CashFlowRE
Sign in Sign up
701 S Mill St
C- Composite 50.31
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).

  • ARV discount +15.0/15.0
  • Cash flow +11.2/30.0
  • Schools +5.9/10.0
  • Livability +4.0/5.0
  • DSCR +3.3/10.0
  • 1% rule +3.2/10.0
  • Appreciation +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$149,900

701 S Mill St · Lake Mills, IA 50450
3 bd · 2.0 ba · 2,058 sqft · SingleFamily public records · 19 Days on market
Built 1920 10,062 sqft lot Est $259k · 42% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this charming & historic home, constructed in 1920. Step onto the expansive deck and into the entry, leading into the kitchen, complete w/ appliances. Adjacent to the kitchen, the spacious living and dining area awaits, promising an ideal ambiance for unforgettable gatherings. A main level bath has been seamlessly incorporated into the home, complete w/ a walk-in shower, built-ins, and a stackable washer/dryer set (2nd set in basement). Step through the beautiful French doors and discover a delightful enclosed porch, offering a tranquil spot to savor a morning coffee or indulge in a good book. Ascend to the 2nd floor and be greeted by a large landing, leading to three sizeable bedrooms. Completing this level is another bathroom with a tub for relaxing. The stucco exterior of this property could be easily painted. There is a detached 2 stall garage w/ an 18x20 addition, providing an ideal space for pursuing any of your hobbies. Let's get you into a new place to call home!

Key facts

  • Laundry area
  • Front porch
  • Original woodwork

Tags

CORNER LOTORIGINAL WOODWORKFRONT PORCHLAUNDRY AREAABUNDANT STORAGEFULLY FINISHED BASEMENT

Property features AI

Exterior

  • Parking: 2-car garage (approximately 18 x 20, asphalt driveway)
  • Utilities: City water connected; City sewer connected; Natural gas; Electric with circuit breakers
  • Home design: Residential property; Two levels; Entry at main level
  • Construction: Block foundation; Asphalt roof
  • Exterior features: Stucco exterior; Deck; Porch; Corner lot; City street frontage on a public maintained road; Lot dimensions approximately 99 x 102

Interior

  • Kitchen: Kitchen with window
  • Bedrooms: 4 bedrooms (several on upper level; 3 bedrooms on one level noted)
  • Bathrooms: Two 3/4 baths (one on main floor, one on upper level)
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Finished basement with sump pump; Ceiling fans; Natural woodwork; French doors; Porch; Deck; Kitchen window; 3 bedrooms on one level
  • Laundry & utility: Washer/dryer hookup; Main-level laundry

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 $-57 ($-683/yr) — negative.
  • To cash-flow at today's rent, offer at most $140k (6.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $123k (17.7% below list).
  • Recommended offer: $123k (17.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 79/100 on livability (#110 in IA, #2,117 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Lake Mills Community School District (rural): math 68% / reading 72% proficiency, ranked #148 of 289 in IA (top 51%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: 13 active listings in the ZIP; 6 units permitted in Winnebago 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.
  • Winnebago County population projected at -10% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y 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 $124k; 21% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $123,307 (17.7% 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. Built in 1920 — 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 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?
  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
0.82%
Cap rate
5.84%
Cash-on-cash
-1.63%
DSCR
0.93
GRM
10.1

CMA / ARV

ARV (on-the-fly)
$259,308
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
501 S Washington St 0.15mi 3/2.0 2,184 (+6%) 13mo $140,000 $64 72
605 S Mill St St 0.05mi 3/1.8 1,772 (-14%) 10mo $225,000 $127 65
1009 S Grant St 0.31mi 3/2.0 1,810 (-12%) 4mo $235,000 $130 62
302 S 4th Ave E 0.30mi 4/2.0 (+1) 2,112 (+3%) 22mo $252,000 $119 59
404 W Front St St 0.67mi 4/2.0 (+1) 1,981 (-4%) 4mo $82,000 $41 54
1004 S Western St 0.22mi 4/3.0 (+1) 1,824 (-11%) 14mo $230,000 $126 50

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
-19.0%
Equity multiple
0.34×
Total profit
$-27,900
Equity at exit
$22,351
10-year hold
IRR
-11.5%
Equity multiple
0.31×
Total profit
$-28,900
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 50450

Home prices YoY
-2.0%
Active inventory
13
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,233 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$182 /mo · $2,190/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$259
Net cashflow
$-57

Break-even live

Break-even rent $1,305
Max offer price $139,844
Occupancy floor 100%

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 22 events

  1. 2026-06-17
    status $149,900 Pending 19 DOM
  2. 2026-06-17
    days on market $149,900 Contingent - Inspection 19 DOM
  3. 2026-06-16
    days on market $149,900 Contingent - Inspection 18 DOM
  4. 2026-06-15
    days on market $149,900 Contingent - Inspection 17 DOM
  5. 2026-06-13
    days on market $149,900 Contingent - Inspection 15 DOM
  6. 2026-06-12
    days on market $149,900 Contingent - Inspection 14 DOM
  7. 2026-06-09
    statusdays on market $149,900 Contingent - Inspection 11 DOM
  8. 2026-06-08
    days on market $149,900 Active 10 DOM
  9. 2026-06-07
    days on market $149,900 Active 9 DOM
  10. 2026-06-05
    days on market $149,900 Active 7 DOM
  11. 2026-06-04
    days on market $149,900 Active 5 DOM
  12. 2026-06-02
    days on market $149,900 Active 4 DOM
  13. 2026-06-01
    days on market $149,900 Active 3 DOM
  14. 2026-05-31
    days on market $149,900 Active 2 DOM
  15. 2026-05-29
    listed $149,900 Active
  16. 2024-04-19
    soldstatus $123,500
  17. 2024-04-16
    soldstatus $123,500 Closed 1002-char remark
    Show marketing remark (1002 chars)

    Welcome to this charming & historic home, constructed in 1920. Step onto the expansive deck and into the entry, leading into the kitchen, complete w/ appliances. Adjacent to the kitchen, the spacious living and dining area awaits, promising an ideal ambiance for unforgettable gatherings. A main level bath has been seamlessly incorporated into the home, complete w/ a walk-in shower, built-ins, and a stackable washer/dryer set (2nd set in basement). Step through the beautiful French doors and discover a delightful enclosed porch, offering a tranquil spot to savor a morning coffee or indulge in a good book. Ascend to the 2nd floor and be greeted by a large landing, leading to three sizeable bedrooms. Completing this level is another bathroom with a tub for relaxing. The stucco exterior of this property could be easily painted. There is a detached 2 stall garage w/ an 18x20 addition, providing an ideal space for pursuing any of your hobbies. Let's get you into a new place to call home!

  18. 2024-03-25
    status Pending 1002-char remark
    Show marketing remark (1002 chars)

    Welcome to this charming & historic home, constructed in 1920. Step onto the expansive deck and into the entry, leading into the kitchen, complete w/ appliances. Adjacent to the kitchen, the spacious living and dining area awaits, promising an ideal ambiance for unforgettable gatherings. A main level bath has been seamlessly incorporated into the home, complete w/ a walk-in shower, built-ins, and a stackable washer/dryer set (2nd set in basement). Step through the beautiful French doors and discover a delightful enclosed porch, offering a tranquil spot to savor a morning coffee or indulge in a good book. Ascend to the 2nd floor and be greeted by a large landing, leading to three sizeable bedrooms. Completing this level is another bathroom with a tub for relaxing. The stucco exterior of this property could be easily painted. There is a detached 2 stall garage w/ an 18x20 addition, providing an ideal space for pursuing any of your hobbies. Let's get you into a new place to call home!

  19. 2024-03-06
    historical Active Under Contract 1002-char remark
    Show marketing remark (1002 chars)

    Welcome to this charming & historic home, constructed in 1920. Step onto the expansive deck and into the entry, leading into the kitchen, complete w/ appliances. Adjacent to the kitchen, the spacious living and dining area awaits, promising an ideal ambiance for unforgettable gatherings. A main level bath has been seamlessly incorporated into the home, complete w/ a walk-in shower, built-ins, and a stackable washer/dryer set (2nd set in basement). Step through the beautiful French doors and discover a delightful enclosed porch, offering a tranquil spot to savor a morning coffee or indulge in a good book. Ascend to the 2nd floor and be greeted by a large landing, leading to three sizeable bedrooms. Completing this level is another bathroom with a tub for relaxing. The stucco exterior of this property could be easily painted. There is a detached 2 stall garage w/ an 18x20 addition, providing an ideal space for pursuing any of your hobbies. Let's get you into a new place to call home!

  20. 2024-03-01
    listed $125,000 Active 1002-char remark
    Show marketing remark (1002 chars)

    Welcome to this charming & historic home, constructed in 1920. Step onto the expansive deck and into the entry, leading into the kitchen, complete w/ appliances. Adjacent to the kitchen, the spacious living and dining area awaits, promising an ideal ambiance for unforgettable gatherings. A main level bath has been seamlessly incorporated into the home, complete w/ a walk-in shower, built-ins, and a stackable washer/dryer set (2nd set in basement). Step through the beautiful French doors and discover a delightful enclosed porch, offering a tranquil spot to savor a morning coffee or indulge in a good book. Ascend to the 2nd floor and be greeted by a large landing, leading to three sizeable bedrooms. Completing this level is another bathroom with a tub for relaxing. The stucco exterior of this property could be easily painted. There is a detached 2 stall garage w/ an 18x20 addition, providing an ideal space for pursuing any of your hobbies. Let's get you into a new place to call home!

  21. 2023-11-01
    price $125,000
  22. 2023-10-11
    listed $135,000 Active

ⓘ 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
$2,190 · $182/mo
Projected year-2 tax
$2,272 · $189/mo
Expected delta
+$82/yr (+$7/mo · 3.7%)

ⓘ 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 2/10 Low 7 d/yr ≥99°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
$14,797
− Mortgage interest
−$8,397
− Property taxes
−$2,190
− Insurance
−$750
− Repairs & maintenance
−$1,184
− Management
−$1,184
− Depreciation
−$4,361
Taxable loss
−$3,268
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$784
After-tax cash flow
$101/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
Lake Mills Community School District
NCES district ID
1916110
Math proficiency
68% ▼ -5.00%
Reading proficiency
72% ▼ -2.00%
Median HH income
$48,268
Composite
59.19/100
National rank
#945
State rank
#148 of 289 in IA

Livability — Lake Mills

Score
79/100
State rank
#110
US rank
#2117

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lake Mills, IA
City population
3,001
Population (ZIP)
3,001

Population outlook (Winnebago County) Hauer SSP2

Today (2025)
10,099 people
By 2030
9,831 · -2.7%
By 2040
9,326 · -7.7%
By 2050
9,073 · -10.2%
By 2075
9,448 · -6.4%
By 2100
10,279 · +1.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 7% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Portuguese 46% Iranian 1% Romanian 1%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 4%

Political lean MEDSL · Winnebago

2024 margin
Solid R (+30.7) · D 33.9% · R 64.6% · Other 1.5%
2008→2024 swing
-39.3pp toward R · 2008: 8.6pp · 2024: -30.7pp
All cycles
2024: R+30.7 2020: R+26.3 2016: R+26.5 2012: R+0.0 2008: D+8.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -4.57%
Current HPI
219.7494
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

+11.0% since first listed
8 events — show timeline
  • 2026-05-29 Listed $149,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-04-19 Sold (Public Records) $123,500 Public Records
  • 2024-04-16 Sold (MLS) $123,500 IAR
  • 2024-03-25 Pending IAR
  • 2024-03-06 Contingent IAR
  • 2024-03-01 Listed $125,000 IAR
  • 2023-11-01 Price Changed $125,000 IAR
  • 2023-10-11 Listed $135,000 IAR

Property tax history

+8.1%/yr

Latest (2025): $2,190 · +43.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…