CashFlowRE
Sign in Sign up
308 E Mcclure Ave
D- Composite 38.01
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 +17.7/30.0
  • DSCR +5.5/10.0
  • 1% rule +4.2/10.0
  • Livability +3.7/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$130,000

308 E Mcclure Ave · Peoria, IL 61603
4 bd · 2.0 ba · 1,744 sqft · SingleFamily public records · 22 Days on market
Built 1917 6,840 sqft lot Est $106k · 22% over

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

Listing remarks

Opportunity awaits with this versatile property just minutes from Peoria's Riverfront, Glen Oak Park, the Peoria Zoo, and some of the city's favorite local restaurants and coffee shops! Previously utilized as a duplex, the home offers two separate living spaces, each featuring 2 bedrooms, 1 full bathroom, and a full kitchen, making it ideal for investors, owner-occupants, multi-generational living, or house-hacking opportunities. The main-level unit features an oversized primary bedroom with direct access to a private deck and backyard, creating a rare retreat-like feel. A charming oversized front porch provides the perfect place to relax and enjoy the neighborhood's historic character. Dow

Key facts

  • Private deck
  • Bonus kitchen area
  • 6,840 sq ft lot

Tags

TWO SEPARATE LIVING SPACESPRIVATE DECKBONUS KITCHEN AREACENTRAL PEORIA LOCATION

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; Built in 1917; Total living area about 1,937
  • Construction: Shingle roof; Full basement
  • Exterior features: Level lot; Lot dimensions approximately 45 x 152

Interior

  • Kitchen: Kitchen on main level (approx. 13 x 14); Dishwasher; Refrigerator
  • Bedrooms: Four bedrooms total; Main level bedroom (approx. 20 x 11) carpeted with egress window; Main level bedroom (approx. 10 x 10) carpeted with egress window; Upper level bedroom (approx. 10 x 10) carpeted with egress window; Upper level bedroom (approx. 10 x 10) carpeted with egress window
  • Flooring: Carpet in bedrooms; Laminate flooring in kitchen
  • Bathrooms: Three full bathrooms; No half bathrooms
  • Heating & cooling: Forced air heating
  • Interior features: Dishwasher; Refrigerator; Additional unspecified appliance(s); One fireplace; Full basement
  • Laundry & utility: Basement provides utility space

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 $130k.

Deal economics

  • At list price, monthly cash flow is $105 ($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 $119k (8.4% below list).
  • Recommended offer: $119k (8.4% below list) — sets the bar for 1% rule.
  • Cap rate 7.3% vs local median 5.5% in Peoria — 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 73/100 on livability (#270 in IL) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D+, crime F.
  • Peoria SD 150 (urban): math 11% / reading 14% proficiency, ranked #554 of 620 in IL (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Lincoln School (math 0% / reading 2%, grade F, #2,052 of 2,056 statewide, top 100%, 727 students, 0% FRL); Reservoir Gifted School (math 79% / reading 82%, grade A+, #2 of 665 statewide, top 0%, 277 students, 0% FRL); Peoria High School (math 4% / reading 7%, grade F, #609 of 693 statewide, top 88%, 1,447 students, 0% FRL) — zoned schools average 0% FRL vs 70% district-wide (70 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 29% at this address vs 12% district-wide (+17 pts) — the actual schools serving this property are materially stronger than the Peoria SD 150 average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+3.5%/yr); 104 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 73 units permitted in Peoria County in 2024 (0 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($42k/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 $899 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Peoria County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($128k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $40k; list at $130k implies a 225% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1917 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $119,124 (8.4% below list)

Questions for the listing agent

  1. Built in 1917 — 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
0.92%
Cap rate
7.26%
Cash-on-cash
3.45%
DSCR
1.15
GRM
9.1

CMA / ARV

ARV (on-the-fly)
$106,384
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
400 E Virginia Ave 0.07mi 4/1.0 1,676 (-4%) 3mo $117,500 $70 84
301 E Thrush Ave 0.19mi 3/1.5 (-1) 1,716 (-2%) 2mo $102,000 $59 80
118 E Archer Ave 0.15mi 5/2.0 (+1) 1,828 (+5%) 1mo $73,000 $40 79
135 W Hanssler Pl 0.33mi 3/2.5 (-1) 1,812 (+4%) 3mo $165,000 $91 69
904 E Seneca Pl 0.47mi 3/1.5 (-1) 1,765 (+1%) 2mo $107,000 $61 67
220 E Frye St 0.37mi 3/2.0 (-1) 1,842 (+6%) 3mo $56,500 $31 66
1916 N Peoria Ave 0.43mi 3/2.0 (-1) 1,817 (+4%) 3mo $147,000 $81 65
812 E Seneca Pl 0.44mi 3/3.0 (-1) 1,640 (-6%) 3mo $161,500 $98 58
704 E Lasalle St 0.73mi 4/1.0 1,706 (-2%) 1mo $41,000 $24 57
1826 N California Ave 0.54mi 3/1.5 (-1) 1,564 (-10%) 1mo $34,900 $22 50
714 E Kansas St 0.50mi 3/1.5 (-1) 1,538 (-12%) 2mo $26,666 $17 49
513 W Melbourne Ave 0.73mi 3/2.0 (-1) 2,001 (+15%) 2mo $190,000 $95 35

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 · 3.49% rent growth · sell at horizon

5-year hold
IRR
-10.4%
Equity multiple
0.62×
Total profit
$-13,837
Equity at exit
$19,383
10-year hold
IRR
-0.4%
Equity multiple
0.97×
Total profit
$-1,110
Equity at exit
$11,240

Cash invested: $36,400 (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 61603

Home prices YoY
-31.8%
Rents YoY
3.5%
Active inventory
104
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,191 high interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$101 /mo · $1,208/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$250
Net cashflow
$105

Break-even live

Break-even rent $1,059
Max offer price $130,000
Occupancy floor 86%

Sensitivity live

Price -10% $178 -5% $141 +0% $105 +5% $68 +10% $31
Rent -10% $10 -5% $57 +0% $105 +5% $152 +10% $199
Rate -1.0pp $170 -0.5pp $138 base $105 +0.5pp $71 +1.0pp $37

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
$32,500
Closing costs
$3,900
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
308 E Archer Ave Peoria, IL 3.0 1.0 1444 $950 $0.66 15d 1 0.07mi
1806 N Peoria Ave Peoria, IL 4.0 1.5 1668 $894 $0.54 15d 1 0.56mi
814 W McClure Ave Peoria, IL 3.0 1.0 1148 $1,100 $0.96 45d 1 0.78mi
913 W McClure Ave Peoria, IL 3.0 1.0 1400 $1,200 $0.86 23d 1 0.87mi
901 NE Glen Oak Ave Unit 2 Peoria, IL 3.0 1.0 1120 $1,200 $1.07 23d 1 0.89mi
501 W Columbia Ter Unit 3 Peoria, IL 3.0 1.0 1500 $1,400 $0.93 45d 1 1.06mi
2023 N Underhill St Peoria, IL 3.0 1.0 1050 $1,200 $1.14 15d 1 1.12mi
2302 NE Monroe St Peoria, IL 3.0 1.0 1100 $875 $0.80 15d 1 1.37mi

Listing history 17 events

  1. 2026-06-22
    days on market $130,000 Active 22 DOM
  2. 2026-06-19
    days on market $130,000 Active 20 DOM
  3. 2026-06-18
    days on market $130,000 Active 19 DOM
  4. 2026-06-17
    days on market $130,000 Active 18 DOM
  5. 2026-06-16
    days on market $130,000 Active 17 DOM
  6. 2026-06-15
    days on market $130,000 Active 16 DOM
  7. 2026-06-14
    days on market $130,000 Active 14 DOM
  8. 2026-06-13
    days on market $130,000 Active 13 DOM
  9. 2026-06-10
    days on market $130,000 Active 11 DOM
  10. 2026-06-09
    days on market $130,000 Active 10 DOM
  11. 2026-06-08
    days on market $130,000 Active 9 DOM
  12. 2026-06-07
    days on market $130,000 Active 8 DOM
  13. 2026-06-03
    days on market $130,000 Active 4 DOM
  14. 2026-06-02
    days on market $130,000 Active 3 DOM
  15. 2026-06-01
    days on market $130,000 Active 2 DOM
  16. 2026-05-30
    remarks 699-char remark
  17. 2026-05-30
    listed $130,000 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
$1,208 · $101/mo
Projected year-2 tax
$2,079 · $173/mo
Expected delta
+$872/yr (+$73/mo · 72.2%)

ⓘ 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 3/10 Moderate 7 d/yr ≥105°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 1 unhealthy d/yr today · 3 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
$14,295
− Mortgage interest
−$7,282
− Property taxes
−$1,208
− Insurance
−$650
− Repairs & maintenance
−$1,144
− Management
−$1,144
− Depreciation
−$3,782
Taxable loss
−$914
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$219
After-tax cash flow
$1,474/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
Peoria SD 150
NCES district ID
1731230
Math proficiency
11% ▼ -5.00%
Reading proficiency
14% ▼ -4.00%
Median HH income
$41,951
Composite
10.92/100
National rank
#9751
State rank
#554 of 620 in IL

Livability — Peoria

Score
73/100
State rank
#270
US rank
#5096

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Peoria, IL
County
Peoria County · 120,495 people
City population
114,670
Metro
Peoria, IL
Population (ZIP)
15,356
Household income
$41,618
Rent vs Own
47.1% rent · 52.9% own
Severe rent burden
849.0

Population outlook (Peoria County) Hauer SSP2

Today (2025)
183,007 people
By 2030
179,643 · -1.8%
By 2040
171,782 · -6.1%
By 2050
163,508 · -10.7%
By 2075
140,178 · -23.4%
By 2100
114,493 · -37.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
Black 43% White 36% Two or more races 12% Hispanic / Latino 10% Asian 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Italian 2% Slovak 1% Lithuanian 1%
Foreign-born
7% · Canada
Languages at home
91% English-only · Spanish 6% Tagalog/Filipino 1%

Political lean MEDSL · Peoria

2024 margin
Toss-up / Even · D 51.5% · R 46.9% · Other 1.6%
2008→2024 swing
-9.2pp toward R · 2008: 13.9pp · 2024: 4.7pp
All cycles
2024: D+4.7 2020: D+6.3 2016: D+2.8 2012: D+4.4 2008: D+13.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -65.98%
Current HPI
141.5343
Rent YoY
▲ 3.49%
Metro
Peoria, IL
State GDP YoY
▲ 1.59%
F500 in state
60

Industry mix (Fortune 500 HQ in IL)

Industry F500 HQs Revenue

Price history

+225.0% since first listed
2 events — show timeline
  • 2026-05-30 Listed $130,000 RMLSA as Distributed by MLS Grid
  • 1992-09-21 Sold (Public Records) $40,000 Public Records

Property tax history

-0.2%/yr

Latest (2024): $1,208 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…