CashFlowRE
Sign in Sign up
714 2nd Ave
C- Composite 54.6
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 +19.1/30.0
  • Appreciation +6.4/10.0
  • DSCR +6.0/10.0
  • Schools +5.5/10.0
  • ARV discount +4.8/15.0
  • 1% rule +4.3/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$104,900

714 2nd Ave · Ackley, IA 50601
3 bd · 1.5 ba · 1,522 sqft · SingleFamily public records · 22 Days on market
Built 1895 8,400 sqft lot Est $99k · 6% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this charming 1 1/2 story home located near all of Ackley’s amenities! Offering 4 bedrooms and 1 full bathroom, this home provides a wonderful blend of space, character, and convenience. Step inside to a welcoming main floor featuring a formal living room, an additional sitting room perfect for a home office or a cozy reading nook, and a formal dining room ideal for gatherings and special occasions. Main floor laundry adds everyday practicality and ease. You will find 3 bedrooms upstairs and 1 bedroom located on the main level. Outside, you’ll love the fenced yard, providing a great space for kids, pets, gardening, or outdoor entertaining. A standout feature of this property is the large, newer oversized garage—offering over 720 square feet of space for vehicles, storage, a workshop, or hobby area.

Key facts

  • Fenced yard
  • Main floor laundry
  • 8,400 sq ft lot

Tags

FENCED YARDMAIN FLOOR LAUNDRYNEWER OVERSIZED GARAGE

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One and one half levels
  • Construction: Metal siding
  • Exterior features: Lot roughly 60 x 140 (0.19 acres)

Interior

  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Basement

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/1.5-bath single-family listed at $105k.

Deal economics

  • At list price, monthly cash flow is $110 ($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 $98k (6.5% below list).
  • Recommended offer: $98k (6.5% below list) — sets the bar for 1% rule.

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.
  • Market conditions: 29 active listings in the ZIP; 6 units permitted in Hardin County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($725 loan paydown + $3k 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 $29k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($103k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y ago; this cycle's ask has dropped $10k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $47k; list at $105k implies a 121% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1895 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $98,048 (6.5% below list)

Questions for the listing agent

  1. Built in 1895 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.93%
Cap rate
7.56%
Cash-on-cash
4.51%
DSCR
1.20
GRM
8.9

CMA / ARV

ARV (on-the-fly)
$98,930
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
910 2nd Ave Ave 0.16mi 4/1.0 (+1) 1,420 (-7%) 6mo $20,000 $14 69
1111 2nd Ave 0.36mi 4/2.0 (+1) 1,636 (+8%) 1mo $179,900 $110 63
1108 3rd Ave 0.31mi 3/2.0 1,493 (-2%) 22mo $105,000 $70 62
422 Cerro Gordo St St 0.15mi 4/1.0 (+1) 1,744 (+15%) 2mo $35,000 $20 60
609 5th Ave 0.19mi 2/3.0 (-1) 1,440 (-5%) 14mo $94,000 $65 60
600 5th Ave Ave 0.23mi 3/1.0 1,628 (+7%) 21mo $104,900 $64 58
408 Blackhawk St 0.41mi 4/2.0 (+1) 1,365 (-10%) 23mo $165,000 $121 37

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
11.2%
Equity multiple
1.64×
Total profit
$18,698
Equity at exit
$46,157
10-year hold
IRR
13.5%
Equity multiple
2.97×
Total profit
$57,879
Equity at exit
$70,358

Cash invested: $29,372 (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 50601

Home prices YoY
1.9%
Active inventory
29
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$980 medium interval (Pro) →
Mortgage (P&I)
$550
Tax from tax record
$70 /mo · $844/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$206
Net cashflow
$110

Break-even live

Break-even rent $841
Max offer price $104,900
Occupancy floor 84%

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
$26,225
Closing costs
$3,147
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 20 events

  1. 2026-06-18
    days on market $104,900 Active 22 DOM
  2. 2026-06-17
    days on market $104,900 Active 21 DOM
  3. 2026-06-16
    days on market $104,900 Active 20 DOM
  4. 2026-06-15
    days on market $104,900 Active 19 DOM
  5. 2026-06-13
    days on market $104,900 Active 17 DOM
  6. 2026-06-12
    pricedays on market $104,900 Active 16 DOM
  7. 2026-06-09
    days on market $114,900 Active 13 DOM
  8. 2026-06-08
    days on market $114,900 Active 12 DOM
  9. 2026-06-07
    days on market $114,900 Active 11 DOM
  10. 2026-06-07
    days on market $114,900 Active 10 DOM
  11. 2026-06-04
    days on market $114,900 Active 7 DOM
  12. 2026-06-02
    days on market $114,900 Active 6 DOM
  13. 2026-06-01
    days on market $114,900 Active 5 DOM
  14. 2026-05-31
    days on market $114,900 Active 4 DOM
  15. 2026-05-31
    days on market $114,900 Active 3 DOM
  16. 2026-05-27
    listed $114,900 Active 838-char remark
    Show marketing remark (838 chars)

    Welcome to this charming 1 1/2 story home located near all of Ackley’s amenities! Offering 4 bedrooms and 1 full bathroom, this home provides a wonderful blend of space, character, and convenience. Step inside to a welcoming main floor featuring a formal living room, an additional sitting room perfect for a home office or a cozy reading nook, and a formal dining room ideal for gatherings and special occasions. Main floor laundry adds everyday practicality and ease. You will find 3 bedrooms upstairs and 1 bedroom located on the main level. Outside, you’ll love the fenced yard, providing a great space for kids, pets, gardening, or outdoor entertaining. A standout feature of this property is the large, newer oversized garage—offering over 720 square feet of space for vehicles, storage, a workshop, or hobby area.

  17. 2026-05-27
    listed $114,900 Active
    Show marketing remark (838 chars)

    Welcome to this charming 1 1/2 story home located near all of Ackley’s amenities! Offering 4 bedrooms and 1 full bathroom, this home provides a wonderful blend of space, character, and convenience. Step inside to a welcoming main floor featuring a formal living room, an additional sitting room perfect for a home office or a cozy reading nook, and a formal dining room ideal for gatherings and special occasions. Main floor laundry adds everyday practicality and ease. You will find 3 bedrooms upstairs and 1 bedroom located on the main level. Outside, you’ll love the fenced yard, providing a great space for kids, pets, gardening, or outdoor entertaining. A standout feature of this property is the large, newer oversized garage—offering over 720 square feet of space for vehicles, storage, a workshop, or hobby area.

  18. 2019-11-15
    soldstatus $47,375
  19. 2019-11-13
    soldstatus $47,500 512-char remark
    Show marketing remark (512 chars)

    If you are looking for affordable housing in Ackley, you need to check out this opportunity. This very clean 3 bedroom house has been taken care of for years and is in need of new owner. Centrally located, this property features a fenced in backyard, very nice unattached two stall garage with space to work, back patio area, main floor washer/dryer and lots of storage. Appliances are also included. This property is priced to sell and won't last long. Call Jennings Real Estate today for your personal showing.

  20. 2019-09-25
    listed $55,000 512-char remark
    Show marketing remark (512 chars)

    If you are looking for affordable housing in Ackley, you need to check out this opportunity. This very clean 3 bedroom house has been taken care of for years and is in need of new owner. Centrally located, this property features a fenced in backyard, very nice unattached two stall garage with space to work, back patio area, main floor washer/dryer and lots of storage. Appliances are also included. This property is priced to sell and won't last long. Call Jennings Real Estate today for your personal showing.

ⓘ 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
$844 · $70/mo
Projected year-2 tax
$1,245 · $104/mo
Expected delta
+$401/yr (+$33/mo · 47.6%)

ⓘ 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 3/10 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
$11,766
− Mortgage interest
−$5,876
− Property taxes
−$844
− Insurance
−$524
− Repairs & maintenance
−$941
− Management
−$941
− Depreciation
−$3,052
Taxable loss
−$413
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$99
After-tax cash flow
$1,424/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

+108.9% since first listed
5 events — show timeline
  • 2026-05-27 Listed $114,900 NEIRBR as distributed by MLS GRID
  • 2026-05-27 Listed $114,900 IAR
  • 2019-11-15 Sold (Public Records) $47,375 Public Records
  • 2019-11-13 Sold (MLS) $47,500 IAR
  • 2019-09-25 Listed $55,000 IAR

Property tax history

+2.0%/yr

Latest (2025): $844 · -10.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…