CashFlowRE
Sign in Sign up
2707 Hampden Ct Ct
D+ Composite 49.17
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 +20.1/30.0
  • DSCR +6.4/10.0
  • ARV discount +6.1/15.0
  • 1% rule +5.7/10.0
  • Rent growth +4.0/5.0
  • Livability +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$249,900

2707 Hampden Ct Ct · Rockford, IL 61107
4 bd · 2.0 ba · 2,091 sqft · SingleFamily · 1 Days on market
Built 1956 10,454 sqft lot Est $243k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

***MOVE-IN READY*** Beautifully and meticulously updated 4-bedroom, 2-bath home offering approximately 2,091 sqft in a quiet neighborhood. The main level features a bright living room, 2 bedrooms, a remodeled full bath, an updated kitchen with new appliances, an eat-in dining area, and a family room with a wood-burning fireplace and a new sliding glass door to the backyard. Upstairs, there are 2 additional bedrooms, a remodeled full bath, and a bonus room ideal for an office, playroom, or flex space. The finished basement provides additional living space and storage. Enjoy a spacious backyard and an attached 1-car garage. Recent updates include a new roof, gutters, soffit, windows, sliding glass door, flooring, carpet, fresh interior paint throughout, a new electrical panel, a new water heater, a new central A/C, a new washer, and more. Conveniently located in a desirable northeast Rockford neighborhood, just minutes from Anderson Japanese Gardens, OSF Saint Anthony Medical Center, UW Health SwedishAmerican Hospital, shopping, dining, and downtown Rockford. Truly a turnkey property and ready for new owners. Agent owned. Some photos have been virtually staged.

Key facts

  • Spacious backyard
  • Finished basement
  • Updated kitchen

Tags

UPDATED KITCHENWOOD BURNING FIREPLACEREMODELED FULL BATHFINISHED BASEMENTSPACIOUS BACKYARDNEW ROOF

Property features AI

Exterior

  • Parking: Attached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story
  • Construction: Brick exterior
  • Exterior features: Shingle roof; Brick construction; Lot of approximately 0.24 acres

Interior

  • Kitchen: Gas cooktop; Dishwasher; Microwave; Refrigerator
  • Bathrooms: Two full bathrooms; One main-level bathroom
  • Heating & cooling: Central air conditioning; Electric, forced-air heating; Natural gas heating
  • Interior features: Wood-burning fireplace (1); Full basement
  • Laundry & utility: Washer included; Gas water heater

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/2.0-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $313 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $250k).
  • Cap rate 7.8% vs local median 6.1% in Rockford — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 62/100 on livability (#876 in IL) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • Rockford SD 205 (urban): math 12% / reading 16% proficiency, ranked #533 of 620 in IL (top 86%) — 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.
  • Market conditions: Rents rising fast (+5.9%/yr); 151 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 285 units permitted in Winnebago County in 2024 (0 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($79k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Winnebago County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 $102k; list at $250k implies a 145% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $249,900

Questions for the listing agent

  1. Built in 1956 — 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
1.07%
Cap rate
7.80%
Cash-on-cash
5.37%
DSCR
1.24
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$242,556
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2812 Pelham Rd 0.11mi 3/1.0 (-1) 2,208 (+6%) 1mo $130,000 $59 76
925 Westchester Dr 0.48mi 4/1.5 2,028 (-3%) 1mo $231,750 $114 70
2615 Brendenwood Rd 0.31mi 3/1.5 (-1) 1,977 (-6%) 4mo $184,000 $93 67
1708 Parkview 0.34mi 3/2.5 (-1) 1,956 (-6%) 2mo $305,000 $156 65
1606 Roncevalles Ave 0.40mi 3/2.0 (-1) 2,266 (+8%) 0mo $265,000 $117 62
2906 Buckingham Dr 0.12mi 3/2.0 (-1) 1,796 (-14%) 7mo $220,000 $122 61
1012 Chelsea Ave 0.68mi 3/2.0 (-1) 2,066 (-1%) 1mo $240,000 $116 60
732 Parkview Ave 0.71mi 5/1.5 (+1) 2,232 (+7%) 3mo $145,000 $65 46
926 Stratford Ave 0.56mi 3/2.0 (-1) 2,347 (+12%) 3mo $221,100 $94 46
1825 Edgebrook Dr 0.67mi 3/2.0 (-1) 2,280 (+9%) 6mo $260,000 $114 44
3712 Pinecrest Rd 0.72mi 4/2.0 1,820 (-13%) 2mo $265,000 $146 43
1632 Arden Ave 0.61mi 3/1.5 (-1) 1,814 (-13%) 5mo $215,501 $119 38

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 · 5.92% rent growth · sell at horizon

5-year hold
IRR
-4.6%
Equity multiple
0.82×
Total profit
$-12,390
Equity at exit
$37,261
10-year hold
IRR
8.3%
Equity multiple
1.72×
Total profit
$50,449
Equity at exit
$21,607

Cash invested: $69,972 (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 61107

Home prices YoY
-20.1%
Rents YoY
5.9%
Active inventory
151
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$2,674 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$384 /mo · $4,614/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$561
Net cashflow
$313

Break-even live

Break-even rent $2,277
Max offer price $249,900
Occupancy floor 83%

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
$62,475
Closing costs
$7,497
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4016 Eaton Dr Unit 1232695P Rockford, IL 3.0 3.0 1722 $4,169 $2.42 13d 1 1.40mi
3121 Carefree Dr Rockford, IL 4.0 2.5 3000 $2,800 $0.93 43d 1 1.40mi
4300 Eastridge Dr Unit 1 Rockford, IL 3.0 2.0 1500 $1,575 $1.05 13d 1 1.43mi

Listing history 2 events

  1. 2026-06-18
    remarks 699-char remark
    Show marketing remark (1177 chars)

    ***MOVE-IN READY*** Beautifully and meticulously updated 4-bedroom, 2-bath home offering approximately 2,091 sqft in a quiet neighborhood. The main level features a bright living room, 2 bedrooms, a remodeled full bath, an updated kitchen with new appliances, an eat-in dining area, and a family room with a wood-burning fireplace and a new sliding glass door to the backyard. Upstairs, there are 2 additional bedrooms, a remodeled full bath, and a bonus room ideal for an office, playroom, or flex space. The finished basement provides additional living space and storage. Enjoy a spacious backyard and an attached 1-car garage. Recent updates include a new roof, gutters, soffit, windows, sliding glass door, flooring, carpet, fresh interior paint throughout, a new electrical panel, a new water heater, a new central A/C, a new washer, and more. Conveniently located in a desirable northeast Rockford neighborhood, just minutes from Anderson Japanese Gardens, OSF Saint Anthony Medical Center, UW Health SwedishAmerican Hospital, shopping, dining, and downtown Rockford. Truly a turnkey property and ready for new owners. Agent owned. Some photos have been virtually staged.

  2. 2026-06-18
    listed $249,900 Active 1 DOM
    Show marketing remark (1177 chars)

    ***MOVE-IN READY*** Beautifully and meticulously updated 4-bedroom, 2-bath home offering approximately 2,091 sqft in a quiet neighborhood. The main level features a bright living room, 2 bedrooms, a remodeled full bath, an updated kitchen with new appliances, an eat-in dining area, and a family room with a wood-burning fireplace and a new sliding glass door to the backyard. Upstairs, there are 2 additional bedrooms, a remodeled full bath, and a bonus room ideal for an office, playroom, or flex space. The finished basement provides additional living space and storage. Enjoy a spacious backyard and an attached 1-car garage. Recent updates include a new roof, gutters, soffit, windows, sliding glass door, flooring, carpet, fresh interior paint throughout, a new electrical panel, a new water heater, a new central A/C, a new washer, and more. Conveniently located in a desirable northeast Rockford neighborhood, just minutes from Anderson Japanese Gardens, OSF Saint Anthony Medical Center, UW Health SwedishAmerican Hospital, shopping, dining, and downtown Rockford. Truly a turnkey property and ready for new owners. Agent owned. Some photos have been virtually staged.

ⓘ 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
$4,614 · $384/mo
Projected year-2 tax
$5,143 · $429/mo
Expected delta
+$530/yr (+$44/mo · 11.5%)

ⓘ 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 2/10 Low 7 d/yr ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$32,083
− Mortgage interest
−$13,998
− Property taxes
−$4,614
− Insurance
−$1,250
− Repairs & maintenance
−$2,567
− Management
−$2,567
− Depreciation
−$7,270
Taxable loss
−$182
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$44
After-tax cash flow
$3,800/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
Rockford SD 205
NCES district ID
1734510
Math proficiency
12% ▼ -2.00%
Reading proficiency
16% ▼ -3.00%
Median HH income
$42,533
Composite
12.21/100
National rank
#9649
State rank
#533 of 620 in IL

Livability — Rockford

Score
62/100
State rank
#876
US rank
#17035

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Rockford, IL
County
Winnebago County · 147,297 people
City population
147,297
Metro
Rockford, IL
Population (ZIP)
30,765
Household income
$78,574
Rent vs Own
28.9% rent · 71.1% own
Severe rent burden
981.0

Population outlook (Winnebago County) Hauer SSP2

Today (2025)
271,080 people
By 2030
260,684 · -3.8%
By 2040
238,405 · -12.1%
By 2050
216,129 · -20.3%
By 2075
172,882 · -36.2%
By 2100
135,336 · -50.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (68%)
Race & ethnicity
White 68% Hispanic / Latino 15% Black 9% Two or more races 9% Asian 4% Native American 1%
Hispanic origin (detail)
Mexican 11% Puerto Rican 1%
Common ancestry
Romanian 6% Portuguese 4% Lithuanian 2%
Foreign-born
10% · Canada, China
Languages at home
83% English-only · Spanish 11% Arabic 1% Other Indo-European 1%

Political lean MEDSL · Winnebago

2024 margin
Toss-up / Even · D 49.5% · R 49.0% · Other 1.5%
2008→2024 swing
-12.2pp toward R · 2008: 12.8pp · 2024: 0.6pp
All cycles
2024: D+0.6 2020: D+2.5 2016: R+1.2 2012: D+5.7 2008: D+12.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -62.46%
Current HPI
248.8598
Rent YoY
▲ 5.92%
Metro
Rockford, IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

+228.8% since first listed
6 events — show timeline
  • 2026-06-18 Listed $249,900 MRED as Distributed by MLS Grid
  • 2026-06-18 Listed $249,900 NWIAR
  • 2025-11-17 Sold (Public Records) $102,000 Public Records
  • 2025-10-21 Sold (Public Records) $50,000 Public Records
  • 1993-05-18 Sold (Public Records) $76,000 Public Records
  • 1993-05-18 Sold (Public Records) $76,000 Public Records

Property tax history

+1.4%/yr

Latest (2025): $4,614 · +5.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…