CashFlowRE
Sign in Sign up
530 S 8th St
B- Composite 66.87
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 +24.2/30.0
  • ARV discount +9.8/15.0
  • DSCR +7.8/10.0
  • Schools +6.5/10.0
  • 1% rule +6.1/10.0
  • Appreciation +3.8/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$120,000

530 S 8th St · Akron, IA 51101
2 bd · 1.5 ba · 1,044 sqft · SingleFamily public records · 2 Days on market
Built 1954 7,405 sqft lot Est $126k · 5% under

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

Listing remarks MLS

2 Bedroom, 2 Bathroom, 1 Car Garage home in Akron.

Key facts

  • Finished basement
  • Ample cabinet space
  • Updated countertops

Tags

HARDWOOD FLOORSFINISHED BASEMENTDETACHED GARAGEMATURE TREESAMPLE CABINET SPACEUPDATED COUNTERTOPS

Property features AI

Finance

  • Financial info: $1,556 annual tax (listed amount)

Exterior

  • Parking: Detached concrete garage with 1 garage space
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property
  • Construction: Metal siding construction; Shingle roof; Below-grade finished area (about 300)
  • Exterior features: Shingle roof; Metal siding; Lot about 0.17 acres

Interior

  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Natural gas forced-air heating; Central air conditioning
  • Interior features: Full, partially finished basement

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 2-bed/1.5-bath single-family listed at $120k.

Deal economics

  • At list price, monthly cash flow is $240 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).

Location & tenants

  • Location reads 73/100 on livability (#262 in IA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety D, amenities F, commute F.
  • Akron Westfield Community School District (rural): math 75% / reading 78% proficiency, ranked #50 of 289 in IA (top 17%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Zoned schools: Akron Westfield Elementary School (math 77% / reading 82%, grade A, #71 of 616 statewide, top 15%, 249 students, 40% FRL); Akron Westfield Middle School (math 82% / reading 82%, grade A+, #22 of 246 statewide, top 12%, 139 students, 28% FRL); Akron Westfield Senior High School (math 67% / reading 72%, grade B, #152 of 336 statewide, top 52%, 192 students, 28% FRL).
  • Market conditions: 7 active listings in the ZIP; 147 units permitted in Plymouth County in 2024 (112 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-2.4%/yr); year-one equity from $830 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 7y 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 $83k; 45% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $120,000

Questions for the listing agent

  1. Built in 1954 — 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 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?
  4. 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.
  5. 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.
  6. 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
1.11%
Cap rate
8.69%
Cash-on-cash
8.58%
DSCR
1.38
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$126,324
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
620 S 7th St 0.08mi 3/1.0 (+1) 1,008 (-3%) 21mo $179,000 $178 66
96 Sargent St 0.49mi 2/1.0 1,166 (+12%) 1mo $129,000 $111 55
640 Main St 0.20mi 2/1.0 888 (-15%) 12mo $110,000 $124 54
130 South St 0.44mi 2/1.0 1,000 (-4%) 20mo $135,000 $135 53
200 S 2nd St 0.46mi 3/1.0 (+1) 1,112 (+6%) 10mo $135,000 $121 52
90 South St 0.51mi 2/1.0 948 (-9%) 11mo $90,000 $95 49
130 Dakota St 0.49mi 3/1.0 (+1) 1,192 (+14%) 5mo $125,000 $105 42
501 S 1st St 0.48mi 3/1.0 (+1) 1,192 (+14%) 7mo $139,500 $117 41

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-2.36% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-0.7%
Equity multiple
0.97×
Total profit
$-902
Equity at exit
$21,343
10-year hold
IRR
7.9%
Equity multiple
1.65×
Total profit
$21,776
Equity at exit
$16,400

Cash invested: $33,600 (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 51101

Home prices YoY
-1.9%
Active inventory
7
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,328 medium interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$130 /mo · $1,556/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$279
Net cashflow
$240

Break-even live

Break-even rent $1,024
Max offer price $120,000
Occupancy floor 77%

Sensitivity live

Price -10% $308 -5% $274 +0% $240 +5% $206 +10% $172
Rent -10% $135 -5% $188 +0% $240 +5% $293 +10% $345
Rate -1.0pp $301 -0.5pp $271 base $240 +0.5pp $209 +1.0pp $177

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
$30,000
Closing costs
$3,600
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 6 events

  1. 2026-05-21
    status Pending
  2. 2026-05-18
    listed $120,000 Active
  3. 2019-07-01
    soldstatus $83,000
  4. 2019-06-27
    soldstatus $83,000 50-char remark
    Show marketing remark (50 chars)

    2 Bedroom, 2 Bathroom, 1 Car Garage home in Akron.

  5. 2019-05-10
    listed $83,000 50-char remark
    Show marketing remark (50 chars)

    2 Bedroom, 2 Bathroom, 1 Car Garage home in Akron.

  6. 2016-01-04
    soldstatus $58,000

ⓘ 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
$1,556 · $130/mo
Projected year-2 tax
$1,720 · $143/mo
Expected delta
+$164/yr (+$14/mo · 10.5%)

ⓘ 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 ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$15,935
− Mortgage interest
−$6,722
− Property taxes
−$1,556
− Insurance
−$600
− Repairs & maintenance
−$1,275
− Management
−$1,275
− Depreciation
−$3,491
Taxable income
$1,017
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$244
After-tax cash flow
$2,637/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
Akron Westfield Community School District
NCES district ID
1903220
Math proficiency
75% ▼ -8.00%
Reading proficiency
78% ▼ -3.00%
Median HH income
$56,291
Composite
65.35/100
National rank
#485
State rank
#50 of 289 in IA

Livability — Akron

Score
73/100
State rank
#262
US rank
#5038

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Akron, IA
Population (ZIP)
1,077

Population outlook (Plymouth County) Hauer SSP2

Today (2025)
25,214 people
By 2030
25,257 · +0.2%
By 2040
25,304 · +0.4%
By 2050
25,421 · +0.8%
By 2075
26,820 · +6.4%
By 2100
27,604 · +9.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 55% Pacific Islander 16% Hispanic / Latino 11% Two or more races 8% Black 7% Asian 3% Native American 3%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Italian 3% Lithuanian 2% Iranian 1%
Foreign-born
4% · Philippines, Canada
Languages at home
88% English-only · Spanish 8% Other Asian/Pacific 2% Tagalog/Filipino 1%

Political lean MEDSL · Plymouth

2024 margin
Solid R (+54.2) · D 22.3% · R 76.5% · Other 1.2%
2008→2024 swing
-29.2pp toward R · 2008: -25.1pp · 2024: -54.2pp
All cycles
2024: R+54.2 2020: R+49.3 2016: R+51.9 2012: R+34.3 2008: R+25.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -2.36%
Current HPI
124.9183
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

+106.9% since first listed
6 events — show timeline
  • 2026-05-21 Pending NWIA
  • 2026-05-18 Listed $120,000 NWIA
  • 2019-07-01 Sold (Public Records) $83,000 Public Records
  • 2019-06-27 Sold (MLS) $83,000 NWIA
  • 2019-05-10 Listed $83,000 NWIA
  • 2016-01-04 Sold (Public Records) $58,000 Public Records

Property tax history

+4.9%/yr

Latest (2025): $1,556 · +8.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…