CashFlowRE
Sign in Sign up
808 S 7th St
D+ Composite 48.28
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 +13.4/30.0
  • ARV discount +12.9/15.0
  • Schools +5.3/10.0
  • DSCR +4.0/10.0
  • Livability +4.0/5.0
  • 1% rule +3.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

808 S 7th St · Fairfield, IA 52556
3 bd · 2.0 ba · 1,596 sqft · SingleFamily public records · 61 Days on market
Built 1963 9,148 sqft lot $94/sqft · 12% below area Est $170k · 12% under ↓ 8% since listing

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

Listing remarks MLS

Well-maintained 3 bedroom/2 bath ranch-style home-. Front living room with picture window, closet, built-in cabinet, & leads to the rest of this home. Adjacent kitchen & dining area with nice cabinetry, includes appliances, & nice counterspace. Three hallway bedrooms with hardwood flooring, closets, & ceiling fans. Hallway linen/cabinet space. Full bath with double sinks & good-sized vanity/counter area. The lower level features a family room or recreation area, non-conforming bedroom, 3/4 bath, laundry & a storage room. Outside, enjoy the convenience of an attached one-car garage with additional parking space. The side yard offers a great opportunity for gardening or outdoor activities, while the front deck is perfect for relaxing or seasonal decorating. Additional highlights include triple-pane windows, gutter guards, a newer furnace, & perennials. This home truly has it all—be sure to add it to your must-see list!

Key facts

  • Adjacent kitchen
  • Hardwood flooring
  • Dining area

Tags

FRONT LIVING ROOMADJACENT KITCHENDINING AREAHARDWOOD FLOORINGHALLWAY LINEN SPACEFAMILY ROOM

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/2.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $2 ($21/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 $132k (12.1% below list).
  • Recommended offer: $132k (12.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 2.9% in Fairfield — 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 79/100 on livability (#122 in IA, #2,265 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Fairfield Community School District (town): math 56% / reading 69% proficiency, ranked #227 of 289 in IA (top 78%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Fairfield Middle School (math 63% / reading 70%, grade A-, #148 of 246 statewide, top 61%, 438 students, 51% FRL); Fairfield High School (math 50% / reading 73%, grade B-, #255 of 336 statewide, top 76%, 476 students, 42% FRL).
  • Market conditions: 121 active listings in the ZIP; 14 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Jefferson County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 61 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $13k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $131,834 (12.1% below list)

Questions for the listing agent

  1. It's been on market 61 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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 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
0.88%
Cap rate
6.31%
Cash-on-cash
0.05%
DSCR
1.00
GRM
9.5

CMA / ARV

ARV (median comp)
$170,338
List price
$149,900
Delta
-12.00%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
805 W Taylor Ave 0.24mi 3/2.0 1,572 (-2%) 5mo $153,000 $97 82
1104 S 7th St 0.18mi 3/2.0 1,651 (+3%) 5mo $88,000 $53 82
905 S 5th St 0.22mi 3/2.0 1,518 (-5%) 2mo $200,000 $132 80
1101 S 8th St 0.17mi 3/2.0 1,800 (+13%) 3mo $210,000 $117 68
1006 Sunny Ln 0.13mi 3/3.0 1,814 (+14%) 0mo $164,000 $90 67
405 W Adams Ave 0.44mi 3/1.5 1,716 (+8%) 1mo $177,500 $103 64
205 E Fillmore Ave 0.69mi 3/1.5 1,578 (-1%) 1mo $201,000 $127 63
809 S 4th St 0.28mi 3/2.0 1,360 (-15%) 1mo $212,500 $156 62
201 W Washington Ave 0.60mi 2/1.5 (-1) 1,664 (+4%) 1mo $48,000 $29 58
1001 Southview Dr 0.45mi 3/2.5 1,392 (-13%) 1mo $290,000 $208 55
102 E Madison Ave 0.62mi 2/1.5 (-1) 1,670 (+5%) 6mo $189,900 $114 51
304 W Adams Ave 0.46mi 3/2.0 1,388 (-13%) 6mo $141,500 $102 51

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
-16.2%
Equity multiple
0.42×
Total profit
$-24,155
Equity at exit
$22,351
10-year hold
IRR
-7.9%
Equity multiple
0.50×
Total profit
$-20,798
Equity at exit
$12,961

Cash invested: $41,972 (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 52556

Home prices YoY
-15.1%
Active inventory
121
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,318 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$191 /mo · $2,294/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$277
Net cashflow
$2

Break-even live

Break-even rent $1,316
Max offer price $149,900
Occupancy floor 95%

Sensitivity live

Price -10% $87 -5% $44 +0% $2 +5% $-41 +10% $-83
Rent -10% $-102 -5% $-50 +0% $2 +5% $54 +10% $106
Rate -1.0pp $77 -0.5pp $40 base $2 +0.5pp $-37 +1.0pp $-77

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
$37,475
Closing costs
$4,497
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 5 events

  1. 2026-05-12
    historical Active Under Contract 974-char remark
    Show marketing remark (974 chars)

    Well-maintained 3 bedroom/2 bath ranch-style home-. Front living room with picture window, closet, built-in cabinet, & leads to the rest of this home. Adjacent kitchen & dining area with nice cabinetry, includes appliances, & nice counterspace. Three hallway bedrooms with hardwood flooring, closets, & ceiling fans. Hallway linen/cabinet space. Full bath with double sinks & good-sized vanity/counter area. The lower level features a family room or recreation area, non-conforming bedroom, 3/4 bath, laundry & a storage room. Outside, enjoy the convenience of an attached one-car garage with additional parking space. The side yard offers a great opportunity for gardening or outdoor activities, while the front deck is perfect for relaxing or seasonal decorating. Additional highlights include triple-pane windows, gutter guards, a newer furnace, & perennials. This home truly has it all—be sure to add it to your must-see list!

  2. 2026-05-01
    price $149,900 974-char remark
    Show marketing remark (974 chars)

    Well-maintained 3 bedroom/2 bath ranch-style home-. Front living room with picture window, closet, built-in cabinet, & leads to the rest of this home. Adjacent kitchen & dining area with nice cabinetry, includes appliances, & nice counterspace. Three hallway bedrooms with hardwood flooring, closets, & ceiling fans. Hallway linen/cabinet space. Full bath with double sinks & good-sized vanity/counter area. The lower level features a family room or recreation area, non-conforming bedroom, 3/4 bath, laundry & a storage room. Outside, enjoy the convenience of an attached one-car garage with additional parking space. The side yard offers a great opportunity for gardening or outdoor activities, while the front deck is perfect for relaxing or seasonal decorating. Additional highlights include triple-pane windows, gutter guards, a newer furnace, & perennials. This home truly has it all—be sure to add it to your must-see list!

  3. 2026-04-18
    status Active 974-char remark
    Show marketing remark (974 chars)

    Well-maintained 3 bedroom/2 bath ranch-style home-. Front living room with picture window, closet, built-in cabinet, & leads to the rest of this home. Adjacent kitchen & dining area with nice cabinetry, includes appliances, & nice counterspace. Three hallway bedrooms with hardwood flooring, closets, & ceiling fans. Hallway linen/cabinet space. Full bath with double sinks & good-sized vanity/counter area. The lower level features a family room or recreation area, non-conforming bedroom, 3/4 bath, laundry & a storage room. Outside, enjoy the convenience of an attached one-car garage with additional parking space. The side yard offers a great opportunity for gardening or outdoor activities, while the front deck is perfect for relaxing or seasonal decorating. Additional highlights include triple-pane windows, gutter guards, a newer furnace, & perennials. This home truly has it all—be sure to add it to your must-see list!

  4. 2026-04-01
    historical Active Under Contract 974-char remark
    Show marketing remark (974 chars)

    Well-maintained 3 bedroom/2 bath ranch-style home-. Front living room with picture window, closet, built-in cabinet, & leads to the rest of this home. Adjacent kitchen & dining area with nice cabinetry, includes appliances, & nice counterspace. Three hallway bedrooms with hardwood flooring, closets, & ceiling fans. Hallway linen/cabinet space. Full bath with double sinks & good-sized vanity/counter area. The lower level features a family room or recreation area, non-conforming bedroom, 3/4 bath, laundry & a storage room. Outside, enjoy the convenience of an attached one-car garage with additional parking space. The side yard offers a great opportunity for gardening or outdoor activities, while the front deck is perfect for relaxing or seasonal decorating. Additional highlights include triple-pane windows, gutter guards, a newer furnace, & perennials. This home truly has it all—be sure to add it to your must-see list!

  5. 2026-03-27
    listed $163,000 Active 974-char remark
    Show marketing remark (974 chars)

    Well-maintained 3 bedroom/2 bath ranch-style home-. Front living room with picture window, closet, built-in cabinet, & leads to the rest of this home. Adjacent kitchen & dining area with nice cabinetry, includes appliances, & nice counterspace. Three hallway bedrooms with hardwood flooring, closets, & ceiling fans. Hallway linen/cabinet space. Full bath with double sinks & good-sized vanity/counter area. The lower level features a family room or recreation area, non-conforming bedroom, 3/4 bath, laundry & a storage room. Outside, enjoy the convenience of an attached one-car garage with additional parking space. The side yard offers a great opportunity for gardening or outdoor activities, while the front deck is perfect for relaxing or seasonal decorating. Additional highlights include triple-pane windows, gutter guards, a newer furnace, & perennials. This home truly has it all—be sure to add it to your must-see list!

ⓘ 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
$2,294 · $191/mo
Projected year-2 tax
$2,324 · $194/mo
Expected delta
+$30/yr (+$2/mo · 1.3%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥107°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$15,820
− Mortgage interest
−$8,397
− Property taxes
−$2,294
− Insurance
−$750
− Repairs & maintenance
−$1,266
− Management
−$1,266
− Depreciation
−$4,361
Taxable loss
−$2,512
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$603
After-tax cash flow
$624/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
Fairfield Community School District
NCES district ID
1911340
Math proficiency
56% ▼ -14.00%
Reading proficiency
69% ▲ 3.00%
Median HH income
$43,980
Composite
52.52/100
National rank
#1563
State rank
#227 of 289 in IA

Livability — Fairfield

Score
79/100
State rank
#122
US rank
#2265

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fairfield, IA
City population
615
Population (ZIP)
11,586

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
20,818 people
By 2030
22,098 · +6.1%
By 2040
24,133 · +15.9%
By 2050
26,448 · +27.0%
By 2075
32,435 · +55.8%
By 2100
33,966 · +63.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Black 7% Hispanic / Latino 5% Asian 5% Two or more races 3% Native American 1%
Common ancestry
Italian 6% Slovak 4% Portuguese 3%
Foreign-born
12% · Vietnam, Canada, China
Languages at home
88% English-only · Other Indo-European 3% Spanish 2% Vietnamese 2%

Political lean MEDSL · Jefferson

2024 margin
Lean R (+6.8) · D 45.5% · R 52.3% · Other 2.1%
2008→2024 swing
-27.0pp toward R · 2008: 20.2pp · 2024: -6.8pp
All cycles
2024: R+6.8 2020: R+1.4 2016: R+0.5 2012: D+16.0 2008: D+20.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -36.76%
Current HPI
206.8679
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

-8.0% since first listed
5 events — show timeline
  • 2026-05-12 Contingent IAR
  • 2026-05-01 Price Changed $149,900 IAR
  • 2026-04-18 Relisted IAR
  • 2026-04-01 Contingent IAR
  • 2026-03-27 Listed $163,000 IAR

Property tax history

+3.2%/yr

Latest (2025): $2,294 · -0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…