family since the 1930's. Nice corner lot. The seller would sell 517 and 519 E. Allen as a package, two for one great price!!!

  20. 2013-12-27
    soldstatus $23,500
  21. 2013-12-23
    soldstatus $52,000
  22. 2013-06-20
    listed $69,900 323-char remark
    Show marketing remark (323 chars)

    New tear off roof, furnace, AC, water heater, sump pump all in 2012!!!! Appliances like new, never used. Most bedrooms have walk-in closets. Furniture negotiable. This home has been in the same family since the 1930's. Nice corner lot. The seller would sell 517 and 519 E. Allen as a package, two for one great price!!!

  23. 2013-06-04
    historical
  24. 2010-07-10
    historical
  25. 2009-10-12
    historical

ⓘ 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
$2,749 · $229/mo
Projected year-2 tax
$3,100 · $258/mo
Expected delta
+$351/yr (+$29/mo · 12.8%)

ⓘ 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 ≥103°F today · 19 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
$17,872
− Mortgage interest
−$8,514
− Property taxes
−$2,749
− Insurance
−$760
− Repairs & maintenance
−$1,430
− Management
−$1,430
− Depreciation
−$4,422
Taxable loss
−$1,432
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$344
After-tax cash flow
$1,389/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
Blue Ridge CUSD 18
NCES district ID
1700003
Math proficiency
20% ▼ -3.00%
Reading proficiency
24% ▼ -12.00%
Median HH income
$56,020
Composite
20.14/100
National rank
#8640
State rank
#370 of 620 in IL

Livability — Farmer City

Score
60/100
State rank
#950
US rank
#18575

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Farmer City, IL
Population (ZIP)
2,577

Population outlook (De Witt County) Hauer SSP2

Today (2025)
15,564 people
By 2030
15,026 · -3.5%
By 2040
13,704 · -12.0%
By 2050
12,222 · -21.5%
By 2075
8,863 · -43.1%
By 2100
5,736 · -63.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (98%)
Race & ethnicity
White 98% Two or more races 2%
Common ancestry
Lithuanian 4% Iranian 2% Italian 2%
Foreign-born
0%
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · De Witt

2024 margin
Solid R (+44.9) · D 26.6% · R 71.5% · Other 1.9%
2008→2024 swing
-31.5pp toward R · 2008: -13.3pp · 2024: -44.9pp
All cycles
2024: R+44.9 2020: R+42.9 2016: R+42.4 2012: R+27.0 2008: R+13.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -3.11%
Current HPI
188.8647
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

+107.4% since first listed
12 events — show timeline
  • 2026-06-11 Price Changed $145,000 MRED as Distributed by MLS Grid
  • 2026-06-04 Listed $152,000 CIBR
  • 2026-05-19 Price Changed $152,000 MRED as Distributed by MLS Grid
  • 2026-05-05 Listed $157,000 MRED as Distributed by MLS Grid
  • 2020-09-09 Sold (Public Records) $87,500 Public Records
  • 2014-01-30 Sold (MLS) $52,000 MRED as Distributed by MLS Grid
  • 2013-12-27 Sold (Public Records) $23,500 Public Records
  • 2013-12-23 Sold (Public Records) $52,000 Public Records
  • 2013-06-20 Listed $69,900 MRED as Distributed by MLS Grid
  • 2013-06-04 Listing Removed MRED as Distributed by MLS Grid
  • 2010-07-10 Listing Removed MRED as Distributed by MLS Grid
  • 2009-10-12 Listing Removed MRED as Distributed by MLS Grid

Property tax history

+1.8%/yr

Latest (2024): $2,749 · +11.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…