CashFlowRE
Sign in Sign up
710 Pine St
F Composite 33.61
Why this score? — see what drove the F 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 +10.9/30.0
  • Schools +7.0/10.0
  • Livability +4.2/5.0
  • 1% rule +3.3/10.0
  • DSCR +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$149,000

710 Pine St · Decorah, IA 52101
2 bd · 1.0 ba · 843 sqft · SingleFamily public records · 1 Days on market
Built 1950 8,580 sqft lot Est $117k · 27% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This Decorah home has plenty of potential for someone ready to put their own touch on it. The hardwood floors add character and charm, and the layout offers 2 bedrooms plus a bonus room that would work well as an office, nursery, or flex space. With an unfinished basement and a location close to downtown Decorah, this property is a great opportunity for a buyer looking for value, potential, and the chance to make a home their own. The property is being sold as-is and priced at $149,000. Call today to view this home.

Key facts

  • Unfinished basement
  • Hardwood floors
  • 8,580 sq ft lot

Tags

HARDWOOD FLOORSUNFINISHED BASEMENTLOCATION CLOSE TO DOWNTOWN

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 $149k.

Deal economics

  • At list price, monthly cash flow is $-65 ($-775/yr) — negative.
  • To cash-flow at today's rent, offer at most $138k (7.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $123k (17.2% below list).
  • Recommended offer: $123k (17.2% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 3.4% in Decorah — 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 85/100 on livability (#16 in IA, #499 nationally) — a professional / high-income tenant draw. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Decorah Community School District (town): math 80% / reading 84% proficiency, ranked #21 of 289 in IA (top 7%) — strong family-tenant draw, lease renewals of 3-5y typical; only 18% free/reduced lunch — higher-income household profile.
  • Zoned schools: Decorah Middle School (math 77% / reading 83%, grade A+, #32 of 246 statewide, top 13%, 461 students, 26% FRL); Decorah High School (math 85% / reading 92%, grade A, #3 of 336 statewide, top 1%, 576 students, 22% FRL).
  • Market conditions: 75 active listings in the ZIP; 49 units permitted in Winneshiek County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Winneshiek County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $123,427 (17.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.83%
Cap rate
5.77%
Cash-on-cash
-1.86%
DSCR
0.92
GRM
10.1

CMA / ARV

ARV (on-the-fly)
$117,177
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
710 Pine St 0.00mi 2/2.0 843 (0%) 1mo $145,000 $172 96
201 St. Lawrence St 0.16mi 2/1.0 828 (-2%) 7mo $55,600 $67 83
614 Day St 0.09mi 2/1.0 768 (-9%) 2mo $95,000 $124 80
204 Day St 0.37mi 2/1.0 938 (+11%) 9mo $135,000 $144 56
309 Day St 0.27mi 3/1.0 (+1) 968 (+15%) 8mo $75,000 $77 51
602 Oak St 0.33mi 2/1.0 968 (+15%) 14mo $134,900 $139 48
714 South Ave Ave 0.65mi 1/1.0 (-1) 716 (-15%) 6mo $170,000 $237 35

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
-19.3%
Equity multiple
0.32×
Total profit
$-28,231
Equity at exit
$22,216
10-year hold
IRR
-12.0%
Equity multiple
0.29×
Total profit
$-29,776
Equity at exit
$12,883

Cash invested: $41,720 (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 52101

Home prices YoY
-26.7%
Active inventory
75
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,234 medium interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$196 /mo · $2,354/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$259
Net cashflow
$-65

Break-even live

Break-even rent $1,316
Max offer price $137,597
Occupancy floor

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
$37,250
Closing costs
$4,470
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. 2026-04-14
    status Pending
  2. 2026-04-13
    listed $149,000 Active

ⓘ 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
$2,354 · $196/mo
Projected year-2 tax
$2,354 · $196/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 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥100°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
$14,811
− Mortgage interest
−$8,346
− Property taxes
−$2,354
− Insurance
−$745
− Repairs & maintenance
−$1,185
− Management
−$1,185
− Depreciation
−$4,335
Taxable loss
−$3,338
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$801
After-tax cash flow
$27/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
Decorah Community School District
NCES district ID
1908730
Math proficiency
80% ▼ -4.00%
Reading proficiency
84% ▬ 0.00%
Median HH income
$54,304
Composite
69.72/100
National rank
#294
State rank
#21 of 289 in IA

Livability — Decorah

Score
85/100
State rank
#16
US rank
#499

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Decorah, IA
County
Winneshiek County · 12,706 people
City population
12,706
Metro
nan
Population (ZIP)
12,706
Household income
$73,484
Rent vs Own
29.5% rent · 70.5% own
Severe rent burden
207.0

Population outlook (Winneshiek County) Hauer SSP2

Today (2025)
20,379 people
By 2030
19,937 · -2.2%
By 2040
18,697 · -8.3%
By 2050
17,392 · -14.7%
By 2075
14,921 · -26.8%
By 2100
12,836 · -37.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 2% Hispanic / Latino 2%
Common ancestry
Portuguese 25% Iranian 1% Lithuanian 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 1% Other Asian/Pacific 1%

Political lean MEDSL · Winneshiek

2024 margin
Lean R (+9.3) · D 44.6% · R 53.9% · Other 1.5%
2008→2024 swing
-31.9pp toward R · 2008: 22.7pp · 2024: -9.3pp
All cycles
2024: R+9.3 2020: R+5.1 2016: R+0.8 2012: D+14.8 2008: D+22.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -69.20%
Current HPI
189.63
Rent YoY
Metro
nan
State GDP YoY
▲ 2.48%
F500 in state
4

Industry mix (Fortune 500 HQ in IA)

Industry F500 HQs Revenue

Price history

2 events — show timeline
  • 2026-04-14 Pending NEIRBR as distributed by MLS GRID
  • 2026-04-13 Listed $149,000 NEIRBR as distributed by MLS GRID

Property tax history

+4.2%/yr

Latest (2025): $2,354 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…