CashFlowRE
Sign in Sign up
750 Main St
F Composite 32.38
Why this score? — see what drove the F 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).

  • Appreciation +8.2/10.0
  • Cash flow +6.5/30.0
  • Schools +6.5/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.7/10.0
  • DSCR +0.8/10.0
  • ARV discount +0.0/15.0

$180,000

750 Main St · Akron, IA 51001
3 bd · 2.5 ba · 1,592 sqft · SingleFamily public records · 71 Days on market
Built 1969 0.27 ac lot Est $154k · 17% over

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

Listing remarks MLS

Completely renovated Raised Ranch. 3 Bedrooms 2 baths. Almost everything is NEW. New Windows, Siding, Plumbing, Electric Panel and most wiring, Doors, Trim, Fixtures, Kitchen & Baths, All new flooring & Carpets. Some new Drywall and all Freshly Painted. New Deck on the back and a new one coming on the Front

Key facts

  • 0.27 acre lot
  • Garage
  • Built 1969

Property features AI

Exterior

  • Parking: Garage with 1 parking space; Concrete parking/driveway
  • Utilities: Public water; Public sewer
  • Home design: Single-family residential home
  • Construction: Vinyl siding; Shingle roof; Below-grade finished area
  • Exterior features: Garden; Deck; Few trees on the lot

Interior

  • Bathrooms: 1 full bathroom; 1 three-quarter bathroom
  • Heating & cooling: Central air conditioning; Natural gas forced-air heating
  • Interior features: Water softener; Finished basement

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/2.5-bath single-family listed at $180k.

Deal economics

  • At list price, monthly cash flow is $-304 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $126k (29.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $120k (33.4% below list).
  • Recommended offer: $120k (33.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 73/100 on livability (#262 in IA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety D, amenities F, commute F.
  • Akron Westfield Community School District (rural): math 75% / reading 78% proficiency, ranked #50 of 289 in IA (top 17%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Zoned schools: Akron Westfield Elementary School (math 77% / reading 82%, grade A, #71 of 616 statewide, top 15%, 249 students, 40% FRL); Akron Westfield Middle School (math 82% / reading 82%, grade A+, #22 of 246 statewide, top 12%, 139 students, 28% FRL); Akron Westfield Senior High School (math 67% / reading 72%, grade B, #152 of 336 statewide, top 52%, 192 students, 28% FRL).
  • Market conditions: 18 active listings in the ZIP; 147 units permitted in Plymouth County in 2024 (112 in 5+ unit buildings).

Forward outlook

  • In year one you build about $13k of equity ($1k loan paydown + $12k appreciation (6.4% local appreciation)).
  • By year 3, 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 71 days — a 6% lower offer ($169k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 4y ago; this cycle's ask has dropped $25k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $119,922 (33.4% 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 71 days. Have you received any prior offers? Is the seller open to a 33% concession, seller financing, or rate buy-down credit?
  3. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.67%
Cap rate
4.27%
Cash-on-cash
-7.24%
DSCR
0.68
GRM
12.5

CMA / ARV

ARV (on-the-fly)
$154,424
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
821 Main St 0.05mi 3/1.5 1,513 (-5%) 3mo $240,000 $159 83
841 Reed St 0.18mi 3/2.0 1,555 (-2%) 12mo $180,000 $116 76
540 S 8th St 0.19mi 3/2.0 1,708 (+7%) 8mo $135,000 $79 71
530 Dakota St 0.16mi 4/1.0 (+1) 1,705 (+7%) 2mo $99,700 $58 68
2040 Clover Dr 0.15mi 3/1.0 1,731 (+9%) 5mo $190,000 $110 68
231 Sargent St 0.36mi 4/1.5 (+1) 1,620 (+2%) 6mo $137,500 $85 66
2030 Clover Dr 0.14mi 4/2.0 (+1) 1,808 (+14%) 14mo $210,000 $116 52
810 Kerr Dr 0.33mi 3/1.0 1,434 (-10%) 13mo $130,000 $91 51
400 Sargent St 0.27mi 4/2.0 (+1) 1,720 (+8%) 19mo $166,000 $97 51
530 Jespersen Blvd 0.67mi 3/2.0 1,520 (-4%) 11mo $350,000 $230 50
351 Hardy St 0.32mi 3/2.0 1,410 (-11%) 17mo $135,000 $96 50
350 N 8th St 0.34mi 3/2.0 1,817 (+14%) 16mo $175,000 $96 45

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

Projected returns pro-forma

6.41% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
10.6%
Equity multiple
1.73×
Total profit
$36,997
Equity at exit
$117,793
10-year hold
IRR
11.6%
Equity multiple
3.44×
Total profit
$122,978
Equity at exit
$217,735

Cash invested: $50,400 (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 51001

Home prices YoY
2.2%
Active inventory
18
Price-to-rent
12.5×

Monthly cashflow live

Estimated rent
$1,199 medium interval (Pro) →
Mortgage (P&I)
$944
Tax from tax record
$232 /mo · $2,788/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$252
Net cashflow
$-304

Break-even live

Break-even rent $1,584
Max offer price $126,317
Occupancy floor

Sensitivity live

Price -10% $-202 -5% $-253 +0% $-304 +5% $-355 +10% $-406
Rent -10% $-399 -5% $-351 +0% $-304 +5% $-257 +10% $-209
Rate -1.0pp $-213 -0.5pp $-258 base $-304 +0.5pp $-351 +1.0pp $-398

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
$45,000
Closing costs
$5,400
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. 2026-06-12
    status $180,000 Pending 71 DOM
  2. 2026-06-09
    days on market $180,000 Active 71 DOM
  3. 2026-06-08
    days on market $180,000 Active 70 DOM
  4. 2026-06-07
    days on market $180,000 Active 69 DOM
  5. 2026-06-07
    days on market $180,000 Active 68 DOM
  6. 2026-06-04
    days on market $180,000 Active 65 DOM
  7. 2026-06-02
    days on market $180,000 Active 64 DOM
  8. 2026-06-01
    days on market $180,000 Active 63 DOM
  9. 2026-05-31
    days on market $180,000 Active 62 DOM
  10. 2026-05-31
    days on market $180,000 Active 61 DOM
  11. 2026-05-21
    price $180,000
  12. 2026-05-08
    price $185,000
  13. 2026-05-06
    status Active
  14. 2026-04-30
    status Pending
  15. 2026-04-18
    price $190,000
  16. 2026-04-01
    price $200,000
  17. 2026-03-24
    listed $205,000 Active
  18. 2023-06-19
    soldstatus $190,000
  19. 2023-06-16
    soldstatus $190,000 Closed 320-char remark
    Show marketing remark (320 chars)

    Completely renovated Raised Ranch. 3 Bedrooms 2 baths. Almost everything is NEW. New Windows, Siding, Plumbing, Electric Panel and most wiring, Doors, Trim, Fixtures, Kitchen & Baths, All new flooring & Carpets. Some new Drywall and all Freshly Painted. New Deck on the back and a new one coming on the Front

  20. 2023-04-04
    listed $189,950 Active 320-char remark
    Show marketing remark (320 chars)

    Completely renovated Raised Ranch. 3 Bedrooms 2 baths. Almost everything is NEW. New Windows, Siding, Plumbing, Electric Panel and most wiring, Doors, Trim, Fixtures, Kitchen & Baths, All new flooring & Carpets. Some new Drywall and all Freshly Painted. New Deck on the back and a new one coming on the Front

  21. 2022-08-19
    soldstatus $115,000 Closed 201-char remark
    Show marketing remark (201 chars)

    Nice 3 Bedroom Home Located on Large Corner Lot! Great opportunity for first time buyers with a nice layout. Eat-in kitchen, 3 bedrooms, full basement less single stall garage stall. Motivated sellers!

  22. 2022-06-20
    listed $130,000 201-char remark
    Show marketing remark (201 chars)

    Nice 3 Bedroom Home Located on Large Corner Lot! Great opportunity for first time buyers with a nice layout. Eat-in kitchen, 3 bedrooms, full basement less single stall garage stall. Motivated sellers!

ⓘ 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
$2,788 · $232/mo
Projected year-2 tax
$2,807 · $234/mo
Expected delta
+$19/yr (+$2/mo · 0.7%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$14,391
− Mortgage interest
−$10,083
− Property taxes
−$2,788
− Insurance
−$900
− Repairs & maintenance
−$1,151
− Management
−$1,151
− Depreciation
−$5,236
Taxable loss
−$6,919
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,661
After-tax cash flow
$-1,986/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
Akron Westfield Community School District
NCES district ID
1903220
Math proficiency
75% ▼ -8.00%
Reading proficiency
78% ▼ -3.00%
Median HH income
$56,291
Composite
65.35/100
National rank
#485
State rank
#50 of 289 in IA

Livability — Akron

Score
73/100
State rank
#262
US rank
#5038

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Akron, IA
Population (ZIP)
2,292

Population outlook (Plymouth County) Hauer SSP2

Today (2025)
25,214 people
By 2030
25,257 · +0.2%
By 2040
25,304 · +0.4%
By 2050
25,421 · +0.8%
By 2075
26,820 · +6.4%
By 2100
27,604 · +9.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Hispanic / Latino 5% Native American 3% Two or more races 3%
Common ancestry
Iranian 8% Portuguese 3% Lithuanian 2%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Plymouth

2024 margin
Solid R (+54.2) · D 22.3% · R 76.5% · Other 1.2%
2008→2024 swing
-29.2pp toward R · 2008: -25.1pp · 2024: -54.2pp
All cycles
2024: R+54.2 2020: R+49.3 2016: R+51.9 2012: R+34.3 2008: R+25.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 6.41%
Current HPI
296.3686
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

+38.5% since first listed
12 events — show timeline
  • 2026-05-21 Price Changed $180,000 NWIA
  • 2026-05-08 Price Changed $185,000 NWIA
  • 2026-05-06 Relisted NWIA
  • 2026-04-30 Pending NWIA
  • 2026-04-18 Price Changed $190,000 NWIA
  • 2026-04-01 Price Changed $200,000 NWIA
  • 2026-03-24 Listed $205,000 NWIA
  • 2023-06-19 Sold (Public Records) $190,000 Public Records
  • 2023-06-16 Sold (MLS) $190,000 NWIA
  • 2023-04-04 Listed $189,950 NWIA
  • 2022-08-19 Sold (MLS) $115,000 NWIA
  • 2022-06-20 Listed $130,000 NWIA

Property tax history

+8.5%/yr

Latest (2025): $2,788 · +14.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…