CashFlowRE
Sign in Sign up
26921 Highway 92
A- Composite 81.48
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
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • 1% rule +9.0/10.0
  • ARV discount +7.5/15.0
  • Schools +6.1/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$89,900

26921 Highway 92 · Sigourney, IA 52591
4 bd · 2.0 ba · 2,142 sqft · SingleFamily public records · 148 Days on market
Built 1920 1.72 ac lot ↓ 10% since listing

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

Listing remarks MLS

Country Property with Exceptional Potential on 1.72 Acres Opportunity awaits with this hilltop acreage located on a hard-surfaced road just a few miles east of Sigourney. Situated on a picturesque 1.72-acre lot, this property offers a peaceful rural setting and scenic countryside views. The home features a new roof, septic in 2021 and a 3-car attached garage. The interior has been completely taken down to the studs, providing a clean slate for the next owner to design and finish the interior to their own specifications. With the demolition already completed, this property is well-suited for buyers seeking a renovation project with the freedom to choose materials, layout, and finishes. Ideal for those with vision, this property offers the chance to create a custom country home in a desirable location with convenient road access. A rare opportunity to add value and bring new life to a solid structure in a beautiful setting.

Key facts

  • Hard-surfaced road
  • 1.72 acres
  • Hilltop acreage

Tags

1.72 ACRESHILLTOP ACREAGEHARD-SURFACED ROADPEACEFUL RURAL SETTINGSCENIC COUNTRYSIDE VIEWSNEW ROOF

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 4-bed/2.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $380 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $79k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 79/100 on livability (#108 in IA, #2,086 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Sigourney Community School District (rural): math 76% / reading 68% proficiency, ranked #122 of 289 in IA (top 42%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Zoned schools: Sigourney Elementary (math 82% / reading 57%, grade A-, #224 of 616 statewide, top 42%, 323 students, 39% FRL); Sigourney Jr-Sr High Sch (math 72% / reading 75%, grade B+, #108 of 336 statewide, top 33%, 270 students, 34% FRL).
  • Market conditions: 25 active listings in the ZIP; 1 units permitted in Keokuk County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $10k of equity ($622 loan paydown + $9k appreciation (10.0% local appreciation)).
  • Keokuk County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 148 days — a 12% lower offer ($79k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $79,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 148 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 1920 — 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. 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
1.40%
Cap rate
11.37%
Cash-on-cash
18.12%
DSCR
1.81
GRM
6.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
37.8%
Equity multiple
3.91×
Total profit
$73,188
Equity at exit
$80,989
10-year hold
IRR
32.5%
Equity multiple
8.81×
Total profit
$196,513
Equity at exit
$174,656

Cash invested: $25,172 (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 52591

Home prices YoY
22.5%
Active inventory
25
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,257 medium interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$104 /mo · $1,248/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$264
Net cashflow
$380

Break-even live

Break-even rent $776
Max offer price $89,900
Occupancy floor 65%

Sensitivity live

Price -10% $431 -5% $406 +0% $380 +5% $355 +10% $329
Rent -10% $281 -5% $330 +0% $380 +5% $430 +10% $479
Rate -1.0pp $425 -0.5pp $403 base $380 +0.5pp $357 +1.0pp $333

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
$22,475
Closing costs
$2,697
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 17 events

  1. 2026-06-21
    statusdays on market $89,900 Pending 148 DOM
  2. 2026-06-18
    days on market $89,900 Active 147 DOM
  3. 2026-06-17
    days on market $89,900 Active 146 DOM
  4. 2026-06-16
    days on market $89,900 Active 145 DOM
  5. 2026-06-15
    days on market $89,900 Active 144 DOM
  6. 2026-06-13
    days on market $89,900 Active 142 DOM
  7. 2026-06-12
    days on market $89,900 Active 141 DOM
  8. 2026-06-09
    days on market $89,900 Active 138 DOM
  9. 2026-06-08
    days on market $89,900 Active 137 DOM
  10. 2026-06-07
    days on market $89,900 Active 136 DOM
  11. 2026-06-04
    days on market $89,900 Active 132 DOM
  12. 2026-06-02
    days on market $89,900 Active 131 DOM
  13. 2026-06-01
    days on market $89,900 Active 130 DOM
  14. 2026-05-31
    days on market $89,900 Active 129 DOM
  15. 2026-05-31
    days on market $89,900 Active 128 DOM
  16. 2026-04-14
    price $89,900 936-char remark
    Show marketing remark (936 chars)

    Country Property with Exceptional Potential on 1.72 Acres Opportunity awaits with this hilltop acreage located on a hard-surfaced road just a few miles east of Sigourney. Situated on a picturesque 1.72-acre lot, this property offers a peaceful rural setting and scenic countryside views. The home features a new roof, septic in 2021 and a 3-car attached garage. The interior has been completely taken down to the studs, providing a clean slate for the next owner to design and finish the interior to their own specifications. With the demolition already completed, this property is well-suited for buyers seeking a renovation project with the freedom to choose materials, layout, and finishes. Ideal for those with vision, this property offers the chance to create a custom country home in a desirable location with convenient road access. A rare opportunity to add value and bring new life to a solid structure in a beautiful setting.

  17. 2026-01-21
    listed $100,000 Active 936-char remark
    Show marketing remark (936 chars)

    Country Property with Exceptional Potential on 1.72 Acres Opportunity awaits with this hilltop acreage located on a hard-surfaced road just a few miles east of Sigourney. Situated on a picturesque 1.72-acre lot, this property offers a peaceful rural setting and scenic countryside views. The home features a new roof, septic in 2021 and a 3-car attached garage. The interior has been completely taken down to the studs, providing a clean slate for the next owner to design and finish the interior to their own specifications. With the demolition already completed, this property is well-suited for buyers seeking a renovation project with the freedom to choose materials, layout, and finishes. Ideal for those with vision, this property offers the chance to create a custom country home in a desirable location with convenient road access. A rare opportunity to add value and bring new life to a solid structure in a beautiful setting.

ⓘ 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
$1,248 · $104/mo
Projected year-2 tax
$1,330 · $111/mo
Expected delta
+$82/yr (+$7/mo · 6.5%)

ⓘ 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 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥105°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
$15,084
− Mortgage interest
−$5,036
− Property taxes
−$1,248
− Insurance
−$450
− Repairs & maintenance
−$1,207
− Management
−$1,207
− Depreciation
−$2,615
Taxable income
$3,322
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$797
After-tax cash flow
$3,764/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
Sigourney Community School District
NCES district ID
1926280
Math proficiency
76% ▼ -7.00%
Reading proficiency
68% ▼ -9.00%
Median HH income
$44,250
Composite
60.52/100
National rank
#840
State rank
#122 of 289 in IA

Livability — Sigourney

Score
79/100
State rank
#108
US rank
#2086

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

Population (ZIP)
2,646

Population outlook (Keokuk County) Hauer SSP2

Today (2025)
9,354 people
By 2030
8,885 · -5.0%
By 2040
7,956 · -14.9%
By 2050
7,123 · -23.9%
By 2075
5,777 · -38.2%
By 2100
4,808 · -48.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (98%)
Race & ethnicity
White 98% Two or more races 1%
Common ancestry
Italian 3% English 2% Iranian 1%
Foreign-born
1% · Canada
Languages at home
96% English-only · German/W. Germanic 4%

Political lean MEDSL · Keokuk

2024 margin
Solid R (+51.5) · D 23.7% · R 75.2% · Other 1.1%
2008→2024 swing
-47.9pp toward R · 2008: -3.6pp · 2024: -51.5pp
All cycles
2024: R+51.5 2020: R+44.9 2016: R+43.6 2012: R+10.4 2008: R+3.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 47.08%
Current HPI
256.0682
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

-10.1% since first listed
2 events — show timeline
  • 2026-04-14 Price Changed $89,900 ICAARMLS
  • 2026-01-21 Listed $100,000 ICAARMLS

Property tax history

+0.4%/yr

Latest (2025): $1,248 · -5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…