CashFlowRE
Sign in Sign up
907 E Jefferson Ave
D- Composite 36.59
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 +13.2/30.0
  • ARV discount +5.1/15.0
  • DSCR +4.0/10.0
  • Livability +3.9/5.0
  • 1% rule +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$137,500

907 E Jefferson Ave · Effingham, IL 62401
1 bd · 1.0 ba · 920 sqft · SingleFamily public records · 4 Days on market
Built 1939 9,583 sqft lot Est $131k · 5% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Looking for a home to remodel to suit your needs, than this is the house for you. Hard wood flooring in all three bedrooms, living room and sun room gives this house character and a warm feeling. Add some paint to the walls and bring the feeling of cheer in. The sunroom is perfect for reading a good book with your morning coffee or unwinding in the evening with a cold drink. Carport is perfect for two vehicles. Garage has been converted into a shop. The back part of the shop needs repairs. There is a furnace in garage along with toilet and sink. Furnace in house is in working order. Water heater will need replaced and the compressor a/c condensing unit is out. Back yard has plenty of room f

Key facts

  • Back yard
  • Hard wood flooring
  • Carport

Tags

HARD WOOD FLOORINGSUNROOMCARPORTCONVERTED SHOPBACK YARD

Property features AI

Exterior

  • Parking: Carport with 2 spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story
  • Construction: Aluminum siding construction; Shingle roof; One-level design
  • Exterior features: Concrete road access; Shingle roof; Aluminum siding

Interior

  • Kitchen: Range
  • Bedrooms: Total of 6 rooms (includes bedrooms and living spaces)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Unfinished partial basement; Gas water heater
  • Laundry & utility: Washer and Dryer

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 1-bed/1.0-bath single-family listed at $138k.

Deal economics

  • At list price, monthly cash flow is $-1 ($-17/yr) — negative.
  • To cash-flow at today's rent, offer at most $137k (0.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $115k (16.0% below list).
  • Recommended offer: $115k (16.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 2.6% in Effingham — 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 78/100 on livability (#140 in IL, #2,564 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D, amenities F.
  • Effingham CUSD 40 (town): math 18% / reading 26% proficiency, ranked #387 of 620 in IL (top 62%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 111 active listings in the ZIP; 27 units permitted in Effingham County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $951 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Effingham County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1939 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $115,461 (16.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1939 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.84%
Cap rate
6.28%
Cash-on-cash
-0.04%
DSCR
1.00
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$130,640
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
915 S Glenwood St 0.58mi 2/1.0 (+1) 960 (+4%) 12mo $110,000 $115 51
609 S 2nd St 0.60mi 2/1.0 (+1) 844 (-8%) 9mo $120,000 $142 46
509 E Gordon Ave 0.43mi 2/1.0 (+1) 1,040 (+13%) 10mo $153,000 $147 44

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
-16.4%
Equity multiple
0.42×
Total profit
$-22,374
Equity at exit
$20,502
10-year hold
IRR
-8.1%
Equity multiple
0.49×
Total profit
$-19,617
Equity at exit
$11,888

Cash invested: $38,500 (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 62401

Home prices YoY
-26.2%
Active inventory
111
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,155 medium interval (Pro) →
Mortgage (P&I)
$721
Tax from tax record
$135 /mo · $1,622/yr
Insurance
$57
HOA
$0
Vacancy / Maint / Mgmt
$242
Net cashflow
$-1

Break-even live

Break-even rent $1,156
Max offer price $137,256
Occupancy floor 95%

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
$34,375
Closing costs
$4,125
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 5 events

  1. 2026-06-18
    days on market $137,500 Active 4 DOM
  2. 2026-06-17
    days on market $137,500 Active 3 DOM
  3. 2026-06-16
    days on market $137,500 Active 2 DOM
  4. 2026-06-15
    remarks 699-char remark
  5. 2026-06-15
    listed $137,500 Active 1 DOM

ⓘ 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
$1,622 · $135/mo
Projected year-2 tax
$2,372 · $198/mo
Expected delta
+$750/yr (+$62/mo · 46.2%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥106°F today · 21 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 · 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
$13,855
− Mortgage interest
−$7,702
− Property taxes
−$1,622
− Insurance
−$688
− Repairs & maintenance
−$1,108
− Management
−$1,108
− Depreciation
−$4,000
Taxable loss
−$2,373
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$570
After-tax cash flow
$553/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
Effingham CUSD 40
NCES district ID
1713560
Math proficiency
18% ▼ -5.00%
Reading proficiency
26% ▼ -6.00%
Median HH income
$48,021
Composite
19.35/100
National rank
#8789
State rank
#387 of 620 in IL

Livability — Effingham

Score
78/100
State rank
#140
US rank
#2564

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Effingham, IL
City population
19,371
Population (ZIP)
19,371

Population outlook (Effingham County) Hauer SSP2

Today (2025)
34,179 people
By 2030
33,648 · -1.6%
By 2040
32,066 · -6.2%
By 2050
29,813 · -12.8%
By 2075
24,101 · -29.5%
By 2100
17,174 · -49.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Hispanic / Latino 3% Two or more races 2%
Common ancestry
Lithuanian 2% Romanian 2% Italian 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 3% Other Indo-European 1%

Political lean MEDSL · Effingham

2024 margin
Solid R (+60.4) · D 19.0% · R 79.3% · Other 1.7%
2008→2024 swing
-24.4pp toward R · 2008: -36.0pp · 2024: -60.4pp
All cycles
2024: R+60.4 2020: R+59.2 2016: R+60.5 2012: R+52.0 2008: R+36.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -59.52%
Current HPI
167.267
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

1 event — show timeline
  • 2026-06-14 Listed $137,500 CIBR

Property tax history

+12.2%/yr

Latest (2024): $1,622 · +276.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…