CashFlowRE
Sign in Sign up
214 N Matteson St
B Composite 70.55
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.6/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$55,000

214 N Matteson St · Maquoketa, IA 52060
3 bd · 2.0 ba · 1,283 sqft · SingleFamily public records · 1 Days on market
Built 1880 ↓ 15% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 bedroom, 2 bath home on double corner lot. Has newer furnace and water heater and many windows replaced . Has alley access and a one car garage and another storage building. Home does need TLC and is being sold in as-is condition.

Key facts

  • Garage
  • Built 1880

Property features AI

Exterior

  • Parking: Detached parking
  • Utilities: Public water; Public sewer
  • Home design: Single-family detached residence; One and one-half stories; Stone foundation
  • Construction: Stone foundation; Shingle roof
  • Exterior features: Shingle roof; Lot roughly 109 x 125

Interior

  • Kitchen: Other appliances
  • Bedrooms: One main-level bedroom
  • Bathrooms: Two full bathrooms; One main-level bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Window treatments; No fireplace; Partial basement
  • Laundry & utility: Laundry on main level

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 $55k.

Deal economics

  • At list price, monthly cash flow is $456 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $55k).

Location & tenants

  • Location reads 70/100 on livability (#362 in IA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F, employment D-.
  • Maquoketa Community School District (town): math 52% / reading 57% proficiency, ranked #270 of 289 in IA (top 93%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Maquoketa Community High School (math 63% / reading 68%, grade B, #204 of 336 statewide, top 61%, 498 students, 48% FRL) — zoned schools at 48% FRL track the district average.
  • Market conditions: 35 active listings in the ZIP; 20 units permitted in Jackson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $380 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Jackson 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 $15k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 3y 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 $32k; list at $55k implies a 69% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1880 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $55,000

Questions for the listing agent

  1. Built in 1880 — 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 B-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
1.93%
Cap rate
16.25%
Cash-on-cash
35.55%
DSCR
2.58
GRM
4.3

CMA / ARV

ARV (on-the-fly)
$160,375
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
510 Butternut St 0.35mi 3/2.0 1,295 (+1%) 6mo $120,000 $93 76
411 Butternut St 0.32mi 2/1.5 (-1) 1,279 (-0%) 13mo $179,000 $140 67
317 W Pleasant St 0.54mi 2/1.0 (-1) 1,279 (-0%) 1mo $155,000 $121 64
507 W Quarry St 0.53mi 3/2.0 1,234 (-4%) 9mo $151,500 $123 61
105 S Vermont St 0.67mi 3/1.0 1,298 (+1%) 3mo $139,900 $108 61
309 N Olive St 0.18mi 2/1.0 (-1) 1,200 (-6%) 17mo $15,000 $13 58
1010 Kathey Dr 0.36mi 3/1.0 1,150 (-10%) 8mo $165,000 $143 55
316 N Decker St 0.43mi 3/1.5 1,104 (-14%) 3mo $139,000 $126 52
306 S Otto St 0.44mi 3/1.5 1,394 (+9%) 15mo $138,000 $99 51
306 S Eliza St 0.44mi 3/1.0 1,120 (-13%) 7mo $140,000 $125 48
505 Shoreline Dr 0.55mi 3/2.5 1,385 (+8%) 17mo $235,000 $170 45
205 S Vermont St 0.72mi 3/1.5 1,128 (-12%) 17mo $185,000 $164 30

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
31.2%
Equity multiple
2.31×
Total profit
$20,161
Equity at exit
$8,201
10-year hold
IRR
38.4%
Equity multiple
4.57×
Total profit
$55,041
Equity at exit
$4,755

Cash invested: $15,400 (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 52060

Home prices YoY
-21.2%
Active inventory
35
Price-to-rent
4.3×

Monthly cashflow live

Estimated rent
$1,062 medium interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$72 /mo · $862/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$223
Net cashflow
$456

Break-even live

Break-even rent $485
Max offer price $55,000
Occupancy floor 52%

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
$13,750
Closing costs
$1,650
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 2 events

  1. 2026-06-07
    remarks 231-char remark
  2. 2026-06-07
    listed $55,000 Pending 1 DOM

ⓘ 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
$862 · $72/mo
Projected year-2 tax
$863 · $72/mo
Expected delta
+$1/yr ($0/mo · 0.1%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥103°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 2 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
$12,750
− Mortgage interest
−$3,081
− Property taxes
−$862
− Insurance
−$275
− Repairs & maintenance
−$1,020
− Management
−$1,020
− Depreciation
−$1,600
Taxable income
$4,892
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,174
After-tax cash flow
$4,300/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
Maquoketa Community School District
NCES district ID
1918510
Math proficiency
52% ▼ -9.00%
Reading proficiency
57% ▼ -5.00%
Median HH income
$39,880
Composite
45.54/100
National rank
#2602
State rank
#270 of 289 in IA

Livability — Maquoketa

Score
70/100
State rank
#362
US rank
#7540

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Maquoketa, IA
Population (ZIP)
8,139

Population outlook (Jackson County) Hauer SSP2

Today (2025)
18,736 people
By 2030
18,227 · -2.7%
By 2040
17,049 · -9.0%
By 2050
15,848 · -15.4%
By 2075
13,660 · -27.1%
By 2100
11,167 · -40.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 2% Black 2%
Common ancestry
Romanian 2% Slovak 2% Portuguese 2%
Foreign-born
1%
Languages at home
97% English-only · German/W. Germanic 1% Spanish 1%

Political lean MEDSL · Jackson

2024 margin
Solid R (+32.5) · D 33.1% · R 65.6% · Other 1.3%
2008→2024 swing
-56.9pp toward R · 2008: 24.4pp · 2024: -32.5pp
All cycles
2024: R+32.5 2020: R+26.1 2016: R+19.4 2012: D+16.8 2008: D+24.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -57.28%
Current HPI
213.2315
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

-14.7% since first listed
8 events — show timeline
  • 2026-06-06 Pending ECIMLS
  • 2026-06-04 Listed $55,000 ECIMLS
  • 2023-05-01 Sold (MLS) $32,500 ECIMLS
  • 2023-04-05 Pending ECIMLS
  • 2023-03-31 Listed $39,900 ECIMLS
  • 2023-02-09 Price Changed $50,000 ECIMLS
  • 2023-01-26 Price Changed $54,500 ECIMLS
  • 2023-01-11 Listed $64,500 ECIMLS

Property tax history

+13.3%/yr

Latest (2025): $862 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…