CashFlowRE
Sign in Sign up
207 W Marion St
D Composite 42.2
Why this score? — see what drove the D 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).

  • Appreciation +10.0/10.0
  • Cash flow +8.6/30.0
  • Schools +6.1/10.0
  • Livability +4.0/5.0
  • ARV discount +3.8/15.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0
  • DSCR +2.4/10.0

$169,000

207 W Marion St · Sigourney, IA 52591
4 bd · 2.0 ba · 2,060 sqft · SingleFamily public records · 149 Days on market
Built 1890 8,712 sqft lot $82/sqft · 8% above area Est $156k · 8% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome Home! Take a look at this well-maintained, hard-to-find 4-bedroom, 2-bath home offering space, flexibility, and a convenient location close to downtown and the city square. The main level is designed for comfortable everyday living and entertaining, featuring a large living room, formal dining room that could also serve as a family room, a primary bedroom, full bathroom with walk-in shower, and main-floor laundry. Much of the main level has new flooring, along with newer windows and some updated light fixtures. The kitchen appliances stay, and the mudroom has been recently redone, adding extra functionality. Upstairs, you’ll find three additional bedrooms and a full bathroom, which has been updated with new flooring, a new vanity, and improved storage. Outside, enjoy a beautifully landscaped yard, an attached deck, and an oversized two-stall garage. The garage has been insulated and drywalled and is currently used as additional living space, but can easily be used for parking if desired. A wood stove and refrigerator in the garage are negotiable. This home has been well cared for with numerous improvements, including updated windows, some siding replaced on the house and garage in 2025, a new water heater in 2025, and a new heat exchanger and blower in the furnace in 2025. Conveniently located in a quiet neighborhood within walking distance of downtown, this move-in-ready home offers comfort, space, and peace of mind.

Key facts

  • Formal dining room
  • New flooring
  • Large living room

Tags

CONVENIENT LOCATIONLARGE LIVING ROOMFORMAL DINING ROOMMAIN-FLOOR LAUNDRYNEW FLOORINGNEWER WINDOWS

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 $169k.

Deal economics

  • At list price, monthly cash flow is $-146 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $143k (15.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $126k (25.6% below list).
  • Recommended offer: $126k (25.6% below list) — sets the bar for 1% rule.

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.
  • 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 $18k of equity ($1k loan paydown + $17k 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.
  • By year 3, paydown + projected appreciation supports a ~$46k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 149 days — a 12% lower offer ($149k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y ago; this cycle's ask has dropped $20k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $124k; 36% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $125,795 (25.6% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 149 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
  3. Built in 1890 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.74%
Cap rate
5.26%
Cash-on-cash
-3.70%
DSCR
0.84
GRM
11.2

CMA / ARV

ARV (median comp)
$156,215
List price
$169,000
Delta
8.18%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
315 S Main St 0.14mi 4/1.5 2,228 (+8%) 5mo $25,000 $11 74
309 W Walnut St 0.21mi 3/2.0 (-1) 1,928 (-6%) 6mo $180,000 $93 70
500 S Main St 0.20mi 5/2.0 (+1) 2,236 (+8%) 11mo $212,500 $95 62
320 E Washington St 0.29mi 3/1.5 (-1) 1,848 (-10%) 1mo $117,000 $63 61
614 W Skillman St 0.42mi 3/2.5 (-1) 2,232 (+8%) 7mo $175,000 $78 53
621 W Pleasant Valley St 0.31mi 4/2.0 2,267 (+10%) 22mo $113,500 $50 50
905 Mackey Ave 0.47mi 4/2.0 1,800 (-13%) 11mo $210,000 $117 48
711 E Pleasant Valley St 0.59mi 5/2.0 (+1) 1,976 (-4%) 22mo $189,900 $96 43
320 E Jackson St 0.41mi 3/4.0 (-1) 2,360 (+15%) 9mo $380,000 $161 36
620 S Stone St 0.32mi 3/1.5 (-1) 1,777 (-14%) 24mo $143,000 $80 36
907 E South St 0.68mi 4/3.5 2,364 (+15%) 6mo $330,000 $140 33

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
21.6%
Equity multiple
2.75×
Total profit
$82,752
Equity at exit
$152,249
10-year hold
IRR
19.5%
Equity multiple
6.30×
Total profit
$251,000
Equity at exit
$328,330

Cash invested: $47,320 (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
11.2×

Monthly cashflow live

Estimated rent
$1,258 medium interval (Pro) →
Mortgage (P&I)
$886
Tax from tax record
$183 /mo · $2,196/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$264
Net cashflow
$-146

Break-even live

Break-even rent $1,443
Max offer price $143,228
Occupancy floor

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
$42,250
Closing costs
$5,070
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 24 events

  1. 2026-06-18
    days on market $169,000 Active 149 DOM
  2. 2026-06-17
    days on market $169,000 Active 148 DOM
  3. 2026-06-16
    days on market $169,000 Active 147 DOM
  4. 2026-06-15
    days on market $169,000 Active 146 DOM
  5. 2026-06-13
    days on market $169,000 Active 144 DOM
  6. 2026-06-12
    days on market $169,000 Active 143 DOM
  7. 2026-06-09
    days on market $169,000 Active 140 DOM
  8. 2026-06-08
    days on market $169,000 Active 139 DOM
  9. 2026-06-07
    days on market $169,000 Active 138 DOM
  10. 2026-06-04
    days on market $169,000 Active 134 DOM
  11. 2026-06-02
    days on market $169,000 Active 133 DOM
  12. 2026-06-01
    days on market $169,000 Active 132 DOM
  13. 2026-05-31
    days on market $169,000 Active 131 DOM
  14. 2026-05-31
    days on market $169,000 Active 130 DOM
  15. 2026-04-15
    price $169,000 1455-char remark
    Show marketing remark (1455 chars)

    Welcome Home! Take a look at this well-maintained, hard-to-find 4-bedroom, 2-bath home offering space, flexibility, and a convenient location close to downtown and the city square. The main level is designed for comfortable everyday living and entertaining, featuring a large living room, formal dining room that could also serve as a family room, a primary bedroom, full bathroom with walk-in shower, and main-floor laundry. Much of the main level has new flooring, along with newer windows and some updated light fixtures. The kitchen appliances stay, and the mudroom has been recently redone, adding extra functionality. Upstairs, you’ll find three additional bedrooms and a full bathroom, which has been updated with new flooring, a new vanity, and improved storage. Outside, enjoy a beautifully landscaped yard, an attached deck, and an oversized two-stall garage. The garage has been insulated and drywalled and is currently used as additional living space, but can easily be used for parking if desired. A wood stove and refrigerator in the garage are negotiable. This home has been well cared for with numerous improvements, including updated windows, some siding replaced on the house and garage in 2025, a new water heater in 2025, and a new heat exchanger and blower in the furnace in 2025. Conveniently located in a quiet neighborhood within walking distance of downtown, this move-in-ready home offers comfort, space, and peace of mind.

  16. 2026-02-26
    price $179,000 1455-char remark
    Show marketing remark (1455 chars)

    Welcome Home! Take a look at this well-maintained, hard-to-find 4-bedroom, 2-bath home offering space, flexibility, and a convenient location close to downtown and the city square. The main level is designed for comfortable everyday living and entertaining, featuring a large living room, formal dining room that could also serve as a family room, a primary bedroom, full bathroom with walk-in shower, and main-floor laundry. Much of the main level has new flooring, along with newer windows and some updated light fixtures. The kitchen appliances stay, and the mudroom has been recently redone, adding extra functionality. Upstairs, you’ll find three additional bedrooms and a full bathroom, which has been updated with new flooring, a new vanity, and improved storage. Outside, enjoy a beautifully landscaped yard, an attached deck, and an oversized two-stall garage. The garage has been insulated and drywalled and is currently used as additional living space, but can easily be used for parking if desired. A wood stove and refrigerator in the garage are negotiable. This home has been well cared for with numerous improvements, including updated windows, some siding replaced on the house and garage in 2025, a new water heater in 2025, and a new heat exchanger and blower in the furnace in 2025. Conveniently located in a quiet neighborhood within walking distance of downtown, this move-in-ready home offers comfort, space, and peace of mind.

  17. 2026-01-20
    listed $189,000 Active 1455-char remark
    Show marketing remark (1455 chars)

    Welcome Home! Take a look at this well-maintained, hard-to-find 4-bedroom, 2-bath home offering space, flexibility, and a convenient location close to downtown and the city square. The main level is designed for comfortable everyday living and entertaining, featuring a large living room, formal dining room that could also serve as a family room, a primary bedroom, full bathroom with walk-in shower, and main-floor laundry. Much of the main level has new flooring, along with newer windows and some updated light fixtures. The kitchen appliances stay, and the mudroom has been recently redone, adding extra functionality. Upstairs, you’ll find three additional bedrooms and a full bathroom, which has been updated with new flooring, a new vanity, and improved storage. Outside, enjoy a beautifully landscaped yard, an attached deck, and an oversized two-stall garage. The garage has been insulated and drywalled and is currently used as additional living space, but can easily be used for parking if desired. A wood stove and refrigerator in the garage are negotiable. This home has been well cared for with numerous improvements, including updated windows, some siding replaced on the house and garage in 2025, a new water heater in 2025, and a new heat exchanger and blower in the furnace in 2025. Conveniently located in a quiet neighborhood within walking distance of downtown, this move-in-ready home offers comfort, space, and peace of mind.

  18. 2024-04-05
    price $124,000 739-char remark
    Show marketing remark (739 chars)

    Welcome Home! Take a look at this well maintained, hard to find 4 bed, 2 bath home! On the main level you’ll find plenty of room for family and friends, with a large living room, bath with walk in shower, primary bedroom, laundry, kitchen, and a large formal dining room that may also be used as a family room. On the upper level you’ll find 3 additional bedrooms and an additional full bathroom. Outside you’ll find a beautifully landscaped yard, an attached deck, and an oversized 2 stall garage. Conveniently located in a quiet neighborhood, with in walking distance of downtown! This home has been well cared for and features many improvements including updated windows, roof, furnace, and central air conditioning.

  19. 2022-10-26
    soldstatus $124,000
  20. 2022-10-26
    listed $124,000
  21. 2022-10-24
    soldstatus $124,000
  22. 2022-10-19
    soldstatus $124,000 739-char remark
    Show marketing remark (739 chars)

    Welcome Home! Take a look at this well maintained, hard to find 4 bed, 2 bath home! On the main level you’ll find plenty of room for family and friends, with a large living room, bath with walk in shower, primary bedroom, laundry, kitchen, and a large formal dining room that may also be used as a family room. On the upper level you’ll find 3 additional bedrooms and an additional full bathroom. Outside you’ll find a beautifully landscaped yard, an attached deck, and an oversized 2 stall garage. Conveniently located in a quiet neighborhood, with in walking distance of downtown! This home has been well cared for and features many improvements including updated windows, roof, furnace, and central air conditioning.

  23. 2022-10-14
    price $124,900 739-char remark
    Show marketing remark (739 chars)

    Welcome Home! Take a look at this well maintained, hard to find 4 bed, 2 bath home! On the main level you’ll find plenty of room for family and friends, with a large living room, bath with walk in shower, primary bedroom, laundry, kitchen, and a large formal dining room that may also be used as a family room. On the upper level you’ll find 3 additional bedrooms and an additional full bathroom. Outside you’ll find a beautifully landscaped yard, an attached deck, and an oversized 2 stall garage. Conveniently located in a quiet neighborhood, with in walking distance of downtown! This home has been well cared for and features many improvements including updated windows, roof, furnace, and central air conditioning.

  24. 2022-09-12
    listed $124,900 739-char remark
    Show marketing remark (739 chars)

    Welcome Home! Take a look at this well maintained, hard to find 4 bed, 2 bath home! On the main level you’ll find plenty of room for family and friends, with a large living room, bath with walk in shower, primary bedroom, laundry, kitchen, and a large formal dining room that may also be used as a family room. On the upper level you’ll find 3 additional bedrooms and an additional full bathroom. Outside you’ll find a beautifully landscaped yard, an attached deck, and an oversized 2 stall garage. Conveniently located in a quiet neighborhood, with in walking distance of downtown! This home has been well cared for and features many improvements including updated windows, roof, furnace, and central air conditioning.

ⓘ 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
$2,196 · $183/mo
Projected year-2 tax
$2,425 · $202/mo
Expected delta
+$229/yr (+$19/mo · 10.4%)

ⓘ 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 3/10 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
$15,095
− Mortgage interest
−$9,467
− Property taxes
−$2,196
− Insurance
−$845
− Repairs & maintenance
−$1,208
− Management
−$1,208
− Depreciation
−$4,916
Taxable loss
−$4,744
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,139
After-tax cash flow
$-612/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

Census place
Sigourney, IA
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

+35.3% since first listed
10 events — show timeline
  • 2026-04-15 Price Changed $169,000 IAR
  • 2026-02-26 Price Changed $179,000 IAR
  • 2026-01-20 Listed $189,000 IAR
  • 2024-04-05 Price Changed $124,000 ICAARMLS
  • 2022-10-26 Listed $124,000 DMMLS
  • 2022-10-26 Sold (MLS) $124,000 DMMLS
  • 2022-10-24 Sold (Public Records) $124,000 Public Records
  • 2022-10-19 Sold (MLS) $124,000 ICAARMLS
  • 2022-10-14 Price Changed $124,900 ICAARMLS
  • 2022-09-12 Listed $124,900 ICAARMLS

Property tax history

+2.7%/yr

Latest (2025): $2,196 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…