CashFlowRE
Sign in Sign up
708 N Franklin St
C Composite 57.37
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).

  • Cash flow +18.3/30.0
  • ARV discount +13.1/15.0
  • Schools +6.5/10.0
  • DSCR +5.7/10.0
  • 1% rule +4.6/10.0
  • Livability +4.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$144,900

708 N Franklin St · Manchester, IA 52057
5 bd · 2.0 ba · 1,999 sqft · SingleFamily public records · 127 Days on market
Built 1900 $72/sqft · 14% below area Est $166k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

PRICE REDUCED – Incredible Income Potential! This versatile 2-story property is a rare "turn-key" opportunity for homeowners or investors. While currently enjoyed as a spacious single-family home with modern updates (newer roof, windows, and deck), it features a functional upstairs kitchenette for an easy duplex conversion. Highlights include a massive 2-car detached garage, a pet-ready yard with an invisible fence, and classic character throughout. Great location close to the pool and school.

Key facts

  • Replaced windows
  • Storage throughout
  • Replaced roof

Tags

ORIGINAL HARDWOOD FLOORSBUILT-IN BOOKCASEENCLOSED FRONT PORCHSTORAGE THROUGHOUTREPLACED WINDOWSREPLACED 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 5-bed/2.0-bath single-family listed at $145k.

Deal economics

  • At list price, monthly cash flow is $132 ($2k/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 $139k (4.1% below list).
  • Recommended offer: $128k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% vs local median 2.0% in Manchester — 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 82/100 on livability (#51 in IA, #1,250 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • West Delaware County Community School District (town): math 73% / reading 81% proficiency, ranked #49 of 289 in IA (top 17%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: 58 active listings in the ZIP; 48 units permitted in Delaware County in 2024 (24 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.
  • Delaware County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 127 days — a 12% lower offer ($128k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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 $28k; list at $145k implies a 418% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $127,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 127 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 1900 — 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
0.96%
Cap rate
7.39%
Cash-on-cash
3.91%
DSCR
1.17
GRM
8.7

CMA / ARV

ARV (median comp)
$165,608
List price
$144,900
Delta
-12.50%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
125 Circle Dr 0.16mi 5/2.0 2,129 (+6%) 11mo $190,000 $89 72
116 Liberty St 0.11mi 4/2.0 (-1) 2,235 (+12%) 1mo $193,500 $87 69
720 E Howard St 0.49mi 5/2.5 2,026 (+1%) 8mo $225,000 $111 66
416 E Prospect St 0.44mi 4/2.5 (-1) 1,928 (-4%) 2mo $210,000 $109 65
1031 New St 0.46mi 4/2.0 (-1) 1,985 (-1%) 11mo $200,000 $101 63
1001 Gales Ave 0.42mi 4/2.5 (-1) 2,090 (+5%) 9mo $255,000 $122 58
1018 New St 0.40mi 4/1.5 (-1) 1,838 (-8%) 4mo $255,000 $139 58
109 N Madison Street St 0.36mi 4/2.0 (-1) 2,242 (+12%) 2mo $115,000 $51 57
109 Circle Dr 0.10mi 4/1.5 (-1) 1,724 (-14%) 15mo $175,000 $102 53
824 Union St 0.59mi 4/2.0 (-1) 1,756 (-12%) 7mo $203,000 $116 42
905 New St 0.31mi 4/2.0 (-1) 1,728 (-14%) 24mo $180,000 $104 38

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
-10.2%
Equity multiple
0.63×
Total profit
$-15,068
Equity at exit
$21,605
10-year hold
IRR
-0.8%
Equity multiple
0.94×
Total profit
$-2,293
Equity at exit
$12,528

Cash invested: $40,572 (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 52057

Home prices YoY
-19.7%
Active inventory
58
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,389 medium interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$145 /mo · $1,744/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$292
Net cashflow
$132

Break-even live

Break-even rent $1,222
Max offer price $144,900
Occupancy floor 85%

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
$36,225
Closing costs
$4,347
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 23 events

  1. 2026-06-18
    days on market $144,900 Active 127 DOM
  2. 2026-06-17
    days on market $144,900 Active 126 DOM
  3. 2026-06-16
    days on market $144,900 Active 125 DOM
  4. 2026-06-15
    days on market $144,900 Active 124 DOM
  5. 2026-06-13
    days on market $144,900 Active 122 DOM
  6. 2026-06-12
    days on market $144,900 Active 121 DOM
  7. 2026-06-09
    days on market $144,900 Active 118 DOM
  8. 2026-06-08
    days on market $144,900 Active 117 DOM
  9. 2026-06-07
    days on market $144,900 Active 116 DOM
  10. 2026-06-07
    days on market $144,900 Active 115 DOM
  11. 2026-06-04
    days on market $144,900 Active 112 DOM
  12. 2026-06-02
    days on market $144,900 Active 111 DOM
  13. 2026-06-01
    days on market $144,900 Active 110 DOM
  14. 2026-05-31
    days on market $144,900 Active 109 DOM
  15. 2026-05-31
    days on market $144,900 Active 108 DOM
  16. 2026-04-08
    price $144,900 514-char remark
    Show marketing remark (514 chars)

    PRICE REDUCED – Incredible Income Potential! This versatile 2-story property is a rare "turn-key" opportunity for homeowners or investors. While currently enjoyed as a spacious single-family home with modern updates (newer roof, windows, and deck), it features a functional upstairs kitchenette for an easy duplex conversion. Highlights include a massive 2-car detached garage, a pet-ready yard with an invisible fence, and classic character throughout. Great location close to the pool and school.

  17. 2026-03-21
    status Active 514-char remark
    Show marketing remark (514 chars)

    PRICE REDUCED – Incredible Income Potential! This versatile 2-story property is a rare "turn-key" opportunity for homeowners or investors. While currently enjoyed as a spacious single-family home with modern updates (newer roof, windows, and deck), it features a functional upstairs kitchenette for an easy duplex conversion. Highlights include a massive 2-car detached garage, a pet-ready yard with an invisible fence, and classic character throughout. Great location close to the pool and school.

  18. 2026-03-21
    price $154,900 514-char remark
    Show marketing remark (514 chars)

    PRICE REDUCED – Incredible Income Potential! This versatile 2-story property is a rare "turn-key" opportunity for homeowners or investors. While currently enjoyed as a spacious single-family home with modern updates (newer roof, windows, and deck), it features a functional upstairs kitchenette for an easy duplex conversion. Highlights include a massive 2-car detached garage, a pet-ready yard with an invisible fence, and classic character throughout. Great location close to the pool and school.

  19. 2025-11-10
    status Pending 514-char remark
    Show marketing remark (514 chars)

    PRICE REDUCED – Incredible Income Potential! This versatile 2-story property is a rare "turn-key" opportunity for homeowners or investors. While currently enjoyed as a spacious single-family home with modern updates (newer roof, windows, and deck), it features a functional upstairs kitchenette for an easy duplex conversion. Highlights include a massive 2-car detached garage, a pet-ready yard with an invisible fence, and classic character throughout. Great location close to the pool and school.

  20. 2025-10-12
    historical Active Under Contract 514-char remark
    Show marketing remark (514 chars)

    PRICE REDUCED – Incredible Income Potential! This versatile 2-story property is a rare "turn-key" opportunity for homeowners or investors. While currently enjoyed as a spacious single-family home with modern updates (newer roof, windows, and deck), it features a functional upstairs kitchenette for an easy duplex conversion. Highlights include a massive 2-car detached garage, a pet-ready yard with an invisible fence, and classic character throughout. Great location close to the pool and school.

  21. 2025-10-03
    listed $148,500 Active 514-char remark
    Show marketing remark (514 chars)

    PRICE REDUCED – Incredible Income Potential! This versatile 2-story property is a rare "turn-key" opportunity for homeowners or investors. While currently enjoyed as a spacious single-family home with modern updates (newer roof, windows, and deck), it features a functional upstairs kitchenette for an easy duplex conversion. Highlights include a massive 2-car detached garage, a pet-ready yard with an invisible fence, and classic character throughout. Great location close to the pool and school.

  22. 2025-07-24
    listed $159,900 Active
  23. 1993-07-21
    soldstatus $28,000

ⓘ 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
$1,744 · $145/mo
Projected year-2 tax
$2,009 · $167/mo
Expected delta
+$265/yr (+$22/mo · 15.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 67% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥101°F today · 15 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
$16,673
− Mortgage interest
−$8,117
− Property taxes
−$1,744
− Insurance
−$724
− Repairs & maintenance
−$1,334
− Management
−$1,334
− Depreciation
−$4,215
Taxable loss
−$795
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$191
After-tax cash flow
$1,776/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
West Delaware County Community School District
NCES district ID
1930900
Math proficiency
73% ▼ -2.00%
Reading proficiency
81% ▲ 5.00%
Median HH income
$52,373
Composite
65.37/100
National rank
#484
State rank
#49 of 289 in IA

Livability — Manchester

Score
82/100
State rank
#51
US rank
#1250

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

Census place
Manchester, IA
City population
7,883
Population (ZIP)
7,883

Population outlook (Delaware County) Hauer SSP2

Today (2025)
16,718 people
By 2030
16,267 · -2.7%
By 2040
15,277 · -8.6%
By 2050
14,198 · -15.1%
By 2075
12,804 · -23.4%
By 2100
11,678 · -30.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Portuguese 3% Italian 2% Iranian 1%
Foreign-born
0%
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Delaware

2024 margin
Solid R (+39.6) · D 29.4% · R 69.1% · Other 1.5%
2008→2024 swing
-45.6pp toward R · 2008: 6.0pp · 2024: -39.6pp
All cycles
2024: R+39.6 2020: R+35.1 2016: R+29.8 2012: R+0.2 2008: D+6.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -54.71%
Current HPI
222.5625
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

+417.5% since first listed
8 events — show timeline
  • 2026-04-08 Price Changed $144,900 ECIMLS
  • 2026-03-21 Relisted ECIMLS
  • 2026-03-21 Price Changed $154,900 ECIMLS
  • 2025-11-10 Pending ECIMLS
  • 2025-10-12 Contingent ECIMLS
  • 2025-10-03 Listed $148,500 ECIMLS
  • 2025-07-24 Listed $159,900 ECIMLS
  • 1993-07-21 Sold (Public Records) $28,000 Public Records

Property tax history

+4.6%/yr

Latest (2025): $1,744 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…