325 S Capitol St, Pekin, IL 61554

4 bd · 3 ba · built 1907 · Pekin · MULTI_FAMILY·source listing ↗

$90,000

rent, three ways

OnePercent model (vv1)$1,934/mo

p10–p90 confidence band

HUD Fair Market Rent · 61554 · 4BR$1,340/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Tazewell

Flood risk indexRelatively Moderate FEMA NRI

Median household income$65,194

Median area rent$836/mo

Median home value$127,600

the verdict

2.15%vs 1.2% target

financing: 20% down · — (FRED, live) · 30yr

$90,000

2.15% · rent $1,934

Intrinsic value · income approach

$208,596

57% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.