CashFlowRE
Sign in Sign up
2 Sylvan Ct
C- Composite 50.09
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).

  • ARV discount +14.5/15.0
  • Cash flow +14.3/30.0
  • DSCR +4.3/10.0
  • 1% rule +4.2/10.0
  • Schools +4.2/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$289,000

2 Sylvan Ct · The Galena Territory, IL 61036
4 bd · 2.5 ba · 1,856 sqft · Other · 319 Days on market
Built 1982 0.68 ac lot $156/sqft · 16% below area Est $343k · 16% under $117/mo HOA · 4% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Bright, airy, and updated 4 bed, 2.5 bath Galena Territory rustic retreat with detached two car garage set nestled amidst the trees on park-like corner lot in a prime location between the Owners' Club and Lake Galena that offers the perfect blend of privacy, seclusion and convenience. Significant upgrades since 2019 include updated shingles, updated cement board siding, all openable windows replaced, a stunning kitchen renovation, the addition of a relaxing three-season porch and more! The open-concept main level welcomes you with a sun-drenched living room accented by soaring cathedral ceilings with a wood feature wall, rich wood flooring, a striking woodburning fireplace with stone surround, and seamless access to the three-season porch, an ideal space to unwind or entertain. The adjacent side deck is perfect for grilling and outdoor dining, or relaxing and overlooking beautiful grounds or treed backdrop. A generous dining area complements the remodeled kitchen, which boasts sleek gray soft-close cabinetry, gorgeous quartz countertops, subway tile backsplash, an eat-at breakfast bar, and newer appliances. A convenient powder room and a spacious guest bedroom with ample storage complete this level. The finished walkout lower level offers a large primary bedroom with attached full bath, two additional spacious guest bedrooms (one with direct access to the rear yard), another updated full bath with a newer vanity, and a laundry/utility room with full-size stacked washer and dryer. The exterior impresses with expansive yard space for recreation, gardening, or simply enjoying the surrounding natural beauty and beautifully wooded backdrop. The detached garage is easily accessible from front door, and the gravel drive offers ample parking. Incredible central location provides easy access to all amenities of The Galena Territory, including Owners' Club with indoor pool, outdoor pool, fitness facility, game room, multi-sport gym, tennis courts and more, scenic Lake Galena with newly built Marina and Pavilion, and miles of gorgeous paved and unpaved trails. Just minutes from Eagle Ridge Resort & Spa's 63 holes of golf, multiple restaurants, The Country Store, and the newly renovated Stonedrift Spa.

Key facts

  • Expansive yard space
  • Remodeled kitchen
  • Three season porch

Tags

DETACHED TWO CAR GARAGETHREE SEASON PORCHREMODELED KITCHENEXPANSIVE YARD SPACESCENIC LAKE GALENA

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/2.5-bath other listed at $289k.

Deal economics

  • At list price, monthly cash flow is $51 ($611/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 $265k (8.3% below list).
  • Recommended offer: $254k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.5% vs local median 3.3% in The Galena Territory — 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 72/100 on livability (#313 in IL) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: health & safety C-, schools D+, amenities F.
  • Scales Mound CUSD 211 (rural): math 45% / reading 45% proficiency, ranked #216 of 919 in IL (top 24%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 156 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 58 units permitted in Jo Daviess County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Jo Daviess County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 319 days — a 12% lower offer ($254k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $51k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $50k; list at $289k implies a 478% gain — meaningful room to come down on a strong offer.
Recommended offer $254,320 (12.0% below list)

Questions for the listing agent

  1. It's been on market 319 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.92%
Cap rate
6.50%
Cash-on-cash
0.76%
DSCR
1.03
GRM
9.1

CMA / ARV

ARV (median comp)
$342,634
List price
$289,000
Delta
-15.65%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-15.1%
Equity multiple
0.46×
Total profit
$-43,517
Equity at exit
$43,091
10-year hold
IRR
-6.4%
Equity multiple
0.59×
Total profit
$-33,440
Equity at exit
$24,987

Cash invested: $80,920 (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 61036

Active inventory
156
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$2,650 medium interval (Pro) →
Mortgage (P&I)
$1,516
Tax from tax record
$290 /mo · $3,475/yr
Insurance
$120
HOA
$117
Vacancy / Maint / Mgmt
$556
Net cashflow
$51

Break-even live

Break-even rent $2,586
Max offer price $289,000
Occupancy floor 93%

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
$72,250
Closing costs
$8,670
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
125 Cogan Dr Galena, IL 4.0 3.0 2550 $2,650 $1.04 44d 1 0.54mi

HOA detail

Monthly dues
$117 · $1,404/yr
Likely covers
landscapingpoolgym

Listing history 9 events

  1. 2026-05-07
    status Pending 2235-char remark
    Show marketing remark (2235 chars)

    Bright, airy, and updated 4 bed, 2.5 bath Galena Territory rustic retreat with detached two car garage set nestled amidst the trees on park-like corner lot in a prime location between the Owners' Club and Lake Galena that offers the perfect blend of privacy, seclusion and convenience. Significant upgrades since 2019 include updated shingles, updated cement board siding, all openable windows replaced, a stunning kitchen renovation, the addition of a relaxing three-season porch and more! The open-concept main level welcomes you with a sun-drenched living room accented by soaring cathedral ceilings with a wood feature wall, rich wood flooring, a striking woodburning fireplace with stone surround, and seamless access to the three-season porch, an ideal space to unwind or entertain. The adjacent side deck is perfect for grilling and outdoor dining, or relaxing and overlooking beautiful grounds or treed backdrop. A generous dining area complements the remodeled kitchen, which boasts sleek gray soft-close cabinetry, gorgeous quartz countertops, subway tile backsplash, an eat-at breakfast bar, and newer appliances. A convenient powder room and a spacious guest bedroom with ample storage complete this level. The finished walkout lower level offers a large primary bedroom with attached full bath, two additional spacious guest bedrooms (one with direct access to the rear yard), another updated full bath with a newer vanity, and a laundry/utility room with full-size stacked washer and dryer. The exterior impresses with expansive yard space for recreation, gardening, or simply enjoying the surrounding natural beauty and beautifully wooded backdrop. The detached garage is easily accessible from front door, and the gravel drive offers ample parking. Incredible central location provides easy access to all amenities of The Galena Territory, including Owners' Club with indoor pool, outdoor pool, fitness facility, game room, multi-sport gym, tennis courts and more, scenic Lake Galena with newly built Marina and Pavilion, and miles of gorgeous paved and unpaved trails. Just minutes from Eagle Ridge Resort & Spa's 63 holes of golf, multiple restaurants, The Country Store, and the newly renovated Stonedrift Spa.

  2. 2026-03-31
    price $289,000 2235-char remark
    Show marketing remark (2235 chars)

    Bright, airy, and updated 4 bed, 2.5 bath Galena Territory rustic retreat with detached two car garage set nestled amidst the trees on park-like corner lot in a prime location between the Owners' Club and Lake Galena that offers the perfect blend of privacy, seclusion and convenience. Significant upgrades since 2019 include updated shingles, updated cement board siding, all openable windows replaced, a stunning kitchen renovation, the addition of a relaxing three-season porch and more! The open-concept main level welcomes you with a sun-drenched living room accented by soaring cathedral ceilings with a wood feature wall, rich wood flooring, a striking woodburning fireplace with stone surround, and seamless access to the three-season porch, an ideal space to unwind or entertain. The adjacent side deck is perfect for grilling and outdoor dining, or relaxing and overlooking beautiful grounds or treed backdrop. A generous dining area complements the remodeled kitchen, which boasts sleek gray soft-close cabinetry, gorgeous quartz countertops, subway tile backsplash, an eat-at breakfast bar, and newer appliances. A convenient powder room and a spacious guest bedroom with ample storage complete this level. The finished walkout lower level offers a large primary bedroom with attached full bath, two additional spacious guest bedrooms (one with direct access to the rear yard), another updated full bath with a newer vanity, and a laundry/utility room with full-size stacked washer and dryer. The exterior impresses with expansive yard space for recreation, gardening, or simply enjoying the surrounding natural beauty and beautifully wooded backdrop. The detached garage is easily accessible from front door, and the gravel drive offers ample parking. Incredible central location provides easy access to all amenities of The Galena Territory, including Owners' Club with indoor pool, outdoor pool, fitness facility, game room, multi-sport gym, tennis courts and more, scenic Lake Galena with newly built Marina and Pavilion, and miles of gorgeous paved and unpaved trails. Just minutes from Eagle Ridge Resort & Spa's 63 holes of golf, multiple restaurants, The Country Store, and the newly renovated Stonedrift Spa.

  3. 2026-02-14
    price $299,000 2235-char remark
    Show marketing remark (2235 chars)

    Bright, airy, and updated 4 bed, 2.5 bath Galena Territory rustic retreat with detached two car garage set nestled amidst the trees on park-like corner lot in a prime location between the Owners' Club and Lake Galena that offers the perfect blend of privacy, seclusion and convenience. Significant upgrades since 2019 include updated shingles, updated cement board siding, all openable windows replaced, a stunning kitchen renovation, the addition of a relaxing three-season porch and more! The open-concept main level welcomes you with a sun-drenched living room accented by soaring cathedral ceilings with a wood feature wall, rich wood flooring, a striking woodburning fireplace with stone surround, and seamless access to the three-season porch, an ideal space to unwind or entertain. The adjacent side deck is perfect for grilling and outdoor dining, or relaxing and overlooking beautiful grounds or treed backdrop. A generous dining area complements the remodeled kitchen, which boasts sleek gray soft-close cabinetry, gorgeous quartz countertops, subway tile backsplash, an eat-at breakfast bar, and newer appliances. A convenient powder room and a spacious guest bedroom with ample storage complete this level. The finished walkout lower level offers a large primary bedroom with attached full bath, two additional spacious guest bedrooms (one with direct access to the rear yard), another updated full bath with a newer vanity, and a laundry/utility room with full-size stacked washer and dryer. The exterior impresses with expansive yard space for recreation, gardening, or simply enjoying the surrounding natural beauty and beautifully wooded backdrop. The detached garage is easily accessible from front door, and the gravel drive offers ample parking. Incredible central location provides easy access to all amenities of The Galena Territory, including Owners' Club with indoor pool, outdoor pool, fitness facility, game room, multi-sport gym, tennis courts and more, scenic Lake Galena with newly built Marina and Pavilion, and miles of gorgeous paved and unpaved trails. Just minutes from Eagle Ridge Resort & Spa's 63 holes of golf, multiple restaurants, The Country Store, and the newly renovated Stonedrift Spa.

  4. 2025-12-17
    price $309,000 2235-char remark
    Show marketing remark (2235 chars)

    Bright, airy, and updated 4 bed, 2.5 bath Galena Territory rustic retreat with detached two car garage set nestled amidst the trees on park-like corner lot in a prime location between the Owners' Club and Lake Galena that offers the perfect blend of privacy, seclusion and convenience. Significant upgrades since 2019 include updated shingles, updated cement board siding, all openable windows replaced, a stunning kitchen renovation, the addition of a relaxing three-season porch and more! The open-concept main level welcomes you with a sun-drenched living room accented by soaring cathedral ceilings with a wood feature wall, rich wood flooring, a striking woodburning fireplace with stone surround, and seamless access to the three-season porch, an ideal space to unwind or entertain. The adjacent side deck is perfect for grilling and outdoor dining, or relaxing and overlooking beautiful grounds or treed backdrop. A generous dining area complements the remodeled kitchen, which boasts sleek gray soft-close cabinetry, gorgeous quartz countertops, subway tile backsplash, an eat-at breakfast bar, and newer appliances. A convenient powder room and a spacious guest bedroom with ample storage complete this level. The finished walkout lower level offers a large primary bedroom with attached full bath, two additional spacious guest bedrooms (one with direct access to the rear yard), another updated full bath with a newer vanity, and a laundry/utility room with full-size stacked washer and dryer. The exterior impresses with expansive yard space for recreation, gardening, or simply enjoying the surrounding natural beauty and beautifully wooded backdrop. The detached garage is easily accessible from front door, and the gravel drive offers ample parking. Incredible central location provides easy access to all amenities of The Galena Territory, including Owners' Club with indoor pool, outdoor pool, fitness facility, game room, multi-sport gym, tennis courts and more, scenic Lake Galena with newly built Marina and Pavilion, and miles of gorgeous paved and unpaved trails. Just minutes from Eagle Ridge Resort & Spa's 63 holes of golf, multiple restaurants, The Country Store, and the newly renovated Stonedrift Spa.

  5. 2025-12-05
    status Active 2235-char remark
    Show marketing remark (2235 chars)

    Bright, airy, and updated 4 bed, 2.5 bath Galena Territory rustic retreat with detached two car garage set nestled amidst the trees on park-like corner lot in a prime location between the Owners' Club and Lake Galena that offers the perfect blend of privacy, seclusion and convenience. Significant upgrades since 2019 include updated shingles, updated cement board siding, all openable windows replaced, a stunning kitchen renovation, the addition of a relaxing three-season porch and more! The open-concept main level welcomes you with a sun-drenched living room accented by soaring cathedral ceilings with a wood feature wall, rich wood flooring, a striking woodburning fireplace with stone surround, and seamless access to the three-season porch, an ideal space to unwind or entertain. The adjacent side deck is perfect for grilling and outdoor dining, or relaxing and overlooking beautiful grounds or treed backdrop. A generous dining area complements the remodeled kitchen, which boasts sleek gray soft-close cabinetry, gorgeous quartz countertops, subway tile backsplash, an eat-at breakfast bar, and newer appliances. A convenient powder room and a spacious guest bedroom with ample storage complete this level. The finished walkout lower level offers a large primary bedroom with attached full bath, two additional spacious guest bedrooms (one with direct access to the rear yard), another updated full bath with a newer vanity, and a laundry/utility room with full-size stacked washer and dryer. The exterior impresses with expansive yard space for recreation, gardening, or simply enjoying the surrounding natural beauty and beautifully wooded backdrop. The detached garage is easily accessible from front door, and the gravel drive offers ample parking. Incredible central location provides easy access to all amenities of The Galena Territory, including Owners' Club with indoor pool, outdoor pool, fitness facility, game room, multi-sport gym, tennis courts and more, scenic Lake Galena with newly built Marina and Pavilion, and miles of gorgeous paved and unpaved trails. Just minutes from Eagle Ridge Resort & Spa's 63 holes of golf, multiple restaurants, The Country Store, and the newly renovated Stonedrift Spa.

  6. 2025-11-22
    status Pending 2235-char remark
    Show marketing remark (2235 chars)

    Bright, airy, and updated 4 bed, 2.5 bath Galena Territory rustic retreat with detached two car garage set nestled amidst the trees on park-like corner lot in a prime location between the Owners' Club and Lake Galena that offers the perfect blend of privacy, seclusion and convenience. Significant upgrades since 2019 include updated shingles, updated cement board siding, all openable windows replaced, a stunning kitchen renovation, the addition of a relaxing three-season porch and more! The open-concept main level welcomes you with a sun-drenched living room accented by soaring cathedral ceilings with a wood feature wall, rich wood flooring, a striking woodburning fireplace with stone surround, and seamless access to the three-season porch, an ideal space to unwind or entertain. The adjacent side deck is perfect for grilling and outdoor dining, or relaxing and overlooking beautiful grounds or treed backdrop. A generous dining area complements the remodeled kitchen, which boasts sleek gray soft-close cabinetry, gorgeous quartz countertops, subway tile backsplash, an eat-at breakfast bar, and newer appliances. A convenient powder room and a spacious guest bedroom with ample storage complete this level. The finished walkout lower level offers a large primary bedroom with attached full bath, two additional spacious guest bedrooms (one with direct access to the rear yard), another updated full bath with a newer vanity, and a laundry/utility room with full-size stacked washer and dryer. The exterior impresses with expansive yard space for recreation, gardening, or simply enjoying the surrounding natural beauty and beautifully wooded backdrop. The detached garage is easily accessible from front door, and the gravel drive offers ample parking. Incredible central location provides easy access to all amenities of The Galena Territory, including Owners' Club with indoor pool, outdoor pool, fitness facility, game room, multi-sport gym, tennis courts and more, scenic Lake Galena with newly built Marina and Pavilion, and miles of gorgeous paved and unpaved trails. Just minutes from Eagle Ridge Resort & Spa's 63 holes of golf, multiple restaurants, The Country Store, and the newly renovated Stonedrift Spa.

  7. 2025-11-02
    price $327,500 2235-char remark
    Show marketing remark (2235 chars)

    Bright, airy, and updated 4 bed, 2.5 bath Galena Territory rustic retreat with detached two car garage set nestled amidst the trees on park-like corner lot in a prime location between the Owners' Club and Lake Galena that offers the perfect blend of privacy, seclusion and convenience. Significant upgrades since 2019 include updated shingles, updated cement board siding, all openable windows replaced, a stunning kitchen renovation, the addition of a relaxing three-season porch and more! The open-concept main level welcomes you with a sun-drenched living room accented by soaring cathedral ceilings with a wood feature wall, rich wood flooring, a striking woodburning fireplace with stone surround, and seamless access to the three-season porch, an ideal space to unwind or entertain. The adjacent side deck is perfect for grilling and outdoor dining, or relaxing and overlooking beautiful grounds or treed backdrop. A generous dining area complements the remodeled kitchen, which boasts sleek gray soft-close cabinetry, gorgeous quartz countertops, subway tile backsplash, an eat-at breakfast bar, and newer appliances. A convenient powder room and a spacious guest bedroom with ample storage complete this level. The finished walkout lower level offers a large primary bedroom with attached full bath, two additional spacious guest bedrooms (one with direct access to the rear yard), another updated full bath with a newer vanity, and a laundry/utility room with full-size stacked washer and dryer. The exterior impresses with expansive yard space for recreation, gardening, or simply enjoying the surrounding natural beauty and beautifully wooded backdrop. The detached garage is easily accessible from front door, and the gravel drive offers ample parking. Incredible central location provides easy access to all amenities of The Galena Territory, including Owners' Club with indoor pool, outdoor pool, fitness facility, game room, multi-sport gym, tennis courts and more, scenic Lake Galena with newly built Marina and Pavilion, and miles of gorgeous paved and unpaved trails. Just minutes from Eagle Ridge Resort & Spa's 63 holes of golf, multiple restaurants, The Country Store, and the newly renovated Stonedrift Spa.

  8. 2025-06-07
    listed $339,900 Active 2235-char remark
    Show marketing remark (2235 chars)

    Bright, airy, and updated 4 bed, 2.5 bath Galena Territory rustic retreat with detached two car garage set nestled amidst the trees on park-like corner lot in a prime location between the Owners' Club and Lake Galena that offers the perfect blend of privacy, seclusion and convenience. Significant upgrades since 2019 include updated shingles, updated cement board siding, all openable windows replaced, a stunning kitchen renovation, the addition of a relaxing three-season porch and more! The open-concept main level welcomes you with a sun-drenched living room accented by soaring cathedral ceilings with a wood feature wall, rich wood flooring, a striking woodburning fireplace with stone surround, and seamless access to the three-season porch, an ideal space to unwind or entertain. The adjacent side deck is perfect for grilling and outdoor dining, or relaxing and overlooking beautiful grounds or treed backdrop. A generous dining area complements the remodeled kitchen, which boasts sleek gray soft-close cabinetry, gorgeous quartz countertops, subway tile backsplash, an eat-at breakfast bar, and newer appliances. A convenient powder room and a spacious guest bedroom with ample storage complete this level. The finished walkout lower level offers a large primary bedroom with attached full bath, two additional spacious guest bedrooms (one with direct access to the rear yard), another updated full bath with a newer vanity, and a laundry/utility room with full-size stacked washer and dryer. The exterior impresses with expansive yard space for recreation, gardening, or simply enjoying the surrounding natural beauty and beautifully wooded backdrop. The detached garage is easily accessible from front door, and the gravel drive offers ample parking. Incredible central location provides easy access to all amenities of The Galena Territory, including Owners' Club with indoor pool, outdoor pool, fitness facility, game room, multi-sport gym, tennis courts and more, scenic Lake Galena with newly built Marina and Pavilion, and miles of gorgeous paved and unpaved trails. Just minutes from Eagle Ridge Resort & Spa's 63 holes of golf, multiple restaurants, The Country Store, and the newly renovated Stonedrift Spa.

  9. 2019-05-24
    soldstatus $50,000

ⓘ 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
$3,475 · $290/mo
Projected year-2 tax
$5,018 · $418/mo
Expected delta
+$1,543/yr (+$129/mo · 44.4%)

ⓘ 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 3/10 Moderate
  • 🌡 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 2 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
$31,800
− Mortgage interest
−$16,188
− Property taxes
−$3,475
− Insurance
−$1,445
− Repairs & maintenance
−$2,544
− Management
−$2,544
− HOA
−$1,404
− Depreciation
−$8,407
Taxable loss
−$4,208
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,010
After-tax cash flow
$1,621/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
Scales Mound CUSD 211
NCES district ID
1735610
Math proficiency
45% ▼ -5.00%
Reading proficiency
45% ▬ 0.00%
Median HH income
$59,698
Composite
41.79/100
National rank
#7155
State rank
#216 of 919 in IL

Livability — The Galena Territory

Score
72/100
State rank
#313
US rank
#6203

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
The Galena Territory, IL
Population (ZIP)
7,014

Population outlook (Jo Daviess County) Hauer SSP2

Today (2025)
20,420 people
By 2030
19,405 · -5.0%
By 2040
17,244 · -15.6%
By 2050
15,357 · -24.8%
By 2075
11,760 · -42.4%
By 2100
8,355 · -59.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Hispanic / Latino 4% Two or more races 3%
Common ancestry
Romanian 7% Portuguese 3% Lithuanian 2%
Foreign-born
2% · Canada, Vietnam
Languages at home
97% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Jo Daviess

2024 margin
R (+16.8) · D 40.8% · R 57.6% · Other 1.6%
2008→2024 swing
-27.3pp toward R · 2008: 10.5pp · 2024: -16.8pp
All cycles
2024: R+16.8 2020: R+16.5 2016: R+14.9 2012: D+1.1 2008: D+10.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -85.06%
Current HPI
156.4718
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

+478.0% since first listed
9 events — show timeline
  • 2026-05-07 Pending NWIAR
  • 2026-03-31 Price Changed $289,000 NWIAR
  • 2026-02-14 Price Changed $299,000 NWIAR
  • 2025-12-17 Price Changed $309,000 NWIAR
  • 2025-12-05 Relisted NWIAR
  • 2025-11-22 Pending NWIAR
  • 2025-11-02 Price Changed $327,500 NWIAR
  • 2025-06-07 Listed $339,900 NWIAR
  • 2019-05-24 Sold (Public Records) $50,000 Public Records

Property tax history

+2.5%/yr

Latest (2024): $3,475 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…