CashFlowRE
Sign in Sign up
216 E 8th St S
D+ Composite 45.21
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).

  • Cash flow +13.2/30.0
  • ARV discount +10.8/15.0
  • Schools +5.1/10.0
  • DSCR +4.0/10.0
  • Livability +3.9/5.0
  • 1% rule +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$94,000

216 E 8th St S · Newton, IA 50208
2 bd · 1.0 ba · 720 sqft · Other public records · 100 Days on market
Built 1926 Fair condition 4,698 sqft lot $131/sqft · 7% below area Est $101k · 7% under

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

Listing remarks MLS

This charming 1-bedroom, 1-bath home is perfect as a starter home or rental property. With a smaller yard, upkeep is simple and stress-free. Recent upgrades include a new roof and heating and air conditioning that will keep you comfortable all year-round. Enjoy relaxing on the front porch or spending time in the backyard; the outdoor space is ready for you to make it your own. Don’t miss this affordable, move-in-ready home—it’s a must-see!

Key facts

  • Front porch
  • Backyard
  • Outdoor space

Tags

NEW ROOFHEATING AND AIR CONDITIONINGFRONT PORCHBACKYARDOUTDOOR SPACE

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 other listed at $94k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $-2 ($-23/yr) — negative.
  • To cash-flow at today's rent, offer at most $94k (0.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $80k (14.6% below list).
  • Recommended offer: $80k (14.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 3.1% in Newton — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 77/100 on livability (#169 in IA, #3,069 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, employment D+, amenities F.
  • Newton Community School District (town): math 59% / reading 62% proficiency, ranked #245 of 289 in IA (top 85%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 242 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; 16 units permitted in Jasper County in 2024 (0 in 5+ unit buildings).
  • This rent is only 15% of the median local income ($62k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $650 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Jasper County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 100 days — a 9% lower offer ($86k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 5y ago; this cycle's ask has dropped $10k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $47k; list at $94k implies a 100% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1926 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $80,231 (14.6% 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 100 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  3. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  4. Built in 1926 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.85%
Cap rate
6.27%
Cash-on-cash
-0.09%
DSCR
1.00
GRM
9.8

CMA / ARV

ARV (median comp)
$101,478
List price
$94,000
Delta
-7.37%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-16.5%
Equity multiple
0.42×
Total profit
$-15,353
Equity at exit
$14,016
10-year hold
IRR
-8.2%
Equity multiple
0.49×
Total profit
$-13,515
Equity at exit
$8,127

Cash invested: $26,320 (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 50208

Home prices YoY
-14.4%
Active inventory
242
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$802 high interval (Pro) →
Mortgage (P&I)
$493
Tax from tax record
$104 /mo · $1,244/yr
Insurance
$39
HOA
$0
Vacancy / Maint / Mgmt
$168
Net cashflow
$-2

Break-even live

Break-even rent $805
Max offer price $93,655
Occupancy floor 95%

Sensitivity live

Price -10% $51 -5% $25 +0% $-2 +5% $-29 +10% $-55
Rent -10% $-65 -5% $-34 +0% $-2 +5% $30 +10% $61
Rate -1.0pp $45 -0.5pp $22 base $-2 +0.5pp $-26 +1.0pp $-51

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
$23,500
Closing costs
$2,820
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
126 E 5th St S Newton, IA 1.0 1.0 550 $599 $1.09 24d 1 0.26mi
427 N 2nd Ave E Newton, IA 1.0 1.0 575 $599 $1.04 45d 1 0.33mi
723 E 6th St S Newton, IA 2.0 1.0 650 $775 $1.19 45d 1 0.40mi
605 E 7 1/2 St N Newton, IA 2.0 1.0 672 $1,200 $1.79 45d 1 0.45mi
602 E 2nd St S Newton, IA 2.0 1.0 750 $775 $1.03 45d 1 0.53mi
726 E 8th St N Newton, IA 1.0 1.0 708 $895 $1.26 15d 1 0.55mi
320 W 3rd St N Unit 207 Newton, IA 1.0 1.0 609 $1,050 $1.72 45d 1 0.71mi
1026 E 12th St N Newton, IA 1.0 1.0 590 $625 $1.06 22d 1 0.82mi
706 S 2nd Ave W Unit 706 Newton, IA 1.0 1.0 550 $625 $1.14 45d 1 0.97mi
1800 W 4th St N Newton, IA 1.0–3.0 1.0–2.0 792 $840 $1.06 15d 7 1.38mi

Listing history 27 events

  1. 2026-06-21
    days on market $94,000 Active 100 DOM
  2. 2026-06-18
    days on market $94,000 Active 97 DOM
  3. 2026-06-17
    days on market $94,000 Active 96 DOM
  4. 2026-06-16
    days on market $94,000 Active 95 DOM
  5. 2026-06-15
    days on market $94,000 Active 94 DOM
  6. 2026-06-14
    days on market $94,000 Active 92 DOM
  7. 2026-06-13
    days on market $94,000 Active 91 DOM
  8. 2026-06-10
    days on market $94,000 Active 89 DOM
  9. 2026-06-09
    days on market $94,000 Active 88 DOM
  10. 2026-06-08
    days on market $94,000 Active 87 DOM
  11. 2026-06-07
    days on market $94,000 Active 86 DOM
  12. 2026-06-05
    days on market $94,000 Active 83 DOM
  13. 2026-06-03
    days on market $94,000 Active 82 DOM
  14. 2026-06-02
    days on market $94,000 Active 81 DOM
  15. 2026-06-01
    days on market $94,000 Active 80 DOM
  16. 2026-05-31
    days on market $94,000 Active 79 DOM
  17. 2026-05-31
    days on market $94,000 Active 78 DOM
  18. 2026-04-15
    price $99,000 461-char remark
    Show marketing remark (461 chars)

    This charming 1-bedroom, 1-bath home is perfect as a starter home or rental property. With a smaller yard, upkeep is simple and stress-free. Recent upgrades include a new roof and heating and air conditioning that will keep you comfortable all year-round. Enjoy relaxing on the front porch or spending time in the backyard; the outdoor space is ready for you to make it your own. Don’t miss this affordable, move-in-ready home—it’s a must-see!

  19. 2026-03-13
    listed $104,000 Active 461-char remark
    Show marketing remark (461 chars)

    This charming 1-bedroom, 1-bath home is perfect as a starter home or rental property. With a smaller yard, upkeep is simple and stress-free. Recent upgrades include a new roof and heating and air conditioning that will keep you comfortable all year-round. Enjoy relaxing on the front porch or spending time in the backyard; the outdoor space is ready for you to make it your own. Don’t miss this affordable, move-in-ready home—it’s a must-see!

  20. 2021-07-13
    soldstatus $47,000 Closed 169-char remark
    Show marketing remark (169 chars)

    Used as a rental previously. Property to the North that shares Lot, is rented but available for sale. If someone is interested in both properties, Contact Listing Agent.

  21. 2021-07-13
    soldstatus $47,000 Sold
    Show marketing remark (169 chars)

    Used as a rental previously. Property to the North that shares Lot, is rented but available for sale. If someone is interested in both properties, Contact Listing Agent.

  22. 2021-07-13
    soldstatus $47,000
    Show marketing remark (169 chars)

    Used as a rental previously. Property to the North that shares Lot, is rented but available for sale. If someone is interested in both properties, Contact Listing Agent.

  23. 2021-05-25
    status Pending
  24. 2021-05-24
    status Pending 169-char remark
    Show marketing remark (169 chars)

    Used as a rental previously. Property to the North that shares Lot, is rented but available for sale. If someone is interested in both properties, Contact Listing Agent.

  25. 2021-03-30
    listed $49,900 Active 169-char remark
    Show marketing remark (169 chars)

    Used as a rental previously. Property to the North that shares Lot, is rented but available for sale. If someone is interested in both properties, Contact Listing Agent.

  26. 2021-03-13
    listed $49,900 Active
  27. 2021-03-13
    listed $49,900

ⓘ 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
$1,244 · $104/mo
Projected year-2 tax
$1,360 · $113/mo
Expected delta
+$116/yr (+$10/mo · 9.3%)

ⓘ 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 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥104°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
$9,628
− Mortgage interest
−$5,265
− Property taxes
−$1,244
− Insurance
−$470
− Repairs & maintenance
−$770
− Management
−$770
− Depreciation
−$2,735
Taxable loss
−$1,627
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$390
After-tax cash flow
$367/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.

Condition & rehab AI · 10 photos

Fair 45/100 Moderate rehab

This 1-bedroom, 1-bath home requires moderate renovations to improve its condition and increase its value. Key updates include painting, replacing carpeted flooring, and updating the kitchen and bathroom.

Repairs flagged

  • Moderate kitchen cabinets — dated and in need of replacement
  • Moderate bathroom fixtures — dated and in need of replacement

Value-add opportunities

  • Both paint interior walls — Fresh paint can make a significant difference in the home's appearance and value
  • Both replace carpeted flooring — New flooring can improve the home's overall appeal and increase its value
  • Both update kitchen cabinets and countertops — Modernizing the kitchen can significantly enhance the home's value and appeal
  • Both update bathroom fixtures — Modern fixtures can greatly improve the home's value and appeal

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · dated and in need of replacement Moderate $3,000–15,000
bathroom fixtures · dated and in need of replacement Moderate $3,000–15,000
Total estimated repair cost · 2 items $6,000–30,000

Value-add ROI direction

  • Both paint interior walls — Fresh paint can make a significant difference in the home's appearance and value
  • Both replace carpeted flooring — New flooring can improve the home's overall appeal and increase its value
  • Both update kitchen cabinets and countertops — Modernizing the kitchen can significantly enhance the home's value and appeal
  • Both update bathroom fixtures — Modern fixtures can greatly improve the home's value and appeal

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Newton Community School District
NCES district ID
1920610
Math proficiency
59% ▼ -13.00%
Reading proficiency
62% ▼ -9.00%
Median HH income
$46,447
Composite
51.15/100
National rank
#1762
State rank
#245 of 289 in IA

Livability — Newton

Score
77/100
State rank
#169
US rank
#3069

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Newton, IA
County
Jasper County · 20,595 people
City population
20,595
Metro
Des Moines-West Des Moines, IA
Population (ZIP)
20,595
Household income
$62,306
Rent vs Own
34.5% rent · 65.5% own
Severe rent burden
536.0

Population outlook (Jasper County) Hauer SSP2

Today (2025)
36,216 people
By 2030
35,730 · -1.3%
By 2040
34,727 · -4.1%
By 2050
33,802 · -6.7%
By 2075
33,382 · -7.8%
By 2100
32,761 · -9.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Hispanic / Latino 5% Two or more races 4% Black 3%
Common ancestry
Iranian 8% Portuguese 3% Lithuanian 2%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 4% Arabic 2% Chinese 1%

Political lean MEDSL · Jasper

2024 margin
Strong R (+27.6) · D 35.4% · R 63.0% · Other 1.5%
2008→2024 swing
-35.1pp toward R · 2008: 7.5pp · 2024: -27.6pp
All cycles
2024: R+27.6 2020: R+21.5 2016: R+18.4 2012: D+7.1 2008: D+7.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -45.48%
Current HPI
269.6454
Rent YoY
Metro
Des Moines-West Des Moines, IA
State GDP YoY
▲ 2.48%
F500 in state
4

Industry mix (Fortune 500 HQ in IA)

Industry F500 HQs Revenue

Price history

+98.4% since first listed
10 events — show timeline
  • 2026-04-15 Price Changed $99,000 DMMLS
  • 2026-03-13 Listed $104,000 DMMLS
  • 2021-07-13 Sold (MLS) $47,000 IAR
  • 2021-07-13 Sold (MLS) $47,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2021-07-13 Sold (MLS) $47,000 DMMLS
  • 2021-05-25 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2021-05-24 Pending DMMLS
  • 2021-03-30 Listed $49,900 DMMLS
  • 2021-03-13 Listed $49,900 IAR
  • 2021-03-13 Listed $49,900 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+2.2%/yr

Latest (2025): $1,244 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…