CashFlowRE
Sign in Sign up
220 W Traer St. St
A Composite 87.9
Why this score? — see what drove the A 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +8.1/10.0
  • Schools +5.9/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$60,000

220 W Traer St. St · Greene, IA 50636
3 bd · 1.5 ba · 1,270 sqft · Other public records · 47 Days on market
Built 1890 9,000 sqft lot $47/sqft · 18% below area Est $73k · 18% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Attention, attention investors!! This property is priced to sell. Main floor bedroom, 3/4 bathroom with shower, bonus room and laundry in kitchen. New roof this year. Permanent siding, great location with the pool and park in your backyard and a short walk to businesses. Attached to the house is a garage type storage room. The large heated quanset garage was previously a shop. All the plumbing in the 2nd floor bathroom has been taken out. Look here for an opportunity!

Key facts

  • Oversized det garage
  • Great location
  • Pool

Tags

GREAT LOCATIONPARKSPOOLLIBRARYOVERSIZED DET GARAGE

Property features AI

Exterior

  • Parking: Carport with 3 spaces; Oversized detached garage with workshop
  • Utilities: Public water; Public sewer
  • Home design: Residential single-family home; R-1 zoning
  • Construction: Vinyl siding; Asphalt roof; Basement present
  • Exterior features: Alley access with paved road surface

Interior

  • Kitchen: Free-standing range; Refrigerator
  • Bathrooms: 1 full bathroom; 1 three-quarter bathroom
  • Heating & cooling: Forced air heating; Gravity heating; Natural gas heating; No cooling
  • Interior features: Eat-in kitchen; Basement with interior entry
  • Laundry & utility: Laundry on main level

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 other listed at $60k.

Deal economics

  • At list price, monthly cash flow is $480 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).
  • Recommended offer: $58k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 78/100 on livability (#150 in IA, #2,761 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment C-, amenities F, commute F.
  • North Butler Community School District (rural): math 68% / reading 71% proficiency, ranked #152 of 289 in IA (top 53%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: North Butler Elementary (math 77% / reading 72%, grade A, #131 of 616 statewide, top 27%, 296 students, 30% FRL) — zoned schools at 30% FRL track the district average.
  • Market conditions: 19 active listings in the ZIP; 32 units permitted in Butler County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($415 loan paydown + $4k appreciation (6.2% local appreciation)).
  • Butler County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (6.2% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 47 days — a 3% lower offer ($58k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 10y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $16k; list at $60k implies a 270% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $58,200 (3.0% below list)

Questions for the listing agent

  1. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1890 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.87%
Cap rate
15.90%
Cash-on-cash
34.30%
DSCR
2.53
GRM
4.5

CMA / ARV

ARV (median comp)
$73,434
List price
$60,000
Delta
-18.29%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

6.2% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
44.9%
Equity multiple
3.89×
Total profit
$48,624
Equity at exit
$38,472
10-year hold
IRR
41.8%
Equity multiple
8.08×
Total profit
$118,924
Equity at exit
$70,427

Cash invested: $16,800 (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 50636

Home prices YoY
2.5%
Active inventory
19
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$1,122 medium interval (Pro) →
Mortgage (P&I)
$315
Tax from tax record
$67 /mo · $800/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$236
Net cashflow
$480

Break-even live

Break-even rent $514
Max offer price $60,000
Occupancy floor 52%

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
$15,000
Closing costs
$1,800
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 21 events

  1. 2026-06-18
    days on market $60,000 Active 47 DOM
  2. 2026-06-17
    days on market $60,000 Active 46 DOM
  3. 2026-06-16
    days on market $60,000 Active 45 DOM
  4. 2026-06-15
    days on market $60,000 Active 44 DOM
  5. 2026-06-13
    days on market $60,000 Active 42 DOM
  6. 2026-06-12
    days on market $60,000 Active 41 DOM
  7. 2026-06-09
    days on market $60,000 Active 38 DOM
  8. 2026-06-08
    days on market $60,000 Active 37 DOM
  9. 2026-06-07
    days on market $60,000 Active 36 DOM
  10. 2026-06-07
    remarks 341-char remark
  11. 2026-06-07
    days on market $60,000 Active 35 DOM
  12. 2026-06-04
    days on market $60,000 Active 32 DOM
  13. 2026-06-02
    remarks 311-char remark
  14. 2026-06-02
    days on market $60,000 Active 31 DOM
  15. 2026-06-01
    days on market $60,000 Active 30 DOM
  16. 2026-05-31
    days on market $60,000 Active 29 DOM
  17. 2026-05-31
    days on market $60,000 Active 28 DOM
  18. 2026-05-01
    listed $60,000 Active 208-char remark
  19. 2016-10-18
    soldstatus $16,225
  20. 2016-10-14
    soldstatus $16,500 473-char remark
    Show marketing remark (473 chars)

    Attention, attention investors!! This property is priced to sell. Main floor bedroom, 3/4 bathroom with shower, bonus room and laundry in kitchen. New roof this year. Permanent siding, great location with the pool and park in your backyard and a short walk to businesses. Attached to the house is a garage type storage room. The large heated quanset garage was previously a shop. All the plumbing in the 2nd floor bathroom has been taken out. Look here for an opportunity!

  21. 2016-08-08
    listed $19,000 473-char remark
    Show marketing remark (473 chars)

    Attention, attention investors!! This property is priced to sell. Main floor bedroom, 3/4 bathroom with shower, bonus room and laundry in kitchen. New roof this year. Permanent siding, great location with the pool and park in your backyard and a short walk to businesses. Attached to the house is a garage type storage room. The large heated quanset garage was previously a shop. All the plumbing in the 2nd floor bathroom has been taken out. Look here for an opportunity!

ⓘ 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
$800 · $67/mo
Projected year-2 tax
$871 · $73/mo
Expected delta
+$71/yr (+$6/mo · 8.9%)

ⓘ 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 2/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥102°F today · 16 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
$13,465
− Mortgage interest
−$3,361
− Property taxes
−$800
− Insurance
−$300
− Repairs & maintenance
−$1,077
− Management
−$1,077
− Depreciation
−$1,745
Taxable income
$5,104
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,225
After-tax cash flow
$4,537/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
North Butler Community School District
NCES district ID
1903450
Math proficiency
68% ▼ -6.00%
Reading proficiency
71% ▲ 4.00%
Median HH income
$50,162
Composite
58.96/100
National rank
#966
State rank
#152 of 289 in IA

Livability — Greene

Score
78/100
State rank
#150
US rank
#2761

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greene, IA
City population
2,141
Population (ZIP)
2,141

Population outlook (Butler County) Hauer SSP2

Today (2025)
14,831 people
By 2030
14,748 · -0.6%
By 2040
14,456 · -2.5%
By 2050
14,079 · -5.1%
By 2075
13,041 · -12.1%
By 2100
10,935 · -26.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Asian 4% Two or more races 1%
Common ancestry
Slovak 3% Iranian 3% Portuguese 2%
Foreign-born
4% · Canada
Languages at home
95% English-only · Other Asian/Pacific 2% Tagalog/Filipino 2%

Political lean MEDSL · Butler

2024 margin
Solid R (+45.4) · D 26.7% · R 72.1% · Other 1.2%
2008→2024 swing
-40.7pp toward R · 2008: -4.7pp · 2024: -45.4pp
All cycles
2024: R+45.4 2020: R+38.5 2016: R+36.9 2012: R+10.4 2008: R+4.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 6.20%
Current HPI
249.8713
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

+215.8% since first listed
4 events — show timeline
  • 2026-05-01 Listed $60,000 NEIRBR as distributed by MLS GRID
  • 2016-10-18 Sold (Public Records) $16,225 Public Records
  • 2016-10-14 Sold (MLS) $16,500 NEIRBR as distributed by MLS GRID
  • 2016-08-08 Listed $19,000 NEIRBR as distributed by MLS GRID

Property tax history

+6.2%/yr

Latest (2025): $800 · -3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…