CashFlowRE
Sign in Sign up
700 Main St
D- Composite 35.05
Why this score? — see what drove the D- 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).

  • Appreciation +8.2/10.0
  • Cash flow +7.8/30.0
  • Schools +6.5/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.9/10.0
  • DSCR +1.9/10.0
  • ARV discount +0.0/15.0

$165,000

700 Main St · Akron, IA 51001
3 bd · 1.0 ba · 1,318 sqft · SingleFamily public records · 49 Days on market
Built 1900 10,650 sqft lot Est $129k · 28% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This home has many updates, paint, carpet furnace and AC. The LARGE bedroom upstairs is a must see, along with the great yard. We are excited for the owners to take pride in this home. Seller reserves the right to accept any offer, at any time.

Key facts

  • Generous lot
  • Newer flooring
  • New fenced yard

Tags

CORNER LOTUPDATED KITCHEN CABINETRYNEWER FLOORINGNEW FENCED YARDGENEROUS LOTTWO PORCHES

Property features AI

Exterior

  • Parking: Concrete parking; No garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property
  • Construction: Vinyl siding; Shingle roof
  • Exterior features: Porch; Fenced yard; Shed(s)

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air; Forced air heating; Electric and natural gas heating
  • Interior features: Full unfinished basement; Central air conditioning; Forced air heating; Electric and natural gas heating available

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 3-bed/1.0-bath single-family listed at $165k.

Deal economics

  • At list price, monthly cash flow is $-180 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $133k (19.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $114k (31.1% below list).
  • Recommended offer: $114k (31.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 73/100 on livability (#262 in IA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety D, amenities F, commute F.
  • Akron Westfield Community School District (rural): math 75% / reading 78% proficiency, ranked #50 of 289 in IA (top 17%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Zoned schools: Akron Westfield Elementary School (math 77% / reading 82%, grade A, #71 of 616 statewide, top 15%, 249 students, 40% FRL); Akron Westfield Middle School (math 82% / reading 82%, grade A+, #22 of 246 statewide, top 12%, 139 students, 28% FRL); Akron Westfield Senior High School (math 67% / reading 72%, grade B, #152 of 336 statewide, top 52%, 192 students, 28% FRL).
  • Market conditions: 18 active listings in the ZIP; 147 units permitted in Plymouth County in 2024 (112 in 5+ unit buildings).

Forward outlook

  • In year one you build about $12k of equity ($1k loan paydown + $11k appreciation (6.4% local appreciation)).
  • By year 4, paydown + projected appreciation supports a ~$40k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($160k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y ago; this cycle's ask has dropped $15k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $113,682 (31.1% 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. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 31% concession, seller financing, or rate buy-down credit?
  3. Built in 1900 — 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 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. 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?
  7. 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.
  8. 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.
  9. 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
0.69%
Cap rate
4.99%
Cash-on-cash
-4.67%
DSCR
0.79
GRM
12.1

CMA / ARV

ARV (on-the-fly)
$129,164
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
750 Dakota St 0.08mi 3/1.0 1,349 (+2%) 13mo $55,000 $41 81
821 Main St 0.09mi 3/1.5 1,513 (+15%) 3mo $240,000 $159 66
200 Sargent St 0.35mi 3/1.0 1,280 (-3%) 17mo $125,500 $98 65
96 Iowa St 0.43mi 3/2.0 1,311 (-0%) 12mo $205,000 $156 65
130 Dakota St 0.37mi 3/1.0 1,192 (-10%) 5mo $125,000 $105 63
810 Kerr Dr 0.34mi 3/1.0 1,434 (+9%) 13mo $130,000 $91 59
501 S 1st St 0.43mi 3/1.0 1,192 (-10%) 7mo $139,500 $117 58
651 Hardy St 0.18mi 2/1.0 (-1) 1,396 (+6%) 24mo $75,000 $54 57
351 Hardy St 0.28mi 3/2.0 1,410 (+7%) 17mo $135,000 $96 57
84 Sargent St 0.51mi 3/1.0 1,274 (-3%) 18mo $118,000 $93 56
96 Sargent St 0.44mi 2/1.0 (-1) 1,166 (-12%) 1mo $129,000 $111 54

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

Projected returns pro-forma

6.41% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
12.6%
Equity multiple
1.87×
Total profit
$40,165
Equity at exit
$107,977
10-year hold
IRR
13.2%
Equity multiple
3.73×
Total profit
$126,104
Equity at exit
$199,590

Cash invested: $46,200 (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 51001

Home prices YoY
2.2%
Active inventory
18
Price-to-rent
12.1×

Monthly cashflow live

Estimated rent
$1,137 medium interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$144 /mo · $1,726/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$239
Net cashflow
$-180

Break-even live

Break-even rent $1,364
Max offer price $133,242
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
$41,250
Closing costs
$4,950
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 23 events

  1. 2026-06-18
    days on market $165,000 Active 49 DOM
  2. 2026-06-17
    days on market $165,000 Active 48 DOM
  3. 2026-06-16
    days on market $165,000 Active 47 DOM
  4. 2026-06-15
    days on market $165,000 Active 46 DOM
  5. 2026-06-13
    days on market $165,000 Active 44 DOM
  6. 2026-06-12
    days on market $165,000 Active 43 DOM
  7. 2026-06-09
    days on market $165,000 Active 40 DOM
  8. 2026-06-08
    days on market $165,000 Active 39 DOM
  9. 2026-06-07
    days on market $165,000 Active 38 DOM
  10. 2026-06-07
    days on market $165,000 Active 37 DOM
  11. 2026-06-04
    days on market $165,000 Active 34 DOM
  12. 2026-06-02
    days on market $165,000 Active 33 DOM
  13. 2026-06-01
    days on market $165,000 Active 32 DOM
  14. 2026-05-31
    days on market $165,000 Active 31 DOM
  15. 2026-05-31
    days on market $165,000 Active 30 DOM
  16. 2026-05-15
    price $175,000
  17. 2026-04-30
    listed $180,000 Active
  18. 2023-09-25
    soldstatus $151,000
  19. 2023-09-22
    soldstatus $151,000 Closed 244-char remark
    Show marketing remark (244 chars)

    This home has many updates, paint, carpet furnace and AC. The LARGE bedroom upstairs is a must see, along with the great yard. We are excited for the owners to take pride in this home. Seller reserves the right to accept any offer, at any time.

  20. 2023-08-10
    listed $139,950 Active 244-char remark
    Show marketing remark (244 chars)

    This home has many updates, paint, carpet furnace and AC. The LARGE bedroom upstairs is a must see, along with the great yard. We are excited for the owners to take pride in this home. Seller reserves the right to accept any offer, at any time.

  21. 2023-05-15
    soldstatus $55,000
  22. 2023-05-11
    soldstatus $55,000 19-char remark
    Show marketing remark (19 chars)

    Bring your toolbox!

  23. 2023-04-15
    listed $65,000 19-char remark
    Show marketing remark (19 chars)

    Bring your toolbox!

ⓘ 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
$1,726 · $144/mo
Projected year-2 tax
$2,158 · $180/mo
Expected delta
+$432/yr (+$36/mo · 25.0%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$13,642
− Mortgage interest
−$9,243
− Property taxes
−$1,726
− Insurance
−$825
− Repairs & maintenance
−$1,091
− Management
−$1,091
− Depreciation
−$4,800
Taxable loss
−$5,134
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,232
After-tax cash flow
$-925/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
Akron Westfield Community School District
NCES district ID
1903220
Math proficiency
75% ▼ -8.00%
Reading proficiency
78% ▼ -3.00%
Median HH income
$56,291
Composite
65.35/100
National rank
#485
State rank
#50 of 289 in IA

Livability — Akron

Score
73/100
State rank
#262
US rank
#5038

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Akron, IA
Population (ZIP)
2,292

Population outlook (Plymouth County) Hauer SSP2

Today (2025)
25,214 people
By 2030
25,257 · +0.2%
By 2040
25,304 · +0.4%
By 2050
25,421 · +0.8%
By 2075
26,820 · +6.4%
By 2100
27,604 · +9.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Hispanic / Latino 5% Native American 3% Two or more races 3%
Common ancestry
Iranian 8% Portuguese 3% Lithuanian 2%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Plymouth

2024 margin
Solid R (+54.2) · D 22.3% · R 76.5% · Other 1.2%
2008→2024 swing
-29.2pp toward R · 2008: -25.1pp · 2024: -54.2pp
All cycles
2024: R+54.2 2020: R+49.3 2016: R+51.9 2012: R+34.3 2008: R+25.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 6.41%
Current HPI
296.3686
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

+169.2% since first listed
8 events — show timeline
  • 2026-05-15 Price Changed $175,000 NWIA
  • 2026-04-30 Listed $180,000 NWIA
  • 2023-09-25 Sold (Public Records) $151,000 Public Records
  • 2023-09-22 Sold (MLS) $151,000 NWIA
  • 2023-08-10 Listed $139,950 NWIA
  • 2023-05-15 Sold (Public Records) $55,000 Public Records
  • 2023-05-11 Sold (MLS) $55,000 NWIA
  • 2023-04-15 Listed $65,000 NWIA

Property tax history

+7.7%/yr

Latest (2025): $1,726 · +23.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…