CashFlowRE
Sign in Sign up
707 E 6th St
C- Composite 54.72
Why this score? — see what drove the C- 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 +18.4/30.0
  • ARV discount +6.3/15.0
  • Appreciation +6.2/10.0
  • DSCR +5.8/10.0
  • Schools +5.5/10.0
  • 1% rule +4.1/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$95,500

707 E 6th St · Wellsburg, IA 50680
2 bd · 1.0 ba · 868 sqft · SingleFamily public records · 163 Days on market
Built 1920 6,500 sqft lot $110/sqft · at area comps Est $93k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 707 E 6th St, a charming updated 3-bedroom, 1-bath home that's ready for you to move right in! This home features a freshly remodeled interior with modern finishes throughout. The bright and inviting kitchen is equipped with brand-new appliances, making cooking a breeze. Enjoy outdoor living with a newly built deck off the front, perfect for relaxing or entertaining guests. The home also includes a convenient 1-stall detached garage for extra storage or parking. With its recent updates and charming character, this home offers comfort and style in a fantastic location. Don't miss out – schedule your showing today!

Key facts

  • Remodeled interior
  • Bright kitchen
  • New appliances

Tags

REMODELED INTERIORBRIGHT KITCHENNEW APPLIANCESNEWLY BUILT DECKDETACHED GARAGEFANTASTIC LOCATION

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 $96k.

Deal economics

  • At list price, monthly cash flow is $89 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $86k (9.4% below list).
  • Recommended offer: $84k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 70/100 on livability (#359 in IA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools A; Watch: employment D+, amenities F, commute 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.
  • Market conditions: 19 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 14 units permitted in Grundy County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($660 loan paydown + $2k appreciation (2.4% local appreciation)).
  • At projected returns (2.4% appreciation + 3.0% rent growth), your $27k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 163 days — a 12% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 11y ago; this cycle's ask has dropped $14k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $75k; 27% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $84,040 (12.0% below list)

Questions for the listing agent

  1. It's been on market 163 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 1920 — 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
0.91%
Cap rate
7.41%
Cash-on-cash
3.99%
DSCR
1.18
GRM
9.2

CMA / ARV

ARV (median comp)
$93,044
List price
$95,500
Delta
2.64%
Verdict
FAIR
Comps
15 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
804 S Jefferson St 0.24mi 2/2.0 896 (+3%) 3mo $153,500 $171 77
201 W 4th St 0.38mi 2/1.0 838 (-4%) 8mo $115,500 $138 70
209 W 4th St 0.36mi 2/1.0 840 (-3%) 16mo $42,500 $51 64
115 W 4th St 0.54mi 2/2.0 864 (-0%) 12mo $173,600 $201 60

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

Projected returns pro-forma

2.38% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
9.5%
Equity multiple
1.53×
Total profit
$14,057
Equity at exit
$39,661
10-year hold
IRR
12.3%
Equity multiple
2.72×
Total profit
$46,016
Equity at exit
$58,686

Cash invested: $26,740 (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 50680

Home prices YoY
1.4%
Active inventory
19
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$865 medium interval (Pro) →
Mortgage (P&I)
$501
Tax from tax record
$54 /mo · $646/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$182
Net cashflow
$89

Break-even live

Break-even rent $752
Max offer price $95,500
Occupancy floor 85%

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
$23,875
Closing costs
$2,865
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
201 2nd St Wellsburg, IA 2.0 1.0 878 $865 $0.99 43d 1 0.45mi

Listing history 26 events

  1. 2026-06-18
    days on market $95,500 Active 163 DOM
  2. 2026-06-17
    days on market $95,500 Active 162 DOM
  3. 2026-06-17
    status $95,500 Active 161 DOM
  4. 2026-06-03
    status $95,500 Pending 161 DOM
  5. 2026-06-02
    days on market $95,500 Active 161 DOM
  6. 2026-06-01
    days on market $95,500 Active 160 DOM
  7. 2026-05-31
    days on market $95,500 Active 159 DOM
  8. 2026-05-31
    days on market $95,500 Active 158 DOM
  9. 2026-05-08
    price $95,500 637-char remark
    Show marketing remark (637 chars)

    Welcome to 707 E 6th St, a charming updated 3-bedroom, 1-bath home that's ready for you to move right in! This home features a freshly remodeled interior with modern finishes throughout. The bright and inviting kitchen is equipped with brand-new appliances, making cooking a breeze. Enjoy outdoor living with a newly built deck off the front, perfect for relaxing or entertaining guests. The home also includes a convenient 1-stall detached garage for extra storage or parking. With its recent updates and charming character, this home offers comfort and style in a fantastic location. Don't miss out – schedule your showing today!

  10. 2026-05-08
    price $95,500 637-char remark
    Show marketing remark (637 chars)

    Welcome to 707 E 6th St, a charming updated 3-bedroom, 1-bath home that's ready for you to move right in! This home features a freshly remodeled interior with modern finishes throughout. The bright and inviting kitchen is equipped with brand-new appliances, making cooking a breeze. Enjoy outdoor living with a newly built deck off the front, perfect for relaxing or entertaining guests. The home also includes a convenient 1-stall detached garage for extra storage or parking. With its recent updates and charming character, this home offers comfort and style in a fantastic location. Don't miss out – schedule your showing today!

  11. 2026-04-15
    price $100,500 637-char remark
    Show marketing remark (637 chars)

    Welcome to 707 E 6th St, a charming updated 3-bedroom, 1-bath home that's ready for you to move right in! This home features a freshly remodeled interior with modern finishes throughout. The bright and inviting kitchen is equipped with brand-new appliances, making cooking a breeze. Enjoy outdoor living with a newly built deck off the front, perfect for relaxing or entertaining guests. The home also includes a convenient 1-stall detached garage for extra storage or parking. With its recent updates and charming character, this home offers comfort and style in a fantastic location. Don't miss out – schedule your showing today!

  12. 2026-04-15
    price $100,500 637-char remark
    Show marketing remark (637 chars)

    Welcome to 707 E 6th St, a charming updated 3-bedroom, 1-bath home that's ready for you to move right in! This home features a freshly remodeled interior with modern finishes throughout. The bright and inviting kitchen is equipped with brand-new appliances, making cooking a breeze. Enjoy outdoor living with a newly built deck off the front, perfect for relaxing or entertaining guests. The home also includes a convenient 1-stall detached garage for extra storage or parking. With its recent updates and charming character, this home offers comfort and style in a fantastic location. Don't miss out – schedule your showing today!

  13. 2026-01-26
    status Active 637-char remark
    Show marketing remark (637 chars)

    Welcome to 707 E 6th St, a charming updated 3-bedroom, 1-bath home that's ready for you to move right in! This home features a freshly remodeled interior with modern finishes throughout. The bright and inviting kitchen is equipped with brand-new appliances, making cooking a breeze. Enjoy outdoor living with a newly built deck off the front, perfect for relaxing or entertaining guests. The home also includes a convenient 1-stall detached garage for extra storage or parking. With its recent updates and charming character, this home offers comfort and style in a fantastic location. Don't miss out – schedule your showing today!

  14. 2026-01-26
    status Active 637-char remark
    Show marketing remark (637 chars)

    Welcome to 707 E 6th St, a charming updated 3-bedroom, 1-bath home that's ready for you to move right in! This home features a freshly remodeled interior with modern finishes throughout. The bright and inviting kitchen is equipped with brand-new appliances, making cooking a breeze. Enjoy outdoor living with a newly built deck off the front, perfect for relaxing or entertaining guests. The home also includes a convenient 1-stall detached garage for extra storage or parking. With its recent updates and charming character, this home offers comfort and style in a fantastic location. Don't miss out – schedule your showing today!

  15. 2026-01-26
    historical Active Under Contract 637-char remark
    Show marketing remark (637 chars)

    Welcome to 707 E 6th St, a charming updated 3-bedroom, 1-bath home that's ready for you to move right in! This home features a freshly remodeled interior with modern finishes throughout. The bright and inviting kitchen is equipped with brand-new appliances, making cooking a breeze. Enjoy outdoor living with a newly built deck off the front, perfect for relaxing or entertaining guests. The home also includes a convenient 1-stall detached garage for extra storage or parking. With its recent updates and charming character, this home offers comfort and style in a fantastic location. Don't miss out – schedule your showing today!

  16. 2026-01-26
    status Pending 637-char remark
    Show marketing remark (637 chars)

    Welcome to 707 E 6th St, a charming updated 3-bedroom, 1-bath home that's ready for you to move right in! This home features a freshly remodeled interior with modern finishes throughout. The bright and inviting kitchen is equipped with brand-new appliances, making cooking a breeze. Enjoy outdoor living with a newly built deck off the front, perfect for relaxing or entertaining guests. The home also includes a convenient 1-stall detached garage for extra storage or parking. With its recent updates and charming character, this home offers comfort and style in a fantastic location. Don't miss out – schedule your showing today!

  17. 2026-01-26
    price $105,900 637-char remark
    Show marketing remark (637 chars)

    Welcome to 707 E 6th St, a charming updated 3-bedroom, 1-bath home that's ready for you to move right in! This home features a freshly remodeled interior with modern finishes throughout. The bright and inviting kitchen is equipped with brand-new appliances, making cooking a breeze. Enjoy outdoor living with a newly built deck off the front, perfect for relaxing or entertaining guests. The home also includes a convenient 1-stall detached garage for extra storage or parking. With its recent updates and charming character, this home offers comfort and style in a fantastic location. Don't miss out – schedule your showing today!

  18. 2026-01-26
    price $105,900 637-char remark
    Show marketing remark (637 chars)

    Welcome to 707 E 6th St, a charming updated 3-bedroom, 1-bath home that's ready for you to move right in! This home features a freshly remodeled interior with modern finishes throughout. The bright and inviting kitchen is equipped with brand-new appliances, making cooking a breeze. Enjoy outdoor living with a newly built deck off the front, perfect for relaxing or entertaining guests. The home also includes a convenient 1-stall detached garage for extra storage or parking. With its recent updates and charming character, this home offers comfort and style in a fantastic location. Don't miss out – schedule your showing today!

  19. 2025-12-22
    listed $109,900 Active 637-char remark
    Show marketing remark (637 chars)

    Welcome to 707 E 6th St, a charming updated 3-bedroom, 1-bath home that's ready for you to move right in! This home features a freshly remodeled interior with modern finishes throughout. The bright and inviting kitchen is equipped with brand-new appliances, making cooking a breeze. Enjoy outdoor living with a newly built deck off the front, perfect for relaxing or entertaining guests. The home also includes a convenient 1-stall detached garage for extra storage or parking. With its recent updates and charming character, this home offers comfort and style in a fantastic location. Don't miss out – schedule your showing today!

  20. 2025-12-22
    listed $109,900 Active 637-char remark
    Show marketing remark (637 chars)

    Welcome to 707 E 6th St, a charming updated 3-bedroom, 1-bath home that's ready for you to move right in! This home features a freshly remodeled interior with modern finishes throughout. The bright and inviting kitchen is equipped with brand-new appliances, making cooking a breeze. Enjoy outdoor living with a newly built deck off the front, perfect for relaxing or entertaining guests. The home also includes a convenient 1-stall detached garage for extra storage or parking. With its recent updates and charming character, this home offers comfort and style in a fantastic location. Don't miss out – schedule your showing today!

  21. 2025-03-13
    soldstatus $75,000
  22. 2025-03-06
    soldstatus $75,000 Closed
  23. 2025-01-30
    status Pending
  24. 2024-11-25
    listed $84,900 Active
  25. 2016-12-01
    soldstatus $12,500
  26. 2015-12-21
    listed $24,500

ⓘ 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
$646 · $54/mo
Projected year-2 tax
$1,073 · $89/mo
Expected delta
+$427/yr (+$36/mo · 66.0%)

ⓘ 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 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
$10,380
− Mortgage interest
−$5,349
− Property taxes
−$646
− Insurance
−$478
− Repairs & maintenance
−$830
− Management
−$830
− Depreciation
−$2,778
Taxable loss
−$532
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$128
After-tax cash flow
$1,195/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 — Wellsburg

Score
70/100
State rank
#359
US rank
#7523

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Wellsburg, IA
Population (ZIP)
1,077

Population outlook (Grundy County) Hauer SSP2

Today (2025)
12,452 people
By 2030
12,452 · +0.0%
By 2040
12,437 · -0.1%
By 2050
12,370 · -0.7%
By 2075
12,495 · +0.3%
By 2100
11,823 · -5.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (98%)
Race & ethnicity
White 98%
Common ancestry
Iranian 3% Lithuanian 3% Portuguese 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · German/W. Germanic 2% Spanish 1%

Political lean MEDSL · Grundy

2024 margin
Solid R (+41.8) · D 28.3% · R 70.1% · Other 1.6%
2008→2024 swing
-24.9pp toward R · 2008: -16.9pp · 2024: -41.8pp
All cycles
2024: R+41.8 2020: R+37.4 2016: R+39.5 2012: R+23.1 2008: R+16.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.38%
Current HPI
174.2664
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

+289.8% since first listed
18 events — show timeline
  • 2026-05-08 Price Changed $95,500 NEIRBR as distributed by MLS GRID
  • 2026-05-08 Price Changed $95,500 IAR
  • 2026-04-15 Price Changed $100,500 NEIRBR as distributed by MLS GRID
  • 2026-04-15 Price Changed $100,500 IAR
  • 2026-01-26 Relisted IAR
  • 2026-01-26 Relisted NEIRBR as distributed by MLS GRID
  • 2026-01-26 Contingent IAR
  • 2026-01-26 Pending NEIRBR as distributed by MLS GRID
  • 2026-01-26 Price Changed $105,900 NEIRBR as distributed by MLS GRID
  • 2026-01-26 Price Changed $105,900 IAR
  • 2025-12-22 Listed $109,900 IAR
  • 2025-12-22 Listed $109,900 NEIRBR as distributed by MLS GRID
  • 2025-03-13 Sold (Public Records) $75,000 Public Records
  • 2025-03-06 Sold (MLS) $75,000 NEIRBR as distributed by MLS GRID
  • 2025-01-30 Pending NEIRBR as distributed by MLS GRID
  • 2024-11-25 Listed $84,900 NEIRBR as distributed by MLS GRID
  • 2016-12-01 Sold (MLS) $12,500 NEIRBR as distributed by MLS GRID
  • 2015-12-21 Listed $24,500 NEIRBR as distributed by MLS GRID

Property tax history

+1.2%/yr

Latest (2025): $646 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…