CashFlowRE
Sign in Sign up
309 E Lowe Ave
B+ Composite 76.41
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 +29.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.2/10.0
  • Schools +5.3/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,000

309 E Lowe Ave · Fairfield, IA 52556
4 bd · 2.0 ba · 1,672 sqft · SingleFamily public records · 213 Days on market
Built 1900 10,019 sqft lot $59/sqft · 41% below area Est $166k · 41% under

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

Listing remarks MLS

Great Investment Property - Come see this 4-bedroom home featuring an additional non-conforming room which could be used for an office, playroom, or guest space. This property offers 2 full bathrooms, with the laundry hook-ups located on the first floor. All appliances stay with the property, including the refrigerator, dishwasher, range/oven, washer & dryer. Also features a newer furnace, hot water heater, and central air unit for year-round comfort and peace of mind. Whether you’re looking for a solid investment opportunity or a place to make your own, this home has great potential. With plenty of space, you can move right in or customize it to your style.

Key facts

  • Newer furnace
  • Non-conforming room
  • First floor laundry

Tags

INVESTMENT PROPERTYNON-CONFORMING ROOMFIRST FLOOR LAUNDRYNEWER FURNACEHOT WATER HEATERCENTRAL AIR UNIT

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/2.0-bath single-family listed at $99k.

Deal economics

  • At list price, monthly cash flow is $339 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $99k).
  • Recommended offer: $87k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.4% 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.
  • 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 $684 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 213 days — a 12% lower offer ($87k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 9y ago; this cycle's ask has dropped $21k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $85k; 16% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $87,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 213 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 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
1.32%
Cap rate
10.40%
Cash-on-cash
14.67%
DSCR
1.65
GRM
6.3

CMA / ARV

ARV (median comp)
$166,500
List price
$99,000
Delta
-40.54%
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
407 E Lowe Ave 0.07mi 3/2.0 (-1) 1,648 (-1%) 0mo $163,000 $99 89
309 E Kirkwood Ave 0.06mi 3/2.0 (-1) 1,788 (+7%) 8mo $187,000 $105 74
303 & 305 W Kirkwood Ave 0.43mi 3/2.0 (-1) 1,632 (-2%) 2mo $129,000 $79 70
603 N Court St 0.19mi 3/2.0 (-1) 1,897 (+14%) 1mo $187,000 $99 63
504 N Main St 0.28mi 3/1.0 (-1) 1,491 (-11%) 0mo $60,000 $40 60
106 Forest Dr 0.41mi 3/2.0 (-1) 1,584 (-5%) 9mo $160,000 $101 60
903 E Burlington Ave 0.52mi 4/3.0 1,802 (+8%) 3mo $231,500 $128 56
509 E Adams Ave 0.52mi 4/1.0 1,517 (-9%) 2mo $118,000 $78 55
405 W Adams Ave 0.72mi 3/1.5 (-1) 1,716 (+3%) 1mo $177,500 $103 54
306 W Hempstead 0.49mi 3/2.0 (-1) 1,790 (+7%) 9mo $185,000 $103 53
302 W Stone Ave 0.43mi 3/2.0 (-1) 1,423 (-15%) 7mo $170,000 $119 44
103 W Washington Ave 0.53mi 3/2.5 (-1) 1,474 (-12%) 6mo $182,500 $124 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
5.2%
Equity multiple
1.20×
Total profit
$5,561
Equity at exit
$14,761
10-year hold
IRR
14.6%
Equity multiple
2.18×
Total profit
$32,732
Equity at exit
$8,560

Cash invested: $27,720 (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
6.3×

Monthly cashflow live

Estimated rent
$1,308 medium interval (Pro) →
Mortgage (P&I)
$519
Tax from tax record
$134 /mo · $1,608/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$275
Net cashflow
$339

Break-even live

Break-even rent $879
Max offer price $99,000
Occupancy floor 69%

Sensitivity live

Price -10% $395 -5% $367 +0% $339 +5% $311 +10% $283
Rent -10% $235 -5% $287 +0% $339 +5% $390 +10% $442
Rate -1.0pp $389 -0.5pp $364 base $339 +0.5pp $313 +1.0pp $287

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
$24,750
Closing costs
$2,970
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 32 events

  1. 2026-06-21
    days on market $99,000 Active 213 DOM
  2. 2026-06-18
    days on market $99,000 Active 211 DOM
  3. 2026-06-17
    days on market $99,000 Active 210 DOM
  4. 2026-06-16
    days on market $99,000 Active 209 DOM
  5. 2026-06-15
    days on market $99,000 Active 208 DOM
  6. 2026-06-13
    days on market $99,000 Active 206 DOM
  7. 2026-06-12
    days on market $99,000 Active 205 DOM
  8. 2026-06-09
    days on market $99,000 Active 202 DOM
  9. 2026-06-08
    days on market $99,000 Active 201 DOM
  10. 2026-06-07
    days on market $99,000 Active 200 DOM
  11. 2026-06-07
    days on market $99,000 Active 199 DOM
  12. 2026-06-04
    days on market $99,000 Active 196 DOM
  13. 2026-06-02
    days on market $99,000 Active 195 DOM
  14. 2026-06-01
    days on market $99,000 Active 194 DOM
  15. 2026-05-31
    days on market $99,000 Active 193 DOM
  16. 2026-05-31
    days on market $99,000 Active 192 DOM
  17. 2026-05-20
    status Active 678-char remark
    Show marketing remark (678 chars)

    Great Investment Property - Come see this 4-bedroom home featuring an additional non-conforming room which could be used for an office, playroom, or guest space. This property offers 2 full bathrooms, with the laundry hook-ups located on the first floor. All appliances stay with the property, including the refrigerator, dishwasher, range/oven, washer & dryer. Also features a newer furnace, hot water heater, and central air unit for year-round comfort and peace of mind. Whether you’re looking for a solid investment opportunity or a place to make your own, this home has great potential. With plenty of space, you can move right in or customize it to your style.

  18. 2026-04-28
    price $99,000 678-char remark
    Show marketing remark (678 chars)

    Great Investment Property - Come see this 4-bedroom home featuring an additional non-conforming room which could be used for an office, playroom, or guest space. This property offers 2 full bathrooms, with the laundry hook-ups located on the first floor. All appliances stay with the property, including the refrigerator, dishwasher, range/oven, washer & dryer. Also features a newer furnace, hot water heater, and central air unit for year-round comfort and peace of mind. Whether you’re looking for a solid investment opportunity or a place to make your own, this home has great potential. With plenty of space, you can move right in or customize it to your style.

  19. 2026-02-12
    price $103,500 678-char remark
    Show marketing remark (678 chars)

    Great Investment Property - Come see this 4-bedroom home featuring an additional non-conforming room which could be used for an office, playroom, or guest space. This property offers 2 full bathrooms, with the laundry hook-ups located on the first floor. All appliances stay with the property, including the refrigerator, dishwasher, range/oven, washer & dryer. Also features a newer furnace, hot water heater, and central air unit for year-round comfort and peace of mind. Whether you’re looking for a solid investment opportunity or a place to make your own, this home has great potential. With plenty of space, you can move right in or customize it to your style.

  20. 2026-01-23
    price $115,000 678-char remark
    Show marketing remark (678 chars)

    Great Investment Property - Come see this 4-bedroom home featuring an additional non-conforming room which could be used for an office, playroom, or guest space. This property offers 2 full bathrooms, with the laundry hook-ups located on the first floor. All appliances stay with the property, including the refrigerator, dishwasher, range/oven, washer & dryer. Also features a newer furnace, hot water heater, and central air unit for year-round comfort and peace of mind. Whether you’re looking for a solid investment opportunity or a place to make your own, this home has great potential. With plenty of space, you can move right in or customize it to your style.

  21. 2025-11-13
    listed $120,000 Active 678-char remark
    Show marketing remark (678 chars)

    Great Investment Property - Come see this 4-bedroom home featuring an additional non-conforming room which could be used for an office, playroom, or guest space. This property offers 2 full bathrooms, with the laundry hook-ups located on the first floor. All appliances stay with the property, including the refrigerator, dishwasher, range/oven, washer & dryer. Also features a newer furnace, hot water heater, and central air unit for year-round comfort and peace of mind. Whether you’re looking for a solid investment opportunity or a place to make your own, this home has great potential. With plenty of space, you can move right in or customize it to your style.

  22. 2023-09-15
    soldstatus $85,000 Closed 464-char remark
    Show marketing remark (464 chars)

    This property has 4 bedrooms and 2 Bathrooms (one full and one 3/4 bath. ) Lots of space to accommodate a large family, or for use as an investment opportunity as a rental property. Current tenant (Optimae) may or may not be interested in staying, depending on the timing of the sale. Close to schools and not far from the square. The furnace, AC, hot water heater, and electric have all been updated. Most of the windows have been replaced with insulated windows.

  23. 2023-09-15
    soldstatus $85,000
    Show marketing remark (464 chars)

    This property has 4 bedrooms and 2 Bathrooms (one full and one 3/4 bath. ) Lots of space to accommodate a large family, or for use as an investment opportunity as a rental property. Current tenant (Optimae) may or may not be interested in staying, depending on the timing of the sale. Close to schools and not far from the square. The furnace, AC, hot water heater, and electric have all been updated. Most of the windows have been replaced with insulated windows.

  24. 2023-09-10
    status Pending 464-char remark
    Show marketing remark (464 chars)

    This property has 4 bedrooms and 2 Bathrooms (one full and one 3/4 bath. ) Lots of space to accommodate a large family, or for use as an investment opportunity as a rental property. Current tenant (Optimae) may or may not be interested in staying, depending on the timing of the sale. Close to schools and not far from the square. The furnace, AC, hot water heater, and electric have all been updated. Most of the windows have been replaced with insulated windows.

  25. 2023-08-28
    historical Active Under Contract 464-char remark
    Show marketing remark (464 chars)

    This property has 4 bedrooms and 2 Bathrooms (one full and one 3/4 bath. ) Lots of space to accommodate a large family, or for use as an investment opportunity as a rental property. Current tenant (Optimae) may or may not be interested in staying, depending on the timing of the sale. Close to schools and not far from the square. The furnace, AC, hot water heater, and electric have all been updated. Most of the windows have been replaced with insulated windows.

  26. 2023-08-26
    status Active 464-char remark
    Show marketing remark (464 chars)

    This property has 4 bedrooms and 2 Bathrooms (one full and one 3/4 bath. ) Lots of space to accommodate a large family, or for use as an investment opportunity as a rental property. Current tenant (Optimae) may or may not be interested in staying, depending on the timing of the sale. Close to schools and not far from the square. The furnace, AC, hot water heater, and electric have all been updated. Most of the windows have been replaced with insulated windows.

  27. 2023-08-08
    historical 464-char remark
    Show marketing remark (464 chars)

    This property has 4 bedrooms and 2 Bathrooms (one full and one 3/4 bath. ) Lots of space to accommodate a large family, or for use as an investment opportunity as a rental property. Current tenant (Optimae) may or may not be interested in staying, depending on the timing of the sale. Close to schools and not far from the square. The furnace, AC, hot water heater, and electric have all been updated. Most of the windows have been replaced with insulated windows.

  28. 2023-07-29
    price $89,000 464-char remark
    Show marketing remark (464 chars)

    This property has 4 bedrooms and 2 Bathrooms (one full and one 3/4 bath. ) Lots of space to accommodate a large family, or for use as an investment opportunity as a rental property. Current tenant (Optimae) may or may not be interested in staying, depending on the timing of the sale. Close to schools and not far from the square. The furnace, AC, hot water heater, and electric have all been updated. Most of the windows have been replaced with insulated windows.

  29. 2023-06-21
    price $95,000 464-char remark
    Show marketing remark (464 chars)

    This property has 4 bedrooms and 2 Bathrooms (one full and one 3/4 bath. ) Lots of space to accommodate a large family, or for use as an investment opportunity as a rental property. Current tenant (Optimae) may or may not be interested in staying, depending on the timing of the sale. Close to schools and not far from the square. The furnace, AC, hot water heater, and electric have all been updated. Most of the windows have been replaced with insulated windows.

  30. 2023-06-06
    listed $99,000 Active 464-char remark
    Show marketing remark (464 chars)

    This property has 4 bedrooms and 2 Bathrooms (one full and one 3/4 bath. ) Lots of space to accommodate a large family, or for use as an investment opportunity as a rental property. Current tenant (Optimae) may or may not be interested in staying, depending on the timing of the sale. Close to schools and not far from the square. The furnace, AC, hot water heater, and electric have all been updated. Most of the windows have been replaced with insulated windows.

  31. 2017-12-05
    soldstatus $35,000
  32. 2017-08-23
    listed $45,000

ⓘ 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
$1,608 · $134/mo
Projected year-2 tax
$1,608 · $134/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 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
$15,694
− Mortgage interest
−$5,546
− Property taxes
−$1,608
− Insurance
−$495
− Repairs & maintenance
−$1,256
− Management
−$1,256
− Depreciation
−$2,880
Taxable income
$2,654
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$637
After-tax cash flow
$3,428/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

+120.0% since first listed
16 events — show timeline
  • 2026-05-20 Relisted IAR
  • 2026-04-28 Price Changed $99,000 IAR
  • 2026-02-12 Price Changed $103,500 IAR
  • 2026-01-23 Price Changed $115,000 IAR
  • 2025-11-13 Listed $120,000 IAR
  • 2023-09-15 Sold (Public Records) $85,000 Public Records
  • 2023-09-15 Sold (MLS) $85,000 IAR
  • 2023-09-10 Pending IAR
  • 2023-08-28 Contingent IAR
  • 2023-08-26 Relisted IAR
  • 2023-08-08 Delisted IAR
  • 2023-07-29 Price Changed $89,000 IAR
  • 2023-06-21 Price Changed $95,000 IAR
  • 2023-06-06 Listed $99,000 IAR
  • 2017-12-05 Sold (MLS) $35,000 IAR
  • 2017-08-23 Listed $45,000 IAR

Property tax history

+4.5%/yr

Latest (2025): $1,608 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…