CashFlowRE
Sign in Sign up
1711 S 16th St
C- Composite 54.75
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 +16.8/30.0
  • ARV discount +7.5/15.0
  • 1% rule +6.0/10.0
  • Appreciation +5.5/10.0
  • DSCR +5.2/10.0
  • Schools +5.0/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$85,000

1711 S 16th St · Centerville, IA 52544
3 bd · 1.0 ba · 1,052 sqft · Other public records · 305 Days on market
Built 1992 0.32 ac lot ↓ 19% since listing

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

Listing remarks MLS

This spacious 3 bedroom 1 bath home is a potential goldmine of equity! This place needs just a little cosmetic work, and you could boost your equity fast! The backyard is not only fenced in, but it has a sizeable deck and stamped concrete patio perfect for entertaining. The oversized single-car garage is perfect for storing all your tools and keeping a vehicle out of the elements. There is a garden shed included for extra storage. With a little TLC, this place is perfect for a family in a great neighborhood!

Key facts

  • Sizeable deck
  • Garden shed
  • Fenced backyard

Tags

FENCED BACKYARDSIZEABLE DECKSTAMPED CONCRETE PATIOGARDEN SHED

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 other listed at $85k.

Deal economics

  • At list price, monthly cash flow is $54 ($646/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($939 rent vs $85k).
  • Recommended offer: $75k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.1% vs local median 4.0% in Centerville — 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 73/100 on livability (#277 in IA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F, employment F.
  • Centerville Community School District (town): math 57% / reading 65% proficiency, ranked #251 of 289 in IA (top 87%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 83 active listings in the ZIP; 6 units permitted in Appanoose County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($588 loan paydown + $918 appreciation (1.1% local appreciation)).
  • Appanoose County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.1% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 305 days — a 12% lower offer ($75k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $20k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.9% of price.
Recommended offer $74,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 305 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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.
  7. 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.
  8. 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
1.10%
Cap rate
7.05%
Cash-on-cash
2.71%
DSCR
1.12
GRM
7.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

1.08% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
4.5%
Equity multiple
1.23×
Total profit
$5,426
Equity at exit
$29,372
10-year hold
IRR
8.8%
Equity multiple
2.08×
Total profit
$25,819
Equity at exit
$39,307

Cash invested: $23,800 (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 52544

Home prices YoY
0.5%
Active inventory
83
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$939 medium interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$207 /mo · $2,482/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$197
Net cashflow
$54

Break-even live

Break-even rent $871
Max offer price $85,000
Occupancy floor 89%

Sensitivity live

Price -10% $102 -5% $78 +0% $54 +5% $30 +10% $6
Rent -10% $-20 -5% $17 +0% $54 +5% $91 +10% $128
Rate -1.0pp $97 -0.5pp $75 base $54 +0.5pp $32 +1.0pp $9

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
$21,250
Closing costs
$2,550
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 15 events

  1. 2026-06-12
    days on market $85,000 Active 305 DOM
  2. 2026-06-09
    days on market $85,000 Active 302 DOM
  3. 2026-06-08
    days on market $85,000 Active 301 DOM
  4. 2026-06-07
    days on market $85,000 Active 300 DOM
  5. 2026-06-07
    days on market $85,000 Active 299 DOM
  6. 2026-06-04
    days on market $85,000 Active 296 DOM
  7. 2026-06-02
    days on market $85,000 Active 295 DOM
  8. 2026-06-01
    days on market $85,000 Active 294 DOM
  9. 2026-05-31
    days on market $85,000 Active 293 DOM
  10. 2026-05-31
    days on market $85,000 Active 292 DOM
  11. 2026-03-07
    price $85,000 515-char remark
    Show marketing remark (515 chars)

    This spacious 3 bedroom 1 bath home is a potential goldmine of equity! This place needs just a little cosmetic work, and you could boost your equity fast! The backyard is not only fenced in, but it has a sizeable deck and stamped concrete patio perfect for entertaining. The oversized single-car garage is perfect for storing all your tools and keeping a vehicle out of the elements. There is a garden shed included for extra storage. With a little TLC, this place is perfect for a family in a great neighborhood!

  12. 2025-10-16
    price $100,000 515-char remark
    Show marketing remark (515 chars)

    This spacious 3 bedroom 1 bath home is a potential goldmine of equity! This place needs just a little cosmetic work, and you could boost your equity fast! The backyard is not only fenced in, but it has a sizeable deck and stamped concrete patio perfect for entertaining. The oversized single-car garage is perfect for storing all your tools and keeping a vehicle out of the elements. There is a garden shed included for extra storage. With a little TLC, this place is perfect for a family in a great neighborhood!

  13. 2025-10-07
    status Active 515-char remark
    Show marketing remark (515 chars)

    This spacious 3 bedroom 1 bath home is a potential goldmine of equity! This place needs just a little cosmetic work, and you could boost your equity fast! The backyard is not only fenced in, but it has a sizeable deck and stamped concrete patio perfect for entertaining. The oversized single-car garage is perfect for storing all your tools and keeping a vehicle out of the elements. There is a garden shed included for extra storage. With a little TLC, this place is perfect for a family in a great neighborhood!

  14. 2025-09-17
    historical Active Under Contract 515-char remark
    Show marketing remark (515 chars)

    This spacious 3 bedroom 1 bath home is a potential goldmine of equity! This place needs just a little cosmetic work, and you could boost your equity fast! The backyard is not only fenced in, but it has a sizeable deck and stamped concrete patio perfect for entertaining. The oversized single-car garage is perfect for storing all your tools and keeping a vehicle out of the elements. There is a garden shed included for extra storage. With a little TLC, this place is perfect for a family in a great neighborhood!

  15. 2025-08-11
    listed $105,000 Active 515-char remark
    Show marketing remark (515 chars)

    This spacious 3 bedroom 1 bath home is a potential goldmine of equity! This place needs just a little cosmetic work, and you could boost your equity fast! The backyard is not only fenced in, but it has a sizeable deck and stamped concrete patio perfect for entertaining. The oversized single-car garage is perfect for storing all your tools and keeping a vehicle out of the elements. There is a garden shed included for extra storage. With a little TLC, this place is perfect for a family in a great neighborhood!

ⓘ 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
$2,482 · $207/mo
Projected year-2 tax
$2,482 · $207/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥104°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$11,268
− Mortgage interest
−$4,761
− Property taxes
−$2,482
− Insurance
−$425
− Repairs & maintenance
−$901
− Management
−$901
− Depreciation
−$2,473
Taxable loss
−$676
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$162
After-tax cash flow
$808/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
Centerville Community School District
NCES district ID
1906750
Math proficiency
57% ▼ -8.00%
Reading proficiency
65% ▼ -5.00%
Median HH income
$35,401
Composite
50.48/100
National rank
#1854
State rank
#251 of 289 in IA

Livability — Centerville

Score
73/100
State rank
#277
US rank
#5375

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Centerville, IA
Population (ZIP)
8,110

Population outlook (Appanoose County) Hauer SSP2

Today (2025)
11,726 people
By 2030
11,194 · -4.5%
By 2040
10,063 · -14.2%
By 2050
8,976 · -23.5%
By 2075
6,785 · -42.1%
By 2100
4,819 · -58.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 4% Hispanic / Latino 2% Black 1%
Common ancestry
Italian 6% Lithuanian 3% Slovak 2%
Foreign-born
1% · Canada
Languages at home
94% English-only · German/W. Germanic 5%

Political lean MEDSL · Appanoose

2024 margin
Solid R (+46.7) · D 26.1% · R 72.8% · Other 1.2%
2008→2024 swing
-44.8pp toward R · 2008: -1.9pp · 2024: -46.7pp
All cycles
2024: R+46.7 2020: R+40.2 2016: R+36.4 2012: R+3.5 2008: R+1.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.08%
Current HPI
212.65
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

-19.0% since first listed
5 events — show timeline
  • 2026-03-07 Price Changed $85,000 IAR
  • 2025-10-16 Price Changed $100,000 IAR
  • 2025-10-07 Relisted IAR
  • 2025-09-17 Contingent IAR
  • 2025-08-11 Listed $105,000 IAR

Property tax history

+3.4%/yr

Latest (2025): $2,482 · +1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…