CashFlowRE
Sign in Sign up
208 Orange Dr
B+ Composite 75.36
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
  • DSCR +10.0/10.0
  • 1% rule +9.1/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.4/10.0
  • Schools +5.3/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$69,900

208 Orange Dr · New Providence, IA 50206
2 bd · 1.0 ba · 1,160 sqft · SingleFamily public records · 30 Days on market
Built 1918 0.35 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this charming 3-bedroom, 1-bath home nestled in the quiet community of New Providence. From the moment you arrive, you’ll appreciate the small-town setting, spacious lot, and incredible 3-stall garage that offers plenty of room for vehicles, hobbies, and storage. Inside, the home features a traditional layout with a formal dining room and a comfortable living room—perfect for gatherings, holidays, or everyday living. A bright sunroom provides a cozy spot to relax with your morning coffee or unwind at the end of the day while enjoying views of the yard. Convenience is key with the main-level laundry room, which also offers abundant storage to help keep everything organized. Step outside to the expansive backyard, where there is ample space for play, gardening, entertaining, or simply enjoying the outdoors. If you’ve been looking for a well-cared-for home with character, functional space, and a great lot in a welcoming small town, this New Providence property is one you won’t want to miss!

Key facts

  • 3 stall garage
  • Formal dining room
  • Expansive backyard

Tags

3 STALL GARAGEFORMAL DINING ROOMCOMFORTABLE LIVING ROOMBRIGHT SUNROOMMAIN LEVEL LAUNDRY ROOMEXPANSIVE BACKYARD

Property features AI

Exterior

  • Parking: Detached carport with 3 carport spaces
  • Utilities: Public water; Public sewer; Electric water heater
  • Home design: Single-family residence; Single-story
  • Construction: Vinyl siding; Shingle roof; Built on traditional foundation (basement present)
  • Exterior features: Concrete road access

Interior

  • Kitchen: Microwave, Free-Standing Range, Refrigerator, Dishwasher not listed
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Dryer, Washer, Microwave, Free-Standing Range, Refrigerator, Electric water heater; Basement with interior entry, block construction and sump pump; No fireplace
  • Laundry & utility: Dedicated laundry room; Dryer and Washer included

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/1.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $359 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($987 rent vs $70k).
  • Recommended offer: $69k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 60/100 on livability (#819 in IA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing B+; Watch: amenities F, commute F, health & safety D-.
  • Eldora-New Providence Community School District (rural): math 60% / reading 66% proficiency, ranked #217 of 289 in IA (top 75%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: South Hardin High School (math 57% / reading 72%, grade B-, #211 of 336 statewide, top 70%, 242 students, 43% FRL) — zoned schools at 43% FRL track the district average.
  • Market conditions: 3 active listings in the ZIP; 6 units permitted in Hardin County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $1k of equity ($483 loan paydown + $548 appreciation (0.8% local appreciation)).
  • Hardin County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (0.8% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($69k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $10k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1918 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $68,851 (1.5% below list)

Questions for the listing agent

  1. Built in 1918 — 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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.41%
Cap rate
12.46%
Cash-on-cash
22.04%
DSCR
1.98
GRM
5.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

0.78% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
23.7%
Equity multiple
2.20×
Total profit
$23,446
Equity at exit
$23,082
10-year hold
IRR
26.8%
Equity multiple
4.17×
Total profit
$62,034
Equity at exit
$30,079

Cash invested: $19,572 (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 50206

Home prices YoY
0.7%
Active inventory
3
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$987 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$25 /mo · $296/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$207
Net cashflow
$359

Break-even live

Break-even rent $532
Max offer price $69,900
Occupancy floor 59%

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
$17,475
Closing costs
$2,097
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 17 events

  1. 2026-06-18
    days on market $69,900 Active 30 DOM
  2. 2026-06-17
    days on market $69,900 Active 29 DOM
  3. 2026-06-16
    days on market $69,900 Active 28 DOM
  4. 2026-06-15
    days on market $69,900 Active 27 DOM
  5. 2026-06-13
    days on market $69,900 Active 25 DOM
  6. 2026-06-12
    days on market $69,900 Active 24 DOM
  7. 2026-06-09
    days on market $69,900 Active 21 DOM
  8. 2026-06-08
    days on market $69,900 Active 20 DOM
  9. 2026-06-07
    days on market $69,900 Active 19 DOM
  10. 2026-06-07
    pricedays on market $69,900 Active 18 DOM
  11. 2026-06-04
    days on market $79,900 Active 15 DOM
  12. 2026-06-02
    days on market $79,900 Active 14 DOM
  13. 2026-06-01
    days on market $79,900 Active 13 DOM
  14. 2026-05-31
    days on market $79,900 Active 12 DOM
  15. 2026-05-31
    days on market $79,900 Active 11 DOM
  16. 2026-05-19
    listed $79,900 Active
    Show marketing remark (1037 chars)

    Welcome to this charming 3-bedroom, 1-bath home nestled in the quiet community of New Providence. From the moment you arrive, you’ll appreciate the small-town setting, spacious lot, and incredible 3-stall garage that offers plenty of room for vehicles, hobbies, and storage. Inside, the home features a traditional layout with a formal dining room and a comfortable living room—perfect for gatherings, holidays, or everyday living. A bright sunroom provides a cozy spot to relax with your morning coffee or unwind at the end of the day while enjoying views of the yard. Convenience is key with the main-level laundry room, which also offers abundant storage to help keep everything organized. Step outside to the expansive backyard, where there is ample space for play, gardening, entertaining, or simply enjoying the outdoors. If you’ve been looking for a well-cared-for home with character, functional space, and a great lot in a welcoming small town, this New Providence property is one you won’t want to miss!

  17. 2026-05-19
    listed $79,900 Active 1037-char remark
    Show marketing remark (1037 chars)

    Welcome to this charming 3-bedroom, 1-bath home nestled in the quiet community of New Providence. From the moment you arrive, you’ll appreciate the small-town setting, spacious lot, and incredible 3-stall garage that offers plenty of room for vehicles, hobbies, and storage. Inside, the home features a traditional layout with a formal dining room and a comfortable living room—perfect for gatherings, holidays, or everyday living. A bright sunroom provides a cozy spot to relax with your morning coffee or unwind at the end of the day while enjoying views of the yard. Convenience is key with the main-level laundry room, which also offers abundant storage to help keep everything organized. Step outside to the expansive backyard, where there is ample space for play, gardening, entertaining, or simply enjoying the outdoors. If you’ve been looking for a well-cared-for home with character, functional space, and a great lot in a welcoming small town, this New Providence property is one you won’t want to miss!

ⓘ 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
$296 · $25/mo
Projected year-2 tax
$697 · $58/mo
Expected delta
+$401/yr (+$33/mo · 135.4%)

ⓘ 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 2/10 Low 7 d/yr ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$11,846
− Mortgage interest
−$3,915
− Property taxes
−$296
− Insurance
−$350
− Repairs & maintenance
−$948
− Management
−$948
− Depreciation
−$2,033
Taxable income
$3,356
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$805
After-tax cash flow
$3,508/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
Eldora-New Providence Community School District
NCES district ID
1910690
Math proficiency
60% ▬ 0.00%
Reading proficiency
66% ▲ 1.00%
Median HH income
$48,655
Composite
53.42/100
National rank
#1470
State rank
#217 of 289 in IA

Livability — New Providence

Score
60/100
State rank
#819
US rank
#18852

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
New Providence, IA
Population (ZIP)
460

Population outlook (Hardin County) Hauer SSP2

Today (2025)
17,474 people
By 2030
17,369 · -0.6%
By 2040
17,018 · -2.6%
By 2050
16,454 · -5.8%
By 2075
14,665 · -16.1%
By 2100
12,404 · -29.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Two or more races 2%
Common ancestry
Portuguese 23% Serbian 8% Lithuanian 1%
Foreign-born
1%
Languages at home
99% English-only · Tagalog/Filipino 1%

Political lean MEDSL · Hardin

2024 margin
Solid R (+38.4) · D 30.3% · R 68.7% · Other 1.1%
2008→2024 swing
-39.3pp toward R · 2008: 0.9pp · 2024: -38.4pp
All cycles
2024: R+38.4 2020: R+32.0 2016: R+29.2 2012: R+7.1 2008: D+0.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.78%
Current HPI
116.7217
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

+0.0% since first listed
2 events — show timeline
  • 2026-05-19 Listed $79,900 IAR
  • 2026-05-19 Listed $79,900 NEIRBR as distributed by MLS GRID

Property tax history

-1.3%/yr

Latest (2025): $296 · -24.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…