CashFlowRE
Sign in Sign up
2342 17th Ave
D+ Composite 47.97
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 +15.2/30.0
  • ARV discount +12.3/15.0
  • Rent growth +4.9/5.0
  • DSCR +4.7/10.0
  • 1% rule +4.0/10.0
  • Livability +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$164,900

2342 17th Ave · Rockford, IL 61104
3 bd · 1.0 ba · 1,726 sqft · SingleFamily · 9 Days on market
Built 1950 6,098 sqft lot Est $185k · 11% under

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

Listing remarks

Move-In Ready! Loaded with updates! This sharp 1.5-story features hardwood floors, fresh paint, and a bright living room with new light fixtures and built-ins. Updated kitchen with pantry and appliances included. Sliding doors lead to a deck overlooking the backyard perfect for entertaining. Finished lower level with fireplace and extra space to relax. Spacious upper-level primary suite with skylights. New furnace. Stylish, functional, and ready for its next owner!

Key facts

  • 6,098 sq ft lot
  • Garage
  • Built 1950

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 single-family listed at $165k.

Deal economics

  • At list price, monthly cash flow is $58 ($692/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 (9.6% below list).
  • Recommended offer: $149k (9.6% below list) — sets the bar for 1% rule.

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: crime F, amenities F, commute 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.
  • Zoned schools: Whitehead Elem School (math 4% / reading 8%, grade F, #1,733 of 2,056 statewide, top 84%, 638 students, 0% FRL); Bernard W Flinn Middle School (math 5% / reading 9%, grade F, #627 of 665 statewide, top 95%, 830 students, 0% FRL); Rockford East High School (math 7% / reading 13%, grade F, #528 of 693 statewide, top 82%, 1,718 students, 0% FRL) — zoned schools average 0% FRL vs 73% district-wide (73 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+9.7%/yr); 69 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 285 units permitted in Winnebago County in 2024 (0 in 5+ unit buildings).
  • At $1,490/mo this rent would consume 53% of the median local household income ($34k/yr) (locally 1406% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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.
  • Winnebago County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 7y 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 $96k; list at $165k implies a 71% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $149,010 (9.6% below list)

Questions for the listing agent

  1. Built in 1950 — 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
0.90%
Cap rate
6.71%
Cash-on-cash
1.50%
DSCR
1.07
GRM
9.2

CMA / ARV

ARV (on-the-fly)
$184,682
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2342 17th Ave 0.00mi 3/1.0 1,726 (0%) 1mo $167,000 $97 99
1704 22nd St 0.17mi 4/1.0 (+1) 1,821 (+6%) 2mo $175,000 $96 76
1123 16th St 0.50mi 3/1.0 1,758 (+2%) 1mo $125,000 $71 73
2703 18th Ave 0.26mi 4/1.0 (+1) 1,817 (+5%) 2mo $197,000 $108 73
1130 16th St 0.48mi 4/2.0 (+1) 1,734 (+0%) 1mo $111,500 $64 66
2317 11th Ave 0.36mi 4/1.0 (+1) 1,612 (-7%) 1mo $166,000 $103 66
1910 25th St 0.40mi 3/2.0 1,601 (-7%) 2mo $205,000 $128 64
1811 Oregon Ave 0.50mi 2/2.0 (-1) 1,770 (+2%) 3mo $199,500 $113 60
2229 Broadway St 0.20mi 4/2.0 (+1) 1,492 (-14%) 0mo $169,500 $114 59
2338 22nd St 0.55mi 3/3.0 1,855 (+8%) 6mo $80,000 $43 49
1519 13th St 0.59mi 4/2.0 (+1) 1,550 (-10%) 2mo $166,000 $107 45
3243 Carolina Ave 0.74mi 3/2.0 1,569 (-9%) 6mo $245,000 $156 41

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-8.5%
Equity multiple
0.67×
Total profit
$-15,161
Equity at exit
$24,587
10-year hold
IRR
6.5%
Equity multiple
1.59×
Total profit
$27,412
Equity at exit
$14,258

Cash invested: $46,172 (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 61104

Home prices YoY
-21.4%
Rents YoY
9.7%
Active inventory
69
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,490 high interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$186 /mo · $2,232/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$313
Net cashflow
$58

Break-even live

Break-even rent $1,417
Max offer price $164,900
Occupancy floor 91%

Sensitivity live

Price -10% $151 -5% $104 +0% $58 +5% $11 +10% $-36
Rent -10% $-60 -5% $-1 +0% $58 +5% $117 +10% $175
Rate -1.0pp $141 -0.5pp $100 base $58 +0.5pp $15 +1.0pp $-29

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
$41,225
Closing costs
$4,947
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1202 18th St Unit 3 Rockford, IL 3.0 1.0 1500 $1,700 $1.13 15d 1 0.41mi
1004 15th St Rockford, IL 4.0 1.5 1267 $1,450 $1.14 23d 1 0.62mi
1519 17th Ave Rockford, IL 3.0 2.0 1500 $1,600 $1.07 15d 1 0.77mi
708 29th St Rockford, IL 3.0 2.0 1800 $1,600 $0.89 23d 1 0.94mi
2021 2nd Ave Rockford, IL 2.0 1.0 1250 $1,000 $0.80 15d 1 1.05mi
333 S Gardiner Ave Unit AVE2 Rockford, IL 4.0 1.0 1306 $1,600 $1.23 45d 1 1.05mi
1231 11th Ave Rockford, IL 4.0 1.0 1284 $1,450 $1.13 45d 1 1.06mi
2217 8th St Rockford, IL 3.0 1.0 1260 $1,500 $1.19 45d 1 1.18mi
1119 9th Ave Unit 1W Rockford, IL 3.0 1.0 1155 $1,600 $1.39 45d 1 1.23mi
914 18th Ave Rockford, IL 2.0 1.0 1123 $900 $0.80 45d 1 1.29mi
2723 Silent Wood Trl Unit 2735-7 Rockford, IL 3.0 1.5 1050 $1,310 $1.25 23d 1 1.38mi

Listing history 19 events

  1. 2026-04-17
    status Pending
  2. 2026-04-09
    listed Active
  3. 2026-04-08
    listed $164,900 Active
  4. 2026-04-06
    historical
  5. 2026-03-27
    price
  6. 2026-03-27
    price $172,900
  7. 2026-03-10
    price $179,900
  8. 2026-03-10
    price
  9. 2026-01-20
    listed Active
  10. 2025-12-10
    soldstatus $96,500
  11. 2019-05-21
    soldstatus $48,000 Closed Sale
  12. 2019-05-21
    soldstatus $48,000
  13. 2019-05-08
    status Pending
  14. 2019-05-03
    historical
  15. 2019-04-05
    listed $54,900 New
  16. 2019-04-05
    listed $54,900
  17. 1996-09-11
    soldstatus $66,000
  18. 1996-09-11
    soldstatus $66,000
  19. 1994-08-01
    soldstatus $67,000

ⓘ 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
$2,232 · $186/mo
Projected year-2 tax
$2,988 · $249/mo
Expected delta
+$755/yr (+$63/mo · 33.8%)

ⓘ 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 2/10 Low 7 d/yr ≥101°F today · 14 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
$17,881
− Mortgage interest
−$9,237
− Property taxes
−$2,232
− Insurance
−$824
− Repairs & maintenance
−$1,430
− Management
−$1,430
− Depreciation
−$4,797
Taxable loss
−$2,071
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$497
After-tax cash flow
$1,189/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)
17,222
Household income
$33,772
Rent vs Own
62.2% rent · 37.8% own
Severe rent burden
1406.0

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
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 41% Hispanic / Latino 26% Black 25% Two or more races 13% Asian 4%
Hispanic origin (detail)
Mexican 22% Puerto Rican 2%
Common ancestry
Romanian 2% Portuguese 2% Lithuanian 2%
Foreign-born
16% · Canada, South Korea, Philippines
Languages at home
74% English-only · Spanish 18% Other Asian/Pacific 3% Russian/Polish/Slavic 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
▼ -63.40%
Current HPI
233.0219
Rent YoY
▲ 9.67%
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

+146.1% since first listed
19 events — show timeline
  • 2026-04-17 Pending NWIAR
  • 2026-04-09 Listed MRED as Distributed by MLS Grid
  • 2026-04-08 Listed $164,900 NWIAR
  • 2026-04-06 Listing Removed MRED as Distributed by MLS Grid
  • 2026-03-27 Price Changed MRED as Distributed by MLS Grid
  • 2026-03-27 Price Changed $172,900 NWIAR
  • 2026-03-10 Price Changed $179,900 NWIAR
  • 2026-03-10 Price Changed MRED as Distributed by MLS Grid
  • 2026-01-20 Listed MRED as Distributed by MLS Grid
  • 2025-12-10 Sold (Public Records) $96,500 Public Records
  • 2019-05-21 Sold (MLS) $48,000 MRED as Distributed by MLS Grid
  • 2019-05-21 Sold (MLS) $48,000 NWIAR
  • 2019-05-08 Pending MRED as Distributed by MLS Grid
  • 2019-05-03 Listing Removed MRED as Distributed by MLS Grid
  • 2019-04-05 Listed $54,900 MRED as Distributed by MLS Grid
  • 2019-04-05 Listed $54,900 NWIAR
  • 1996-09-11 Sold (Public Records) $66,000 Public Records
  • 1996-09-11 Sold (Public Records) $66,000 Public Records
  • 1994-08-01 Sold (Public Records) $67,000 Public Records

Property tax history

-1.0%/yr

Latest (2024): $2,232 · +19.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…