CashFlowRE
Sign in Sign up
109 Center St Duplex
D Composite 40.16
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 +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +6.5/10.0
  • Cash flow +5.8/30.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.2/10.0
  • DSCR +0.2/10.0

$289,900

109 Center St · Manning, IA 51455
6 bd · 5.0 ba · 1,590 sqft · MultiFamily · 25 Days on market
Built 2025 8,712 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: 2 units. confirmed

Listing remarks

: Located in Manning! This beautiful new 3-bedroom, 2.5-bath duplex offers a unique style with an open floor plan and high ceilings throughout. Step into the spacious living room that flows seamlessly into the kitchen and dining area, creating a bright and inviting space for everyday living and entertaining. Convenient main-floor laundry adds to the ease of living. You’ll love the quality kitchen featuring quartz countertops, stylish farmhouse sink, breakfast bar, brand-new appliances, and many special features throughout. The dining area offers plenty of space for family gatherings and includes patio doors leading to the deck. Upper level includes 3 bedrooms, highlighted by a spacio

Key facts

  • Open floor plan
  • Quartz countertops
  • Farmhouse sink

Tags

OPEN FLOOR PLANHIGH CEILINGSQUALITY KITCHENQUARTZ COUNTERTOPSFARMHOUSE SINKBREAKFAST BAR

Property features AI

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water service; Public sewer service
  • Home design: Duplex (residential); One common wall
  • Construction: Fiber cement exterior
  • Exterior features: Lot approximately 0.2 acres (50 x 150); Public water; Public sewer

Interior

  • Bathrooms: 1 full bathroom; 1 three-quarter bathroom; 1 half bathroom; 1 one-quarter bathroom
  • Interior features: Fireplace; Central air conditioning; Forced air heating

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 × 3-bed/1.5-bath units multifamily listed at $290k.

Deal economics

  • At list price, monthly cash flow is $-577 ($-7k/yr) — negative. Per door: $-289/mo.
  • To cash-flow at today's rent, offer at most $206k (28.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $180k (37.7% below list).
  • Recommended offer: $180k (37.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 79/100 on livability (#107 in IA, #2,085 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Ikm-Manning Community School District (rural): math 75% / reading 78% proficiency, ranked #58 of 289 in IA (top 20%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Zoned schools: Irwin Elementary School (math 84% / reading 64%, grade A, #131 of 616 statewide, top 27%, 230 students, 39% FRL); Ikm-Manning Middle School (math 78% / reading 80%, grade A+, #42 of 246 statewide, top 17%, 284 students, 35% FRL); Ikm-Manning High School (math 67% / reading 82%, grade B+, #89 of 336 statewide, top 30%, 196 students, 39% FRL).
  • Market conditions: 36 active listings in the ZIP; 32 units permitted in Carroll County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $31k of equity ($2k loan paydown + $29k appreciation (10.0% local appreciation)).
  • Carroll County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 2, paydown + projected appreciation supports a ~$50k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($286k) is reasonable based on typical stale-listing flexibility.
Recommended offer $180,500 (37.7% 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. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  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 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
0.62%
Cap rate
3.90%
Cash-on-cash
-8.54%
DSCR
0.62
GRM
13.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
18.3%
Equity multiple
2.49×
Total profit
$121,134
Equity at exit
$261,165
10-year hold
IRR
17.0%
Equity multiple
5.75×
Total profit
$385,698
Equity at exit
$563,212

Cash invested: $81,172 (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 51455

Active inventory
36
Price-to-rent
26.8×

Monthly cashflow live

Estimated rent
$1,805 medium interval (Pro) →
Mortgage (P&I)
$1,520
Tax est. 1.5%
$362 /mo · $4,348/yr
Insurance
$121
HOA
$0
Vacancy / Maint / Mgmt
$379
Net cashflow
$-577

Break-even live

Break-even rent $2,536
Max offer price $206,337
Occupancy floor

Sensitivity live

Price -10% $-377 -5% $-477 +0% $-577 +5% $-678 +10% $-778
Rent -10% $-720 -5% $-649 +0% $-577 +5% $-506 +10% $-435
Rate -1.0pp $-431 -0.5pp $-504 base $-577 +0.5pp $-653 +1.0pp $-729

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

UnitsBedsBathsEst. rent
Total (2 units) $1,805

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
$72,475
Closing costs
$8,697
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 19 events

  1. 2026-06-22
    days on market $289,900 Active 25 DOM
  2. 2026-06-21
    days on market $289,900 Active 24 DOM
  3. 2026-06-21
    days on market $289,900 Active 23 DOM
  4. 2026-06-18
    days on market $289,900 Active 21 DOM
  5. 2026-06-17
    days on market $289,900 Active 20 DOM
  6. 2026-06-16
    days on market $289,900 Active 19 DOM
  7. 2026-06-15
    days on market $289,900 Active 18 DOM
  8. 2026-06-13
    days on market $289,900 Active 16 DOM
  9. 2026-06-12
    days on market $289,900 Active 15 DOM
  10. 2026-06-09
    days on market $289,900 Active 12 DOM
  11. 2026-06-08
    days on market $289,900 Active 11 DOM
  12. 2026-06-07
    days on market $289,900 Active 10 DOM
  13. 2026-06-07
    days on market $289,900 Active 9 DOM
  14. 2026-06-04
    days on market $289,900 Active 6 DOM
  15. 2026-06-02
    days on market $289,900 Active 5 DOM
  16. 2026-06-01
    days on market $289,900 Active 4 DOM
  17. 2026-05-31
    days on market $289,900 Active 3 DOM
  18. 2026-05-31
    days on market $289,900 Active 2 DOM
  19. 2026-05-27
    listed $289,900 Active

ⓘ 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 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥102°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
$21,660
− Mortgage interest
−$16,239
− Property taxes
−$4,348
− Insurance
−$1,450
− Repairs & maintenance
−$1,733
− Management
−$1,733
− Depreciation
−$8,433
Taxable loss
−$12,276
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,946
After-tax cash flow
$-3,984/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
Ikm-Manning Community School District
NCES district ID
1914880
Math proficiency
75% ▼ -1.00%
Reading proficiency
78% ▬ 0.00%
Median HH income
$49,285
Composite
64.68/100
National rank
#524
State rank
#58 of 289 in IA

Livability — Manning

Score
79/100
State rank
#107
US rank
#2085

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Manning, IA
City population
2,303
Population (ZIP)
2,303

Population outlook (Carroll County) Hauer SSP2

Today (2025)
19,745 people
By 2030
19,244 · -2.5%
By 2040
18,251 · -7.6%
By 2050
17,223 · -12.8%
By 2075
16,258 · -17.7%
By 2100
15,591 · -21.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 4% Hispanic / Latino 1%
Common ancestry
Slovak 4% Italian 1% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Carroll

2024 margin
Solid R (+41.9) · D 28.4% · R 70.3% · Other 1.4%
2008→2024 swing
-45.6pp toward R · 2008: 3.6pp · 2024: -41.9pp
All cycles
2024: R+41.9 2020: R+37.8 2016: R+31.8 2012: R+6.3 2008: D+3.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 106.68%
Current HPI
296.99
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

1 event — show timeline
  • 2026-05-27 Listed $289,900 IAR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…