CashFlowRE
Sign in Sign up
202 W Poplar St 🏷️ Likely Rental
B- Composite 68.78
Why this score? — see what drove the B- 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 +25.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.1/10.0
  • 1% rule +6.7/10.0
  • Schools +5.2/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$107,500

202 W Poplar St · Bloomfield, IA 52537
3 bd · 2.0 ba · 2,032 sqft · MultiFamily public records · 36 Days on market
Built 1900 9,000 sqft lot $53/sqft · 36% below area Est $167k · 36% under

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Gorgeous 2 Apartments. 1 Bedroom/1 Bath Upstairs and 2 Bedroom/1 Bath on Main Floor. Monthly Rent = $900 + utilities and maintenance. Very Nice Apartments on Quiet Street. Must See!

Key facts

  • 9,000 sq ft lot
  • Built 1900
  • Listed 36 days

Property features AI

Exterior

  • Parking: Gravel parking
  • Utilities: Public water; Public sewer
  • Home design: Two levels; Single-family residence; Vinyl siding
  • Construction: Vinyl siding construction
  • Exterior features: Corner lot; Lot dimensions 90 x 100

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Window air conditioning units
  • Interior features: Fireplace (1)

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $107,500 price doesn't fit this home's estimated sale value (~$167,438) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath multifamily listed at $108k.

Deal economics

  • At list price, monthly cash flow is $233 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $108k).
  • Recommended offer: $104k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% vs local median 2.9% in Bloomfield — 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 77/100 on livability (#159 in IA, #2,887 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D+, amenities F, commute F.
  • Davis County Community School District (rural): math 59% / reading 63% proficiency, ranked #236 of 289 in IA (top 82%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Davis County Elementary (math 62% / reading 57%, grade B-, #390 of 616 statewide, top 69%, 480 students, 48% FRL); Davis County Middle School (math 63% / reading 64%, grade B+, #169 of 246 statewide, top 69%, 356 students, 46% FRL); Davis County Community High School (math 51% / reading 65%, grade C, #275 of 336 statewide, top 83%, 408 students, 38% FRL).
  • Market conditions: 44 active listings in the ZIP; 2 units permitted in Davis County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $743 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Davis County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($104k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 6y 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 $70k; list at $108k implies a 54% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $104,275 (3.0% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — 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 B-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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.17%
Cap rate
8.89%
Cash-on-cash
9.29%
DSCR
1.41
GRM
7.1

CMA / ARV

ARV (median comp)
$167,438
List price
$107,500
Delta
-35.80%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-2.2%
Equity multiple
0.92×
Total profit
$-2,553
Equity at exit
$16,029
10-year hold
IRR
7.5%
Equity multiple
1.56×
Total profit
$16,996
Equity at exit
$9,295

Cash invested: $30,100 (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 52537

Home prices YoY
-6.9%
Active inventory
44
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,253 medium interval (Pro) →
Mortgage (P&I)
$564
Tax from tax record
$148 /mo · $1,782/yr
Insurance
$45
HOA
$0
Vacancy / Maint / Mgmt
$263
Net cashflow
$233

Break-even live

Break-even rent $958
Max offer price $107,500
Occupancy floor 76%

Sensitivity live

Price -10% $294 -5% $263 +0% $233 +5% $203 +10% $172
Rent -10% $134 -5% $183 +0% $233 +5% $282 +10% $332
Rate -1.0pp $287 -0.5pp $260 base $233 +0.5pp $205 +1.0pp $177

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
$26,875
Closing costs
$3,225
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 16 events

  1. 2026-06-12
    statusdays on market $107,500 Pending 36 DOM
  2. 2026-06-09
    days on market $107,500 Active Under Contract 35 DOM
  3. 2026-06-08
    days on market $107,500 Active Under Contract 34 DOM
  4. 2026-06-07
    days on market $107,500 Active Under Contract 33 DOM
  5. 2026-06-07
    days on market $107,500 Active Under Contract 32 DOM
  6. 2026-06-04
    days on market $107,500 Active Under Contract 29 DOM
  7. 2026-06-02
    days on market $107,500 Active Under Contract 28 DOM
  8. 2026-06-01
    days on market $107,500 Active Under Contract 27 DOM
  9. 2026-05-31
    days on market $107,500 Active Under Contract 26 DOM
  10. 2026-05-31
    days on market $107,500 Active Under Contract 25 DOM
  11. 2026-05-05
    listed $107,500 Active 958-char remark
  12. 2021-11-04
    soldstatus $70,000
  13. 2021-10-29
    soldstatus $70,000 181-char remark
    Show marketing remark (181 chars)

    Gorgeous 2 Apartments. 1 Bedroom/1 Bath Upstairs and 2 Bedroom/1 Bath on Main Floor. Monthly Rent = $900 + utilities and maintenance. Very Nice Apartments on Quiet Street. Must See!

  14. 2021-09-03
    listed $74,900 181-char remark
    Show marketing remark (181 chars)

    Gorgeous 2 Apartments. 1 Bedroom/1 Bath Upstairs and 2 Bedroom/1 Bath on Main Floor. Monthly Rent = $900 + utilities and maintenance. Very Nice Apartments on Quiet Street. Must See!

  15. 2020-12-04
    soldstatus $60,000
    Show marketing remark (151 chars)

    Great investment! Clean, Well Maintained Duplex on Corner Lot. Upstairs 1 Bedroom, Main floor 1-2 bedroom. Newer Roof, Furnace and Electrical upstairs.

  16. 2020-09-28
    listed $69,900
    Show marketing remark (151 chars)

    Great investment! Clean, Well Maintained Duplex on Corner Lot. Upstairs 1 Bedroom, Main floor 1-2 bedroom. Newer Roof, Furnace and Electrical upstairs.

ⓘ 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
$1,782 · $148/mo
Projected year-2 tax
$1,782 · $148/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 4/10 Moderate
  • 🌡 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
$15,038
− Mortgage interest
−$6,022
− Property taxes
−$1,782
− Insurance
−$538
− Repairs & maintenance
−$1,203
− Management
−$1,203
− Depreciation
−$3,127
Taxable income
$1,164
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$279
After-tax cash flow
$2,516/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
Davis County Community School District
NCES district ID
1908610
Math proficiency
59% ▼ -8.00%
Reading proficiency
63% ▼ -5.00%
Median HH income
$48,810
Composite
51.78/100
National rank
#1674
State rank
#236 of 289 in IA

Livability — Bloomfield

Score
77/100
State rank
#159
US rank
#2887

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bloomfield, IA
Population (ZIP)
7,012

Population outlook (Davis County) Hauer SSP2

Today (2025)
8,553 people
By 2030
8,396 · -1.8%
By 2040
8,139 · -4.8%
By 2050
7,799 · -8.8%
By 2075
6,614 · -22.7%
By 2100
5,053 · -40.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Polish 3% Iranian 2% Romanian 1%
Foreign-born
2% · Canada
Languages at home
79% English-only · German/W. Germanic 18% Spanish 3%

Political lean MEDSL · Davis

2024 margin
Solid R (+54.4) · D 22.2% · R 76.6% · Other 1.1%
2008→2024 swing
-45.3pp toward R · 2008: -9.1pp · 2024: -54.4pp
All cycles
2024: R+54.4 2020: R+49.2 2016: R+45.2 2012: R+16.4 2008: R+9.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -18.90%
Current HPI
254.7291
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

+53.8% since first listed
8 events — show timeline
  • 2026-06-10 Pending IAR
  • 2026-05-22 Contingent IAR
  • 2026-05-05 Listed $107,500 IAR
  • 2021-11-04 Sold (Public Records) $70,000 Public Records
  • 2021-10-29 Sold (MLS) $70,000 IAR
  • 2021-09-03 Listed $74,900 IAR
  • 2020-12-04 Sold (MLS) $60,000 IAR
  • 2020-09-28 Listed $69,900 IAR

Property tax history

+2.0%/yr

Latest (2025): $1,782 · +5.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…