CashFlowRE
Sign in Sign up
707 1st Ave Ave S
C Composite 56.07
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 +17.6/30.0
  • ARV discount +12.8/15.0
  • Schools +6.2/10.0
  • DSCR +5.5/10.0
  • 1% rule +4.9/10.0
  • Livability +4.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$134,900

707 1st Ave Ave S · Humboldt, IA 50548
4 bd · 2.0 ba · 1,839 sqft · SingleFamily public records · 127 Days on market
Built 1913 10,019 sqft lot $73/sqft · 12% below area Est $153k · 12% under

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

Listing remarks MLS

This 1840 sf 1 1/2 story home is one of those hidden gems you are always looking for, but rarely find. While the main level living space and kitchen have been tastefully updated, the remaining home is a blank canvass. Ready for the new owner's personal touch. It also includes a spacious two stall garage and is conveniently located within walking distance of city parks, downtown shops, the community library and other amenities. This home should be strongly considered high on your list. Don't miss out. .. .Call today

Key facts

  • Kitchen updated
  • 0.23 acre lot
  • 2 garage spots

Tags

MAIN LEVEL LIVING SPACEKITCHEN UPDATEDSPACIOUS TWO STALL GARAGEWALKING DISTANCE OF CITY PARKS

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 $135k.

Deal economics

  • At list price, monthly cash flow is $105 ($1k/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 $133k (1.1% below list).
  • Recommended offer: $119k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.2% vs local median 3.4% in Humboldt — 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 83/100 on livability (#34 in IA, #1,000 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • Humboldt Community School District (town): math 75% / reading 72% proficiency, ranked #92 of 289 in IA (top 32%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Zoned schools: Taft Elementary School (math 82% / reading 67%, grade A, #131 of 616 statewide, top 27%, 396 students, 42% FRL); Humboldt Middle School (math 74% / reading 71%, grade A, #90 of 246 statewide, top 38%, 440 students, 40% FRL); Humboldt High School (math 72% / reading 75%, grade B+, #108 of 336 statewide, top 33%, 496 students, 36% FRL).
  • Market conditions: 63 active listings in the ZIP; 13 units permitted in Humboldt County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Humboldt 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 127 days — a 12% lower offer ($119k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 10y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $83k; list at $135k implies a 63% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1913 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $118,712 (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 1913 — 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
0.99%
Cap rate
7.23%
Cash-on-cash
3.33%
DSCR
1.15
GRM
8.4

CMA / ARV

ARV (median comp)
$152,827
List price
$134,900
Delta
-11.73%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
707 1st Ave Ave S 0.00mi 4/1.5 1,840 (+0%) 0mo $124,000 $67 98
811 4th Ave Ave N 0.41mi 5/2.0 (+1) 1,920 (+4%) 1mo $204,000 $106 68
1200 3rd Ave SW 0.45mi 4/2.0 1,960 (+7%) 2mo $273,000 $139 66
29 4th St N 0.32mi 4/2.0 1,685 (-8%) 10mo $48,000 $28 63
409 8th St. St S 0.44mi 4/2.0 1,680 (-9%) 5mo $143,500 $85 61
612 5th St. St N 0.63mi 3/2.0 (-1) 1,892 (+3%) 2mo $186,500 $99 60
412 3rd St St S 0.43mi 3/2.5 (-1) 1,758 (-4%) 8mo $285,000 $162 59
512 9th St N 0.54mi 3/2.5 (-1) 1,730 (-6%) 2mo $174,900 $101 56
501 8th St S 0.33mi 3/2.5 (-1) 1,656 (-10%) 8mo $167,000 $101 55
5 2nd St S 0.46mi 3/1.5 (-1) 1,736 (-6%) 9mo $140,000 $81 54
607 8th St N 0.58mi 3/2.0 (-1) 1,608 (-13%) 7mo $135,000 $84 41
1114 7th Ave N 0.68mi 3/1.5 (-1) 1,578 (-14%) 6mo $172,000 $109 32

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
-11.0%
Equity multiple
0.60×
Total profit
$-15,143
Equity at exit
$20,114
10-year hold
IRR
-1.7%
Equity multiple
0.88×
Total profit
$-4,453
Equity at exit
$11,664

Cash invested: $37,772 (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 50548

Home prices YoY
-20.0%
Active inventory
63
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,335 medium interval (Pro) →
Mortgage (P&I)
$707
Tax from tax record
$186 /mo · $2,230/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$280
Net cashflow
$105

Break-even live

Break-even rent $1,202
Max offer price $134,900
Occupancy floor 87%

Sensitivity live

Price -10% $181 -5% $143 +0% $105 +5% $67 +10% $29
Rent -10% $0 -5% $52 +0% $105 +5% $158 +10% $210
Rate -1.0pp $173 -0.5pp $139 base $105 +0.5pp $70 +1.0pp $34

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
$33,725
Closing costs
$4,047
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 5 events

  1. 2026-04-01
    price $134,900 520-char remark
    Show marketing remark (520 chars)

    This 1840 sf 1 1/2 story home is one of those hidden gems you are always looking for, but rarely find. While the main level living space and kitchen have been tastefully updated, the remaining home is a blank canvass. Ready for the new owner's personal touch. It also includes a spacious two stall garage and is conveniently located within walking distance of city parks, downtown shops, the community library and other amenities. This home should be strongly considered high on your list. Don't miss out. .. .Call today

  2. 2026-01-19
    listed $144,900 Active 520-char remark
    Show marketing remark (520 chars)

    This 1840 sf 1 1/2 story home is one of those hidden gems you are always looking for, but rarely find. While the main level living space and kitchen have been tastefully updated, the remaining home is a blank canvass. Ready for the new owner's personal touch. It also includes a spacious two stall garage and is conveniently located within walking distance of city parks, downtown shops, the community library and other amenities. This home should be strongly considered high on your list. Don't miss out. .. .Call today

  3. 2017-06-22
    soldstatus $83,000
  4. 2017-06-21
    soldstatus $83,500 601-char remark
    Show marketing remark (601 chars)

    LOTS OF TENDER LOVING CARE IS REFLECTED in this 4 Bedroom, 1.5 bath home. All NEWER windows (except porch)NEW driveway in 2015; NEW kitchen appliances in last 2 years; NEW roof-2013; fresh interior paint(except kitchen); gutter guards. Living Room: 13'11 x 24'3; Kitchen: 10'4 x 12 w/ Pantry: 4'1 x 9; Bath: 7'7 x 5'4; Main Floor Bedrooms: 11'1 x 12 and 10 x 12; Upper Level Bedrooms: 9'3 x 21'10 and 9'4 x 18; Front Enclosed Porch: 8 x 24; Back Enclosed Porch: 6 x 8; Walk-out basement. BEAUTIFUL leaded glass window and a stain glass window in living room. WELL CARED FOR AND VERY CLEAN. .. .. .. ..

  5. 2016-12-19
    listed $89,900 601-char remark
    Show marketing remark (601 chars)

    LOTS OF TENDER LOVING CARE IS REFLECTED in this 4 Bedroom, 1.5 bath home. All NEWER windows (except porch)NEW driveway in 2015; NEW kitchen appliances in last 2 years; NEW roof-2013; fresh interior paint(except kitchen); gutter guards. Living Room: 13'11 x 24'3; Kitchen: 10'4 x 12 w/ Pantry: 4'1 x 9; Bath: 7'7 x 5'4; Main Floor Bedrooms: 11'1 x 12 and 10 x 12; Upper Level Bedrooms: 9'3 x 21'10 and 9'4 x 18; Front Enclosed Porch: 8 x 24; Back Enclosed Porch: 6 x 8; Walk-out basement. BEAUTIFUL leaded glass window and a stain glass window in living room. WELL CARED FOR AND VERY CLEAN. .. .. .. ..

ⓘ 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
$2,230 · $186/mo
Projected year-2 tax
$2,230 · $186/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 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥100°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
$16,017
− Mortgage interest
−$7,556
− Property taxes
−$2,230
− Insurance
−$674
− Repairs & maintenance
−$1,281
− Management
−$1,281
− Depreciation
−$3,924
Taxable loss
−$931
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$223
After-tax cash flow
$1,483/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
Humboldt Community School District
NCES district ID
1914370
Math proficiency
75% ▼ -5.00%
Reading proficiency
72% ▼ -7.00%
Median HH income
$48,318
Composite
62.13/100
National rank
#707
State rank
#92 of 289 in IA

Livability — Humboldt

Score
83/100
State rank
#34
US rank
#1000

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
Humboldt, IA
City population
5,482
Population (ZIP)
5,482

Population outlook (Humboldt County) Hauer SSP2

Today (2025)
9,265 people
By 2030
9,141 · -1.3%
By 2040
8,904 · -3.9%
By 2050
8,448 · -8.8%
By 2075
7,742 · -16.4%
By 2100
6,414 · -30.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 5% Hispanic / Latino 4% Asian 1%
Common ancestry
Portuguese 14% Iranian 2% Italian 1%
Foreign-born
3% · Canada
Languages at home
97% English-only · Spanish 3%

Political lean MEDSL · Humboldt

2024 margin
Solid R (+50.0) · D 24.4% · R 74.4% · Other 1.2%
2008→2024 swing
-35.7pp toward R · 2008: -14.3pp · 2024: -50.0pp
All cycles
2024: R+50.0 2020: R+44.6 2016: R+46.0 2012: R+22.1 2008: R+14.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -51.69%
Current HPI
206.5373
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

+50.1% since first listed
5 events — show timeline
  • 2026-04-01 Price Changed $134,900 IAR
  • 2026-01-19 Listed $144,900 IAR
  • 2017-06-22 Sold (Public Records) $83,000 Public Records
  • 2017-06-21 Sold (MLS) $83,500 IAR
  • 2016-12-19 Listed $89,900 IAR

Property tax history

+5.3%/yr

Latest (2025): $2,230 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…