CashFlowRE
Sign in Sign up
208 S 14th St Duplex
B+ Composite 78.08
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$39,900

208 S 14th St · Keokuk, IA 52632
4 bd · 2.0 ba · 2,420 sqft · MultiFamily public records · 52 Days on market
Built 1870 7,405 sqft lot $16/sqft · 22% below area Est $51k · 22% under

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

Great investment opportunity with strong upside potential! This side-by-side duplex offers the perfect blend of immediate income potential and value-add opportunity. One unit is nearly rent-ready and just needs a little TLC to get it marketable, making it ideal for generating cash flow quickly. The second unit has already been partially rehabbed, giving you a head start on renovations—simply finish it out to maximize rental income or resale value. With solid bones and major improvements already underway, this duplex is primed for someone ready to bring it across the finish line. Don’t miss your chance to turn this property into a profitable asset!

Key facts

  • 7,405 sq ft lot
  • Built 1870
  • Listed 52 days

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Duplex residential income property; 2 stories
  • Construction: Brick construction
  • Exterior features: Lot is approximately 0.17 acres (about 7,300 SF)

Interior

  • Heating & cooling: Forced air heating
  • Interior features: Has basement; Forced air heating

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 × 2-bed/1-bath units multifamily listed at $40k.

Deal economics

  • At list price, monthly cash flow is $887 ($11k/yr) — positive. Per door: $443/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $40k).
  • Recommended offer: $39k (3.0% below list) — sets the bar for market timing.
  • Cap rate 33.0% vs local median 8.2% in Keokuk — 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 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.
  • Zoned schools: Hawthorne Elementary School (math 62% / reading 37%, grade D, #514 of 616 statewide, top 85%, 464 students, 68% FRL); Keokuk Middle School (math 45% / reading 48%, grade D+, #230 of 246 statewide, top 93%, 377 students, 60% FRL); Keokuk High School (math 48% / reading 63%, grade C, #287 of 336 statewide, top 86%, 598 students, 53% FRL).
  • Market conditions: 74 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 $276 of loan paydown is wiped out by about $1k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 52 days — a 3% lower offer ($39k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 3.1% of price; built in 1870 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $38,703 (3.0% below list)

Questions for the listing agent

  1. It's been on market 52 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1870 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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.
  8. 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.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
3.85%
Cap rate
32.96%
Cash-on-cash
95.22%
DSCR
5.24
GRM
2.2

CMA / ARV

ARV (median comp)
$50,904
List price
$39,900
Delta
-21.62%
Verdict
UNDERPRICED
Comps
14 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
96.1%
Equity multiple
5.48×
Total profit
$50,053
Equity at exit
$5,949
10-year hold
IRR
98.8%
Equity multiple
11.43×
Total profit
$116,515
Equity at exit
$3,450

Cash invested: $11,172 (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 52632

Home prices YoY
-25.5%
Active inventory
74
Price-to-rent
4.3×

Monthly cashflow live

Estimated rent
$1,537 medium interval (Pro) →
Mortgage (P&I)
$209
Tax from tax record
$102 /mo · $1,222/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$323
Net cashflow
$887

Break-even live

Break-even rent $415
Max offer price $39,900
Occupancy floor 37%

Sensitivity live

Price -10% $909 -5% $898 +0% $887 +5% $875 +10% $864
Rent -10% $765 -5% $826 +0% $887 +5% $947 +10% $1,008
Rate -1.0pp $907 -0.5pp $897 base $887 +0.5pp $876 +1.0pp $866

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $1,537

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
$9,975
Closing costs
$1,197
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 18 events

  1. 2026-06-21
    days on market $39,900 Active 52 DOM
  2. 2026-06-21
    days on market $39,900 Active 51 DOM
  3. 2026-06-18
    days on market $39,900 Active 49 DOM
  4. 2026-06-17
    days on market $39,900 Active 48 DOM
  5. 2026-06-16
    days on market $39,900 Active 47 DOM
  6. 2026-06-15
    days on market $39,900 Active 46 DOM
  7. 2026-06-13
    days on market $39,900 Active 44 DOM
  8. 2026-06-12
    days on market $39,900 Active 43 DOM
  9. 2026-06-09
    days on market $39,900 Active 40 DOM
  10. 2026-06-08
    days on market $39,900 Active 39 DOM
  11. 2026-06-07
    days on market $39,900 Active 38 DOM
  12. 2026-06-07
    days on market $39,900 Active 37 DOM
  13. 2026-06-04
    days on market $39,900 Active 34 DOM
  14. 2026-06-02
    days on market $39,900 Active 33 DOM
  15. 2026-06-01
    days on market $39,900 Active 32 DOM
  16. 2026-05-31
    days on market $39,900 Active 31 DOM
  17. 2026-05-31
    days on market $39,900 Active 30 DOM
  18. 2026-04-30
    listed $39,900 Active 667-char remark

ⓘ 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
$1,222 · $102/mo
Projected year-2 tax
$1,222 · $102/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 1/10 Low FEMA zone X (unshaded) · 0% 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
$18,444
− Mortgage interest
−$2,235
− Property taxes
−$1,222
− Insurance
−$200
− Repairs & maintenance
−$1,476
− Management
−$1,476
− Depreciation
−$1,161
Taxable income
$10,676
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,562
After-tax cash flow
$8,076/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

1 event — show timeline
  • 2026-04-30 Listed $39,900 IAR

Property tax history

+3.4%/yr

Latest (2025): $1,222 · +5.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…