CashFlowRE
Sign in Sign up
607 Lincoln
B- Composite 65.52
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 +20.2/30.0
  • ARV discount +13.2/15.0
  • DSCR +6.4/10.0
  • Appreciation +6.4/10.0
  • Schools +5.5/10.0
  • 1% rule +5.3/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$69,900

607 Lincoln · Ackley, IA 50601
2 bd · 1.5 ba · 1,115 sqft · SingleFamily public records · 199 Days on market
Built 1900 0.52 ac lot $63/sqft · 13% below area Est $80k · 13% under

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

Listing remarks MLS

This is a 2 bedroom, 1 and a 1/2 bath home. Upstairs is 2 bedrooms and 1/2 bath. Downstairs has living room, kitchen, dining room, full bath. Most of the windows have been replaced, there is a newer one stall garage, nice deck off the home for enjoying the outdoors. Owner is selling As IS Owner would carry a contract if the buyer passes a credit check. $10,000.00 down, 10 year contract at 7% interest rate.

Key facts

  • Kitchen
  • Living room
  • Dining room

Tags

LIVING ROOMKITCHENDINING ROOMFULL BATHNEWER ONE STALL GARAGEDECK

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/1.5-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $88 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($723 rent vs $70k).
  • Recommended offer: $62k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 70/100 on livability (#377 in IA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Agwsr Community School District (rural): math 60% / reading 69% proficiency, ranked #198 of 289 in IA (top 68%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Agwsr Elementary School (math 62% / reading 57%, grade B-, #390 of 616 statewide, top 69%, 191 students, 38% FRL); Agwsr Middle School (math 57% / reading 72%, grade A-, #157 of 246 statewide, top 67%, 161 students, 41% FRL); Agwsr High School (math 67% / reading 77%, grade B+, #117 of 336 statewide, top 39%, 192 students, 35% FRL).
  • Market conditions: 29 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 6 units permitted in Hardin County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($483 loan paydown + $2k appreciation (2.8% 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 (2.8% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 199 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y ago; this cycle's ask has dropped $10k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $10k; list at $70k implies a 566% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $61,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 199 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 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?
  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
1.03%
Cap rate
7.80%
Cash-on-cash
5.40%
DSCR
1.24
GRM
8.1

CMA / ARV

ARV (median comp)
$80,004
List price
$69,900
Delta
-12.63%
Verdict
UNDERPRICED
Comps
15 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
908 Cerro Gordo 0.72mi 3/1.0 (+1) 1,136 (+2%) 11mo $78,850 $69 47
112 13th St 0.27mi 3/1.0 (+1) 996 (-11%) 23mo $45,000 $45 44
804 Blue Earth St 0.51mi 2/1.0 1,256 (+13%) 16mo $75,000 $60 40

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

2.83% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
12.1%
Equity multiple
1.69×
Total profit
$13,408
Equity at exit
$30,757
10-year hold
IRR
14.3%
Equity multiple
3.08×
Total profit
$40,687
Equity at exit
$46,883

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 50601

Home prices YoY
1.9%
Active inventory
29
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$723 medium interval (Pro) →
Mortgage (P&I)
$367
Tax est. 1.5%
$87 /mo · $1,048/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$152
Net cashflow
$88

Break-even live

Break-even rent $611
Max offer price $69,900
Occupancy floor 83%

Sensitivity live

Price -10% $136 -5% $112 +0% $88 +5% $64 +10% $40
Rent -10% $31 -5% $60 +0% $88 +5% $117 +10% $145
Rate -1.0pp $123 -0.5pp $106 base $88 +0.5pp $70 +1.0pp $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
$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.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
513 1st Ave Apt 7 Ackley, IA 2.0 1.0 720 $700 $0.97 45d 1 0.50mi
731 Park Ave Unit 731 1/2 Ackley, IA 1.0 1.0 800 $750 $0.94 45d 1 0.66mi

Listing history 23 events

  1. 2026-06-21
    days on market $69,900 Active 199 DOM
  2. 2026-06-21
    days on market $69,900 Active 198 DOM
  3. 2026-06-18
    days on market $69,900 Active 196 DOM
  4. 2026-06-17
    days on market $69,900 Active 195 DOM
  5. 2026-06-16
    days on market $69,900 Active 194 DOM
  6. 2026-06-15
    days on market $69,900 Active 193 DOM
  7. 2026-06-13
    days on market $69,900 Active 191 DOM
  8. 2026-06-12
    days on market $69,900 Active 190 DOM
  9. 2026-06-09
    days on market $69,900 Active 187 DOM
  10. 2026-06-08
    days on market $69,900 Active 186 DOM
  11. 2026-06-07
    days on market $69,900 Active 185 DOM
  12. 2026-06-07
    days on market $69,900 Active 184 DOM
  13. 2026-06-04
    days on market $69,900 Active 181 DOM
  14. 2026-06-02
    days on market $69,900 Active 180 DOM
  15. 2026-06-01
    days on market $69,900 Active 179 DOM
  16. 2026-05-31
    days on market $69,900 Active 178 DOM
  17. 2026-05-31
    days on market $69,900 Active 177 DOM
  18. 2026-05-01
    status Active 410-char remark
    Show marketing remark (410 chars)

    This is a 2 bedroom, 1 and a 1/2 bath home. Upstairs is 2 bedrooms and 1/2 bath. Downstairs has living room, kitchen, dining room, full bath. Most of the windows have been replaced, there is a newer one stall garage, nice deck off the home for enjoying the outdoors. Owner is selling As IS Owner would carry a contract if the buyer passes a credit check. $10,000.00 down, 10 year contract at 7% interest rate.

  19. 2026-05-01
    price $69,900 410-char remark
    Show marketing remark (410 chars)

    This is a 2 bedroom, 1 and a 1/2 bath home. Upstairs is 2 bedrooms and 1/2 bath. Downstairs has living room, kitchen, dining room, full bath. Most of the windows have been replaced, there is a newer one stall garage, nice deck off the home for enjoying the outdoors. Owner is selling As IS Owner would carry a contract if the buyer passes a credit check. $10,000.00 down, 10 year contract at 7% interest rate.

  20. 2025-11-04
    listed $79,900 Active 410-char remark
    Show marketing remark (410 chars)

    This is a 2 bedroom, 1 and a 1/2 bath home. Upstairs is 2 bedrooms and 1/2 bath. Downstairs has living room, kitchen, dining room, full bath. Most of the windows have been replaced, there is a newer one stall garage, nice deck off the home for enjoying the outdoors. Owner is selling As IS Owner would carry a contract if the buyer passes a credit check. $10,000.00 down, 10 year contract at 7% interest rate.

  21. 2019-05-01
    soldstatus $10,500
  22. 2019-04-30
    soldstatus $7,000 154-char remark
    Show marketing remark (154 chars)

    Great investment property. Just over half an acre lot. The house needs some TLC or removed to build the home of your dreams. Property is being sold as is.

  23. 2019-03-11
    listed $12,900 154-char remark
    Show marketing remark (154 chars)

    Great investment property. Just over half an acre lot. The house needs some TLC or removed to build the home of your dreams. Property is being sold as is.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 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
$8,675
− Mortgage interest
−$3,915
− Property taxes
−$1,048
− Insurance
−$350
− Repairs & maintenance
−$694
− Management
−$694
− Depreciation
−$2,033
Taxable loss
−$60
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$14
After-tax cash flow
$1,071/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
Agwsr Community School District
NCES district ID
1903060
Math proficiency
60% ▼ -9.00%
Reading proficiency
69% ▼ -1.00%
Median HH income
$51,863
Composite
54.95/100
National rank
#1304
State rank
#198 of 289 in IA

Livability — Ackley

Score
70/100
State rank
#377
US rank
#7968

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ackley, IA
Population (ZIP)
2,377

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 (90%)
Race & ethnicity
White 90% Hispanic / Latino 8% Two or more races 4%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Portuguese 4% Iranian 3% Slovak 2%
Foreign-born
5% · Canada, South Korea
Languages at home
93% English-only · Spanish 7%

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
▲ 2.83%
Current HPI
154.031
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

+441.9% since first listed
6 events — show timeline
  • 2026-05-01 Relisted IAR
  • 2026-05-01 Price Changed $69,900 IAR
  • 2025-11-04 Listed $79,900 IAR
  • 2019-05-01 Sold (Public Records) $10,500 Public Records
  • 2019-04-30 Sold (MLS) $7,000 IAR
  • 2019-03-11 Listed $12,900 IAR

Property tax history

-3.8%/yr

Latest (2025): $80 · -61.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…