CashFlowRE
Sign in Sign up
601 W Carpenter Ave
D Composite 41.03
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
  • Schools +5.3/10.0
  • DSCR +4.7/10.0
  • 1% rule +4.0/10.0
  • Livability +4.0/5.0
  • ARV discount +2.9/15.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,900

601 W Carpenter Ave · Fairfield, IA 52556
3 bd · 2.0 ba · 1,284 sqft · SingleFamily public records · 51 Days on market
Built 1955 9,148 sqft lot $109/sqft · 10% above area Est $127k · 10% over

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

Listing remarks MLS

Don’t miss this lovely 3 bedroom / 1 ½ bath ranch style home tucked away on a dead-end street! Just minutes from the Loop Trail, MIU, the domes, shopping and activities. Taking into consideration Vastu architectural principles, this home has been rectified & remodeled accordingly. The kitchen is complete with ample counter space, appliances, well-appointed cabinetry, eat-at-bar space & a remineralizing drinking water system. The large living room with picture window provides plenty of natural light, highlighting the beautiful hardwood flooring and providing a cozy atmosphere, especially with the wood-burning stove. Both functional and stylish, the home features a full hallway bath and a 3/4 bath, ensuring convenience for you and your guests. Adjacent to the living room is a versatile area that can serve as an office, workout area, or dining room. For moments of relaxation and tranquility, step into the meditation room or relax and enjoy nature in the backyard, which features a beautiful flower bed, patio, privacy fence and plenty of space for outdoor enjoyment. * NEW ROOF SHEETING & SHINGLES in 2024! *

Key facts

  • Large windows
  • Nearby trails
  • Lush yard

Tags

PEACEFUL CUL-DE-SACOPEN-CONCEPT LAYOUTLARGE WINDOWSSURROUNDING FORESTNEARBY TRAILSLUSH YARD

Property features AI

Exterior

  • Parking: Covered carport and additional gravel parking
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property
  • Construction: Metal siding; Wood siding
  • Exterior features: Covered parking; Carport; Gravel and additional parking areas; Lot roughly 0.21 acres (approx. 143 x 63)

Interior

  • Bathrooms: 1 full bathroom; 1 three-quarter bathroom
  • Heating & cooling: Central air conditioning; Forced air heating; Wood stove
  • Interior features: Fireplace; Basement; Accessible entrance

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/2.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $50 ($597/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 $125k (10.3% below list).
  • Recommended offer: $125k (10.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 2.9% in Fairfield — 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 79/100 on livability (#122 in IA, #2,265 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Fairfield Community School District (town): math 56% / reading 69% proficiency, ranked #227 of 289 in IA (top 78%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Fairfield Middle School (math 63% / reading 70%, grade A-, #148 of 246 statewide, top 61%, 438 students, 51% FRL); Fairfield High School (math 50% / reading 73%, grade B-, #255 of 336 statewide, top 76%, 476 students, 42% FRL).
  • Market conditions: 121 active listings in the ZIP; 14 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Jefferson County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 51 days — a 3% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 3y ago; this cycle's ask has dropped $12k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $125,467 (10.3% below list)

Questions for the listing agent

  1. It's been on market 51 days. Have you received any prior offers? Is the seller open to a 10% concession, seller financing, or rate buy-down credit?
  2. Built in 1955 — 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 A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
6.72%
Cash-on-cash
1.52%
DSCR
1.07
GRM
9.3

CMA / ARV

ARV (median comp)
$127,026
List price
$139,900
Delta
10.13%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
304 E Kirkwood Ave Ave 0.63mi 3/2.0 1,308 (+2%) 0mo $105,000 $80 67
302 W Stone Ave 0.24mi 3/2.0 1,423 (+11%) 7mo $170,000 $119 65
1001 W Briggs Ave 0.57mi 3/2.0 1,228 (-4%) 10mo $123,000 $100 58
302 N 5th St 0.41mi 3/2.0 1,226 (-4%) 21mo $70,000 $57 55
607 N B St 0.52mi 2/1.0 (-1) 1,294 (+1%) 19mo $145,000 $112 49
902 W Burlington Ave 0.70mi 2/1.0 (-1) 1,216 (-5%) 8mo $115,000 $95 43

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
-13.9%
Equity multiple
0.50×
Total profit
$-19,498
Equity at exit
$20,860
10-year hold
IRR
-5.0%
Equity multiple
0.67×
Total profit
$-12,885
Equity at exit
$12,096

Cash invested: $39,172 (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 52556

Home prices YoY
-15.1%
Active inventory
121
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,255 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$150 /mo · $1,794/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$263
Net cashflow
$50

Break-even live

Break-even rent $1,192
Max offer price $139,900
Occupancy floor 91%

Sensitivity live

Price -10% $129 -5% $89 +0% $50 +5% $10 +10% $-29
Rent -10% $-49 -5% $0 +0% $50 +5% $99 +10% $149
Rate -1.0pp $120 -0.5pp $85 base $50 +0.5pp $13 +1.0pp $-23

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
$34,975
Closing costs
$4,197
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 31 events

  1. 2026-06-21
    days on market $139,900 Active 51 DOM
  2. 2026-06-21
    days on market $139,900 Active 50 DOM
  3. 2026-06-18
    days on market $139,900 Active 48 DOM
  4. 2026-06-17
    days on market $139,900 Active 47 DOM
  5. 2026-06-16
    days on market $139,900 Active 46 DOM
  6. 2026-06-15
    days on market $139,900 Active 45 DOM
  7. 2026-06-13
    days on market $139,900 Active 43 DOM
  8. 2026-06-12
    days on market $139,900 Active 42 DOM
  9. 2026-06-09
    days on market $139,900 Active 39 DOM
  10. 2026-06-08
    days on market $139,900 Active 38 DOM
  11. 2026-06-07
    days on market $139,900 Active 37 DOM
  12. 2026-06-07
    days on market $139,900 Active 36 DOM
  13. 2026-06-04
    days on market $139,900 Active 33 DOM
  14. 2026-06-03
    price $139,900 Active 32 DOM
  15. 2026-06-02
    days on market $148,000 Active 32 DOM
  16. 2026-06-01
    days on market $148,000 Active 31 DOM
  17. 2026-05-31
    days on market $148,000 Active 30 DOM
  18. 2026-05-31
    days on market $148,000 Active 29 DOM
  19. 2026-05-01
    listed $152,000 Active 953-char remark
  20. 2025-06-20
    soldstatus $162,500 Closed 1150-char remark
    Show marketing remark (1150 chars)

    Don’t miss this lovely 3 bedroom / 1 ½ bath ranch style home tucked away on a dead-end street! Just minutes from the Loop Trail, MIU, the domes, shopping and activities. Taking into consideration Vastu architectural principles, this home has been rectified & remodeled accordingly. The kitchen is complete with ample counter space, appliances, well-appointed cabinetry, eat-at-bar space & a remineralizing drinking water system. The large living room with picture window provides plenty of natural light, highlighting the beautiful hardwood flooring and providing a cozy atmosphere, especially with the wood-burning stove. Both functional and stylish, the home features a full hallway bath and a 3/4 bath, ensuring convenience for you and your guests. Adjacent to the living room is a versatile area that can serve as an office, workout area, or dining room. For moments of relaxation and tranquility, step into the meditation room or relax and enjoy nature in the backyard, which features a beautiful flower bed, patio, privacy fence and plenty of space for outdoor enjoyment. * NEW ROOF SHEETING & SHINGLES in 2024! *

  21. 2025-05-20
    historical Active Under Contract 1150-char remark
    Show marketing remark (1150 chars)

    Don’t miss this lovely 3 bedroom / 1 ½ bath ranch style home tucked away on a dead-end street! Just minutes from the Loop Trail, MIU, the domes, shopping and activities. Taking into consideration Vastu architectural principles, this home has been rectified & remodeled accordingly. The kitchen is complete with ample counter space, appliances, well-appointed cabinetry, eat-at-bar space & a remineralizing drinking water system. The large living room with picture window provides plenty of natural light, highlighting the beautiful hardwood flooring and providing a cozy atmosphere, especially with the wood-burning stove. Both functional and stylish, the home features a full hallway bath and a 3/4 bath, ensuring convenience for you and your guests. Adjacent to the living room is a versatile area that can serve as an office, workout area, or dining room. For moments of relaxation and tranquility, step into the meditation room or relax and enjoy nature in the backyard, which features a beautiful flower bed, patio, privacy fence and plenty of space for outdoor enjoyment. * NEW ROOF SHEETING & SHINGLES in 2024! *

  22. 2025-04-30
    listed $162,500 Active 1150-char remark
    Show marketing remark (1150 chars)

    Don’t miss this lovely 3 bedroom / 1 ½ bath ranch style home tucked away on a dead-end street! Just minutes from the Loop Trail, MIU, the domes, shopping and activities. Taking into consideration Vastu architectural principles, this home has been rectified & remodeled accordingly. The kitchen is complete with ample counter space, appliances, well-appointed cabinetry, eat-at-bar space & a remineralizing drinking water system. The large living room with picture window provides plenty of natural light, highlighting the beautiful hardwood flooring and providing a cozy atmosphere, especially with the wood-burning stove. Both functional and stylish, the home features a full hallway bath and a 3/4 bath, ensuring convenience for you and your guests. Adjacent to the living room is a versatile area that can serve as an office, workout area, or dining room. For moments of relaxation and tranquility, step into the meditation room or relax and enjoy nature in the backyard, which features a beautiful flower bed, patio, privacy fence and plenty of space for outdoor enjoyment. * NEW ROOF SHEETING & SHINGLES in 2024! *

  23. 2024-07-26
    price $163,000
  24. 2024-07-19
    price $168,500
  25. 2024-07-12
    status Active
  26. 2024-07-11
    historical Active Under Contract
  27. 2024-05-09
    listed $166,500 Active
  28. 2023-08-26
    status Active
  29. 2023-08-11
    historical
  30. 2023-06-11
    listed $167,000 Active
  31. 2007-06-21
    soldstatus $61,000

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

Tax reassessment forecast IA · Partial reset (capped growth)

Current annual tax
$1,794 · $150/mo
Projected year-2 tax
$1,995 · $166/mo
Expected delta
+$201/yr (+$17/mo · 11.2%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥107°F today · 15 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
$15,056
− Mortgage interest
−$7,837
− Property taxes
−$1,794
− Insurance
−$700
− Repairs & maintenance
−$1,204
− Management
−$1,204
− Depreciation
−$4,070
Taxable loss
−$1,753
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$421
After-tax cash flow
$1,018/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
Fairfield Community School District
NCES district ID
1911340
Math proficiency
56% ▼ -14.00%
Reading proficiency
69% ▲ 3.00%
Median HH income
$43,980
Composite
52.52/100
National rank
#1563
State rank
#227 of 289 in IA

Livability — Fairfield

Score
79/100
State rank
#122
US rank
#2265

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fairfield, IA
City population
615
Population (ZIP)
11,586

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
20,818 people
By 2030
22,098 · +6.1%
By 2040
24,133 · +15.9%
By 2050
26,448 · +27.0%
By 2075
32,435 · +55.8%
By 2100
33,966 · +63.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Black 7% Hispanic / Latino 5% Asian 5% Two or more races 3% Native American 1%
Common ancestry
Italian 6% Slovak 4% Portuguese 3%
Foreign-born
12% · Vietnam, Canada, China
Languages at home
88% English-only · Other Indo-European 3% Spanish 2% Vietnamese 2%

Political lean MEDSL · Jefferson

2024 margin
Lean R (+6.8) · D 45.5% · R 52.3% · Other 2.1%
2008→2024 swing
-27.0pp toward R · 2008: 20.2pp · 2024: -6.8pp
All cycles
2024: R+6.8 2020: R+1.4 2016: R+0.5 2012: D+16.0 2008: D+20.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -36.76%
Current HPI
206.8679
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

+129.3% since first listed
15 events — show timeline
  • 2026-06-02 Price Changed $139,900 IAR
  • 2026-05-20 Price Changed $148,000 IAR
  • 2026-05-01 Listed $152,000 IAR
  • 2025-06-20 Sold (MLS) $162,500 IAR
  • 2025-05-20 Contingent IAR
  • 2025-04-30 Listed $162,500 IAR
  • 2024-07-26 Price Changed $163,000 IAR
  • 2024-07-19 Price Changed $168,500 IAR
  • 2024-07-12 Relisted IAR
  • 2024-07-11 Contingent IAR
  • 2024-05-09 Listed $166,500 IAR
  • 2023-08-26 Relisted IAR
  • 2023-08-11 Delisted IAR
  • 2023-06-11 Listed $167,000 IAR
  • 2007-06-21 Sold (Public Records) $61,000 Public Records

Property tax history

+3.8%/yr

Latest (2025): $1,794 · +5.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…