CashFlowRE
Sign in Sign up
318 N Main St Fourplex
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

$229,900

318 N Main St · Maquoketa, IA 52060
6 bd · 5.0 ba · 3,371 sqft · MultiFamily public records · 11 Days on market
Built 1865 5,110 sqft lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 4 units. confirmed

Listing remarks MLS

Excellent cash-flow opportunity in the heart of Maquoketa! This 4-plex at 318 N Main St. features 7 total bedrooms across 4 units (3BR/2BA, 2BR/1BA, 1BR/1BA, and Studio), offering a strong rental diversification and steady income. With over 3,300 square feet of finished living space, off-street parking, and a prime location near downtown amenities, this property is a turnkey addition to any portfolio.

Key facts

  • 4-plex
  • Off-street parking
  • Turnkey addition

Tags

CASH-FLOW OPPORTUNITY4-PLEXSTRONG RENTAL DIVERSIFICATIONOFF-STREET PARKINGTURNKEY ADDITION

Property features AI

Finance

  • Financial info: Existing units with market rents (examples): two 1-bed units at about $625–$650, one 2-bed unit at about $850, one 3-bed unit at about $650

Exterior

  • Parking: Off-street parking
  • Security: Fire escape
  • Home design: Residential income property; Quadplex; Two levels
  • Construction: Block and stone foundation
  • Exterior features: Shingle roof; Lot roughly 73 x 70; Zoned R

Interior

  • Kitchen: Refrigerator; Range; Dishwasher
  • Bedrooms: Multiple 1-bedroom units; One 2-bedroom unit; One 3-bedroom unit
  • Bathrooms: One-bath units and two-bath units (mix by unit type)
  • Heating & cooling: Forced air heating (natural gas); Window air conditioning units
  • Interior features: Fire escape; Full basement
  • Laundry & utility: Washer; Dryer

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 × 2-bed/?-bath units multifamily listed at $230k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive. Per door: $316/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $230k).

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 $2k of loan paydown is wiped out by about $7k 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 $64k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 2y 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 $182k; 26% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1865 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $229,900

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1865 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.50%
Cap rate
12.88%
Cash-on-cash
23.54%
DSCR
2.05
GRM
5.6

CMA / ARV

ARV (median comp)
$143,449
List price
$229,900
Delta
60.27%
Verdict
OVERPRICED
Comps
5 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
16.6%
Equity multiple
1.67×
Total profit
$43,157
Equity at exit
$34,279
10-year hold
IRR
25.2%
Equity multiple
3.19×
Total profit
$141,051
Equity at exit
$19,878

Cash invested: $64,372 (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
22.2×

Monthly cashflow live

Estimated rent
$3,450 medium interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$161 /mo · $1,934/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$724
Net cashflow
$1,263

Break-even live

Break-even rent $1,851
Max offer price $229,900
Occupancy floor 58%

Sensitivity live

Price -10% $1,393 -5% $1,328 +0% $1,263 +5% $1,198 +10% $1,133
Rent -10% $990 -5% $1,127 +0% $1,263 +5% $1,399 +10% $1,535
Rate -1.0pp $1,379 -0.5pp $1,321 base $1,263 +0.5pp $1,203 +1.0pp $1,143

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (4 units) $3,450

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
$57,475
Closing costs
$6,897
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 28 events

  1. 2026-06-21
    days on market $229,900 Active 11 DOM
  2. 2026-06-18
    days on market $229,900 Active 9 DOM
  3. 2026-06-17
    days on market $229,900 Active 8 DOM
  4. 2026-06-16
    days on market $229,900 Active 7 DOM
  5. 2026-06-15
    days on market $229,900 Active 6 DOM
  6. 2026-06-13
    days on market $229,900 Active 4 DOM
  7. 2026-06-12
    days on market $229,900 Active 3 DOM
  8. 2026-06-09
    days on marketlisting id $229,900 Active 1 DOM
  9. 2026-06-08
    days on market $229,900 Active 124 DOM
  10. 2026-06-07
    days on market $229,900 Active 123 DOM
  11. 2026-06-05
    days on market $229,900 Active 121 DOM
  12. 2026-06-04
    days on market $229,900 Active 119 DOM
  13. 2026-06-02
    days on market $229,900 Active 118 DOM
  14. 2026-06-01
    days on market $229,900 Active 117 DOM
  15. 2026-05-31
    days on market $229,900 Active 116 DOM
  16. 2026-05-31
    days on market $229,900 Active 115 DOM
  17. 2026-02-04
    listed $229,900 Active 404-char remark
    Show marketing remark (404 chars)

    Excellent cash-flow opportunity in the heart of Maquoketa! This 4-plex at 318 N Main St. features 7 total bedrooms across 4 units (3BR/2BA, 2BR/1BA, 1BR/1BA, and Studio), offering a strong rental diversification and steady income. With over 3,300 square feet of finished living space, off-street parking, and a prime location near downtown amenities, this property is a turnkey addition to any portfolio.

  18. 2026-02-03
    historical
  19. 2026-01-08
    status Active
  20. 2026-01-06
    historical
  21. 2026-01-05
    historical
  22. 2025-10-28
    price
  23. 2025-10-13
    price
  24. 2025-10-01
    listed Active
  25. 2024-09-16
    soldstatus $182,500
  26. 2024-09-11
    soldstatus $182,500 Closed
  27. 2024-08-07
    status Pending
  28. 2024-07-22
    listed $189,900 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
$1,934 · $161/mo
Projected year-2 tax
$2,772 · $231/mo
Expected delta
+$838/yr (+$70/mo · 43.3%)

ⓘ 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
$41,400
− Mortgage interest
−$12,878
− Property taxes
−$1,934
− Insurance
−$1,150
− Repairs & maintenance
−$3,312
− Management
−$3,312
− Depreciation
−$6,688
Taxable income
$12,127
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,910
After-tax cash flow
$12,245/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

+21.1% since first listed
15 events — show timeline
  • 2026-06-08 Listed $229,900 ECIMLS
  • 2026-05-23 Listing Removed MRED as Distributed by MLS Grid
  • 2026-05-22 Relisted MRED as Distributed by MLS Grid
  • 2026-02-04 Listed $229,900 MRED as Distributed by MLS Grid
  • 2026-02-03 Listing Removed MRED as Distributed by MLS Grid
  • 2026-01-08 Relisted MRED as Distributed by MLS Grid
  • 2026-01-06 Listing Removed RMLSA as Distributed by MLS Grid
  • 2026-01-05 Listing Removed MRED as Distributed by MLS Grid
  • 2025-10-28 Price Changed RMLSA as Distributed by MLS Grid
  • 2025-10-13 Price Changed RMLSA as Distributed by MLS Grid
  • 2025-10-01 Listed RMLSA as Distributed by MLS Grid
  • 2024-09-16 Sold (Public Records) $182,500 Public Records
  • 2024-09-11 Sold (MLS) $182,500 ECIMLS
  • 2024-08-07 Pending ECIMLS
  • 2024-07-22 Listed $189,900 ECIMLS

Property tax history

-1.3%/yr

Latest (2025): $1,934 · +15.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…