CashFlowRE
Sign in Sign up
1323 Fulton Sts
B Composite 73.62
Why this score? — see what drove the B 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 +27.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.6/10.0
  • 1% rule +8.5/10.0
  • Schools +4.2/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$84,000

1323 Fulton Sts · Keokuk, IA 52632
4 bd · 1.5 ba · 1,921 sqft · SingleFamily public records · 126 Days on market
Built 1870 7,000 sqft lot $44/sqft · 26% below area Est $114k · 26% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this charming 4-bedroom, 2.5-bath fixer-upper home in a quiet neighborhood in Keokuk, IA. This cozy, inviting home features a spacious main level with ample family room space, a full bathroom, beautiful hardwood features, and an upstairs with 4 nice-sized bedrooms. This property, with a little love and care, could make a great family home or a potential investment property. so whether you are a first-time homebuyer or investor, or look for a quiet community close to local schools and stores, this property is a must-see!

Key facts

  • 7,000 sq ft lot
  • 2 garage spots
  • Built 1870

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/1.5-bath single-family listed at $84k.

Deal economics

  • At list price, monthly cash flow is $191 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $84k).
  • Recommended offer: $74k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.8% vs local median 8.2% in Keokuk — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 77/100 on livability (#166 in IA, #3,002 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities C-, commute F, employment F.
  • Keokuk Community School District (town): math 48% / reading 54% proficiency, ranked #282 of 289 in IA (top 98%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 71 active listings in the ZIP; 15 units permitted in Lee County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $581 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Lee County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 126 days — a 12% lower offer ($74k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 4y 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 $30k; list at $84k implies a 183% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1870 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $73,920 (12.0% below list)

Questions for the listing agent

  1. It's been on market 126 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1870 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.35%
Cap rate
9.82%
Cash-on-cash
12.59%
DSCR
1.56
GRM
6.2

CMA / ARV

ARV (median comp)
$113,848
List price
$84,000
Delta
-26.22%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
909 Leighton St 0.37mi 4/1.5 1,982 (+3%) 2mo $172,500 $87 76
1002 Orleans Ave 0.27mi 3/2.5 (-1) 1,856 (-3%) 6mo $133,000 $72 67
1004 & 1008 High St S 0.30mi 4/1.5 2,120 (+10%) 4mo $50,000 $24 66
1821 Johnson St 0.54mi 4/2.0 1,960 (+2%) 7mo $24,000 $12 64
1613 Des Moines St 0.73mi 4/1.0 1,899 (-1%) 5mo $17,500 $9 58
906 Morgan St 0.32mi 4/2.0 1,664 (-13%) 5mo $32,000 $19 57
1322 Blondeau St 0.31mi 3/2.0 (-1) 1,648 (-14%) 1mo $169,000 $103 54
1228 Grand Ave 0.37mi 3/2.5 (-1) 2,138 (+11%) 1mo $215,000 $101 54
1818 Grand Ave 0.55mi 3/2.0 (-1) 1,775 (-8%) 2mo $192,000 $108 53
2210 Grand Ave 0.72mi 3/2.5 (-1) 1,827 (-5%) 1mo $234,900 $129 48
825 Bank St 0.66mi 4/1.5 1,640 (-15%) 3mo $134,000 $82 42
1409 Des Moines St 0.70mi 4/2.5 1,708 (-11%) 4mo $85,000 $50 42

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
-1.5%
Equity multiple
0.94×
Total profit
$-1,344
Equity at exit
$12,525
10-year hold
IRR
8.3%
Equity multiple
1.63×
Total profit
$14,885
Equity at exit
$7,263

Cash invested: $23,520 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
83 Strongly Landlord-Friendly
State Iowa
83 Strongly Landlord-Friendly · R+6
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; mostly landlord-friendly statewide.

ZIP-level market 52632

Home prices YoY
-25.5%
Active inventory
71
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$1,133 medium interval (Pro) →
Mortgage (P&I)
$441
Tax from tax record
$173 /mo · $2,076/yr
Insurance
$35
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$238
Net cashflow
$191

Break-even live

Break-even rent $891
Max offer price $84,000
Occupancy floor 78%

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
$21,000
Closing costs
$2,520
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 21 events

  1. 2026-06-18
    days on market $84,000 Active 126 DOM
  2. 2026-06-17
    days on market $84,000 Active 125 DOM
  3. 2026-06-16
    days on market $84,000 Active 124 DOM
  4. 2026-06-15
    days on market $84,000 Active 123 DOM
  5. 2026-06-13
    days on market $84,000 Active 121 DOM
  6. 2026-06-12
    days on market $84,000 Active 120 DOM
  7. 2026-06-09
    days on market $84,000 Active 117 DOM
  8. 2026-06-08
    days on market $84,000 Active 116 DOM
  9. 2026-06-07
    days on market $84,000 Active 115 DOM
  10. 2026-06-07
    days on market $84,000 Active 114 DOM
  11. 2026-06-04
    days on market $84,000 Active 111 DOM
  12. 2026-06-02
    days on market $84,000 Active 110 DOM
  13. 2026-06-01
    days on market $84,000 Active 109 DOM
  14. 2026-05-31
    days on market $84,000 Active 108 DOM
  15. 2026-05-31
    days on market $84,000 Active 107 DOM
  16. 2026-04-08
    price $84,000 536-char remark
    Show marketing remark (536 chars)

    Welcome to this charming 4-bedroom, 2.5-bath fixer-upper home in a quiet neighborhood in Keokuk, IA. This cozy, inviting home features a spacious main level with ample family room space, a full bathroom, beautiful hardwood features, and an upstairs with 4 nice-sized bedrooms. This property, with a little love and care, could make a great family home or a potential investment property. so whether you are a first-time homebuyer or investor, or look for a quiet community close to local schools and stores, this property is a must-see!

  17. 2026-02-12
    listed $87,000 Active 536-char remark
    Show marketing remark (536 chars)

    Welcome to this charming 4-bedroom, 2.5-bath fixer-upper home in a quiet neighborhood in Keokuk, IA. This cozy, inviting home features a spacious main level with ample family room space, a full bathroom, beautiful hardwood features, and an upstairs with 4 nice-sized bedrooms. This property, with a little love and care, could make a great family home or a potential investment property. so whether you are a first-time homebuyer or investor, or look for a quiet community close to local schools and stores, this property is a must-see!

  18. 2023-03-06
    soldstatus $29,695 Closed 133-char remark
    Show marketing remark (133 chars)

    This 1921 square foot single family home has 4 bedrooms and 2.25 bathrooms. This home is located at 1323 Fulton St, Keokuk, IA 52632.

  19. 2023-01-05
    status Pending 133-char remark
    Show marketing remark (133 chars)

    This 1921 square foot single family home has 4 bedrooms and 2.25 bathrooms. This home is located at 1323 Fulton St, Keokuk, IA 52632.

  20. 2022-12-15
    listed $29,695 Active 133-char remark
    Show marketing remark (133 chars)

    This 1921 square foot single family home has 4 bedrooms and 2.25 bathrooms. This home is located at 1323 Fulton St, Keokuk, IA 52632.

  21. 2010-10-26
    soldstatus $62,500

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast IA · Partial reset (capped growth)

Current annual tax
$2,076 · $173/mo
Projected year-2 tax
$2,076 · $173/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥106°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$13,598
− Mortgage interest
−$4,705
− Property taxes
−$2,076
− Insurance
−$1,086
− Repairs & maintenance
−$1,088
− Management
−$1,088
− Depreciation
−$2,444
Taxable income
$1,111
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$267
After-tax cash flow
$2,027/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
Keokuk Community School District
NCES district ID
1915630
Math proficiency
48% ▼ -9.00%
Reading proficiency
54% ▼ -2.00%
Median HH income
$36,973
Composite
42.35/100
National rank
#3249
State rank
#282 of 289 in IA

Livability — Keokuk

Score
77/100
State rank
#166
US rank
#3002

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Keokuk, IA
Population (ZIP)
11,904

Population outlook (Lee County) Hauer SSP2

Today (2025)
33,813 people
By 2030
32,835 · -2.9%
By 2040
30,690 · -9.2%
By 2050
28,777 · -14.9%
By 2075
25,568 · -24.4%
By 2100
21,983 · -35.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 6% Hispanic / Latino 3% Black 3%
Common ancestry
Portuguese 3% Italian 2% Lithuanian 2%
Foreign-born
1%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Lee

2024 margin
Strong R (+27.8) · D 35.0% · R 62.9% · Other 2.1%
2008→2024 swing
-43.8pp toward R · 2008: 16.0pp · 2024: -27.8pp
All cycles
2024: R+27.8 2020: R+19.3 2016: R+16.1 2012: D+16.0 2008: D+16.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -41.80%
Current HPI
122.2866
Rent YoY
Metro
State GDP YoY
▲ 2.48%
F500 in state
4

Industry mix (Fortune 500 HQ in IA)

Industry F500 HQs Revenue

Price history

+34.4% since first listed
6 events — show timeline
  • 2026-04-08 Price Changed $84,000 IAR
  • 2026-02-12 Listed $87,000 IAR
  • 2023-03-06 Sold (MLS) $29,695 IAR
  • 2023-01-05 Pending IAR
  • 2022-12-15 Listed $29,695 IAR
  • 2010-10-26 Sold (Public Records) $62,500 Public Records

Property tax history

+4.8%/yr

Latest (2025): $2,076 · +5.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…