CashFlowRE
Sign in Sign up
407 N High St
C- Composite 52.75
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 +19.1/30.0
  • Appreciation +8.1/10.0
  • DSCR +6.0/10.0
  • Schools +5.9/10.0
  • 1% rule +4.7/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0

$119,900

407 N High St · Greene, IA 50636
3 bd · 2.0 ba · 1,336 sqft · Other public records · 119 Days on market
Built 1964 9,800 sqft lot $90/sqft · 35% above area Est $89k · 35% over

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

Listing remarks MLS

Welcome to this 3-bedroom home in Greene, Iowa. The main floor features new floor coverings, a straightforward layout with a kitchen, living room, and full bathroom, and easy access to all bedrooms. The lower level offers useful flexibility with a second kitchen area, laundry hookups, a family room, and a three-quarter bath, providing options for additional living space, extended stays, or hobby and storage needs. The two-stall tandem garage leads into a screened-in area at the back of the home, creating a comfortable spot for enjoying fresh air without the bugs. The front deck adds another outdoor area for seating or seasonal décor. Located in a quiet community, this property offers practical space both inside and out. With multiple functional areas and potential, it is ready for its next owner to make it their own. Schedule a viewing to see how it could fit your needs.

Key facts

  • Front deck
  • Three-quarter bath
  • Screened-in area

Tags

NEW FLOOR COVERINGSSECOND KITCHEN AREALAUNDRY HOOKUPSTHREE-QUARTER BATHSCREENED-IN AREAFRONT DECK

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/2.0-bath other listed at $120k.

Deal economics

  • At list price, monthly cash flow is $128 ($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 $116k (3.0% below list).
  • Recommended offer: $109k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 78/100 on livability (#150 in IA, #2,761 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment C-, amenities F, commute F.
  • North Butler Community School District (rural): math 68% / reading 71% proficiency, ranked #152 of 289 in IA (top 53%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: North Butler Elementary (math 77% / reading 72%, grade A, #131 of 616 statewide, top 27%, 296 students, 30% FRL); North Butler Jr/Sr High School (math 64% / reading 72%, grade B, #184 of 336 statewide, top 55%, 271 students, 25% FRL) — zoned schools at 27% FRL track the district average.
  • Market conditions: 19 active listings in the ZIP; 32 units permitted in Butler County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $8k of equity ($829 loan paydown + $7k appreciation (6.2% local appreciation)).
  • Butler County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (6.2% appreciation + 3.0% rent growth), your $34k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 119 days — a 9% lower offer ($109k) is reasonable based on typical stale-listing flexibility.
  • 2 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 $75k; list at $120k implies a 60% gain — meaningful room to come down on a strong offer.
Recommended offer $109,109 (9.0% below list)

Questions for the listing agent

  1. It's been on market 119 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1964 — 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 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?
  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
0.97%
Cap rate
7.57%
Cash-on-cash
4.57%
DSCR
1.20
GRM
8.6

CMA / ARV

ARV (median comp)
$89,113
List price
$119,900
Delta
34.55%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

6.2% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.6%
Equity multiple
2.32×
Total profit
$44,164
Equity at exit
$76,880
10-year hold
IRR
18.8%
Equity multiple
4.67×
Total profit
$123,163
Equity at exit
$140,738

Cash invested: $33,572 (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 50636

Home prices YoY
2.5%
Active inventory
19
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,163 medium interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$112 /mo · $1,350/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$244
Net cashflow
$128

Break-even live

Break-even rent $1,002
Max offer price $119,900
Occupancy floor 84%

Sensitivity live

Price -10% $196 -5% $162 +0% $128 +5% $94 +10% $60
Rent -10% $36 -5% $82 +0% $128 +5% $174 +10% $220
Rate -1.0pp $188 -0.5pp $158 base $128 +0.5pp $97 +1.0pp $65

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
$29,975
Closing costs
$3,597
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 7 events

  1. 2026-05-12
    status Pending 890-char remark
    Show marketing remark (890 chars)

    Welcome to this 3-bedroom home in Greene, Iowa. The main floor features new floor coverings, a straightforward layout with a kitchen, living room, and full bathroom, and easy access to all bedrooms. The lower level offers useful flexibility with a second kitchen area, laundry hookups, a family room, and a three-quarter bath, providing options for additional living space, extended stays, or hobby and storage needs. The two-stall tandem garage leads into a screened-in area at the back of the home, creating a comfortable spot for enjoying fresh air without the bugs. The front deck adds another outdoor area for seating or seasonal décor. Located in a quiet community, this property offers practical space both inside and out. With multiple functional areas and potential, it is ready for its next owner to make it their own. Schedule a viewing to see how it could fit your needs.

  2. 2026-04-21
    price $119,900 890-char remark
    Show marketing remark (890 chars)

    Welcome to this 3-bedroom home in Greene, Iowa. The main floor features new floor coverings, a straightforward layout with a kitchen, living room, and full bathroom, and easy access to all bedrooms. The lower level offers useful flexibility with a second kitchen area, laundry hookups, a family room, and a three-quarter bath, providing options for additional living space, extended stays, or hobby and storage needs. The two-stall tandem garage leads into a screened-in area at the back of the home, creating a comfortable spot for enjoying fresh air without the bugs. The front deck adds another outdoor area for seating or seasonal décor. Located in a quiet community, this property offers practical space both inside and out. With multiple functional areas and potential, it is ready for its next owner to make it their own. Schedule a viewing to see how it could fit your needs.

  3. 2026-02-02
    status Active 890-char remark
    Show marketing remark (890 chars)

    Welcome to this 3-bedroom home in Greene, Iowa. The main floor features new floor coverings, a straightforward layout with a kitchen, living room, and full bathroom, and easy access to all bedrooms. The lower level offers useful flexibility with a second kitchen area, laundry hookups, a family room, and a three-quarter bath, providing options for additional living space, extended stays, or hobby and storage needs. The two-stall tandem garage leads into a screened-in area at the back of the home, creating a comfortable spot for enjoying fresh air without the bugs. The front deck adds another outdoor area for seating or seasonal décor. Located in a quiet community, this property offers practical space both inside and out. With multiple functional areas and potential, it is ready for its next owner to make it their own. Schedule a viewing to see how it could fit your needs.

  4. 2025-12-01
    status Pending 890-char remark
    Show marketing remark (890 chars)

    Welcome to this 3-bedroom home in Greene, Iowa. The main floor features new floor coverings, a straightforward layout with a kitchen, living room, and full bathroom, and easy access to all bedrooms. The lower level offers useful flexibility with a second kitchen area, laundry hookups, a family room, and a three-quarter bath, providing options for additional living space, extended stays, or hobby and storage needs. The two-stall tandem garage leads into a screened-in area at the back of the home, creating a comfortable spot for enjoying fresh air without the bugs. The front deck adds another outdoor area for seating or seasonal décor. Located in a quiet community, this property offers practical space both inside and out. With multiple functional areas and potential, it is ready for its next owner to make it their own. Schedule a viewing to see how it could fit your needs.

  5. 2025-11-11
    listed $125,000 Active 890-char remark
    Show marketing remark (890 chars)

    Welcome to this 3-bedroom home in Greene, Iowa. The main floor features new floor coverings, a straightforward layout with a kitchen, living room, and full bathroom, and easy access to all bedrooms. The lower level offers useful flexibility with a second kitchen area, laundry hookups, a family room, and a three-quarter bath, providing options for additional living space, extended stays, or hobby and storage needs. The two-stall tandem garage leads into a screened-in area at the back of the home, creating a comfortable spot for enjoying fresh air without the bugs. The front deck adds another outdoor area for seating or seasonal décor. Located in a quiet community, this property offers practical space both inside and out. With multiple functional areas and potential, it is ready for its next owner to make it their own. Schedule a viewing to see how it could fit your needs.

  6. 2010-10-29
    soldstatus $75,000
  7. 2010-10-29
    soldstatus $75,000

ⓘ 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
$1,350 · $112/mo
Projected year-2 tax
$1,616 · $135/mo
Expected delta
+$266/yr (+$22/mo · 19.7%)

ⓘ 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 2/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥102°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
$13,959
− Mortgage interest
−$6,716
− Property taxes
−$1,350
− Insurance
−$600
− Repairs & maintenance
−$1,117
− Management
−$1,117
− Depreciation
−$3,488
Taxable loss
−$428
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$103
After-tax cash flow
$1,636/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
North Butler Community School District
NCES district ID
1903450
Math proficiency
68% ▼ -6.00%
Reading proficiency
71% ▲ 4.00%
Median HH income
$50,162
Composite
58.96/100
National rank
#966
State rank
#152 of 289 in IA

Livability — Greene

Score
78/100
State rank
#150
US rank
#2761

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
Greene, IA
City population
2,141
Population (ZIP)
2,141

Population outlook (Butler County) Hauer SSP2

Today (2025)
14,831 people
By 2030
14,748 · -0.6%
By 2040
14,456 · -2.5%
By 2050
14,079 · -5.1%
By 2075
13,041 · -12.1%
By 2100
10,935 · -26.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Asian 4% Two or more races 1%
Common ancestry
Slovak 3% Iranian 3% Portuguese 2%
Foreign-born
4% · Canada
Languages at home
95% English-only · Other Asian/Pacific 2% Tagalog/Filipino 2%

Political lean MEDSL · Butler

2024 margin
Solid R (+45.4) · D 26.7% · R 72.1% · Other 1.2%
2008→2024 swing
-40.7pp toward R · 2008: -4.7pp · 2024: -45.4pp
All cycles
2024: R+45.4 2020: R+38.5 2016: R+36.9 2012: R+10.4 2008: R+4.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 6.20%
Current HPI
249.8713
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

+59.9% since first listed
7 events — show timeline
  • 2026-05-12 Pending NEIRBR as distributed by MLS GRID
  • 2026-04-21 Price Changed $119,900 NEIRBR as distributed by MLS GRID
  • 2026-02-02 Relisted NEIRBR as distributed by MLS GRID
  • 2025-12-01 Pending NEIRBR as distributed by MLS GRID
  • 2025-11-11 Listed $125,000 NEIRBR as distributed by MLS GRID
  • 2010-10-29 Sold (Public Records) $75,000 Public Records
  • 2010-10-29 Sold (Public Records) $75,000 Public Records

Property tax history

+4.4%/yr

Latest (2019): $1,350 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…