CashFlowRE
Sign in Sign up
707 N Frederick Ave
B+ Composite 78.06
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.3/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$49,500

707 N Frederick Ave · Oelwein, IA 50662
1 bd · 2.0 ba · 728 sqft · SingleFamily public records · 298 Days on market
Built 1910 7,100 sqft lot $68/sqft · 30% below area Est $70k · 30% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Here is a solid property perfect for a first time homebuyer or downsizing. All of the rooms are a good size. There enough room in the kitchen for a nice size table. Features main floor laundry and a breezeway that leads to the garage or outside. The garage is large enough for two cars, but only has a single door. Gravel driveway runs along the side of the house from the alley to the street.

Key facts

  • Breezeway
  • Main floor laundry
  • Gravel driveway

Tags

MAIN FLOOR LAUNDRYBREEZEWAYGRAVEL DRIVEWAY

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 1-bed/2.0-bath single-family listed at $50k.

Deal economics

  • At list price, monthly cash flow is $352 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($878 rent vs $50k).
  • Recommended offer: $44k (12.0% below list) — sets the bar for market timing.
  • Cap rate 14.8% vs local median 4.5% in Oelwein — 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 76/100 on livability (#186 in IA, #3,329 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D, amenities F, commute F.
  • Oelwein Community School District (town): math 47% / reading 55% proficiency, ranked #281 of 289 in IA (top 97%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 60 active listings in the ZIP; 8 units permitted in Fayette County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $342 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Fayette County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 298 days — a 12% lower offer ($44k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 10y ago; this cycle's ask has dropped $10k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $15k; list at $50k implies a 230% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $43,560 (12.0% below list)

Questions for the listing agent

  1. It's been on market 298 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 1910 — 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. 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 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
1.77%
Cap rate
14.82%
Cash-on-cash
30.44%
DSCR
2.35
GRM
4.7

CMA / ARV

ARV (median comp)
$70,445
List price
$49,500
Delta
-29.73%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
223 5th St St NW 0.32mi 2/1.0 (+1) 735 (+1%) 11mo $90,000 $122 66
29 2nd St. St NW 0.40mi 2/2.0 (+1) 776 (+7%) 18mo $61,100 $79 50
311 NE 2nd St 0.46mi 2/1.0 (+1) 776 (+7%) 13mo $42,240 $54 48
221 Lincoln Dr Dr NE 0.22mi 2/1.0 (+1) 832 (+14%) 17mo $112,000 $135 43
40 5th St NW - St 0.24mi 2/1.0 (+1) 812 (+12%) 22mo $89,500 $110 42
205 5th St NW 0.29mi 2/1.0 (+1) 800 (+10%) 23mo $74,000 $93 42
15 5th Ave Ave NE 0.65mi 2/1.0 (+1) 824 (+13%) 24mo $54,000 $66 18

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
25.1%
Equity multiple
2.04×
Total profit
$14,387
Equity at exit
$7,381
10-year hold
IRR
32.9%
Equity multiple
3.99×
Total profit
$41,420
Equity at exit
$4,280

Cash invested: $13,860 (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 50662

Home prices YoY
-21.7%
Active inventory
60
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$878 medium interval (Pro) →
Mortgage (P&I)
$260
Tax from tax record
$62 /mo · $744/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$184
Net cashflow
$352

Break-even live

Break-even rent $433
Max offer price $49,500
Occupancy floor 55%

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
$12,375
Closing costs
$1,485
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 29 events

  1. 2026-06-18
    days on market $49,500 Active 298 DOM
  2. 2026-06-17
    days on market $49,500 Active 297 DOM
  3. 2026-06-16
    days on market $49,500 Active 296 DOM
  4. 2026-06-15
    days on market $49,500 Active 295 DOM
  5. 2026-06-13
    days on market $49,500 Active 293 DOM
  6. 2026-06-12
    days on market $49,500 Active 292 DOM
  7. 2026-06-09
    days on market $49,500 Active 289 DOM
  8. 2026-06-08
    days on market $49,500 Active 288 DOM
  9. 2026-06-07
    days on market $49,500 Active 287 DOM
  10. 2026-06-07
    days on market $49,500 Active 286 DOM
  11. 2026-06-04
    days on market $49,500 Active 283 DOM
  12. 2026-06-02
    statusdays on market $49,500 Active 282 DOM
  13. 2026-03-30
    price $49,500 393-char remark
    Show marketing remark (393 chars)

    Here is a solid property perfect for a first time homebuyer or downsizing. All of the rooms are a good size. There enough room in the kitchen for a nice size table. Features main floor laundry and a breezeway that leads to the garage or outside. The garage is large enough for two cars, but only has a single door. Gravel driveway runs along the side of the house from the alley to the street.

  14. 2025-09-19
    price $57,000 393-char remark
    Show marketing remark (393 chars)

    Here is a solid property perfect for a first time homebuyer or downsizing. All of the rooms are a good size. There enough room in the kitchen for a nice size table. Features main floor laundry and a breezeway that leads to the garage or outside. The garage is large enough for two cars, but only has a single door. Gravel driveway runs along the side of the house from the alley to the street.

  15. 2025-08-18
    listed $60,000 Active 393-char remark
    Show marketing remark (393 chars)

    Here is a solid property perfect for a first time homebuyer or downsizing. All of the rooms are a good size. There enough room in the kitchen for a nice size table. Features main floor laundry and a breezeway that leads to the garage or outside. The garage is large enough for two cars, but only has a single door. Gravel driveway runs along the side of the house from the alley to the street.

  16. 2024-12-25
    historical $500
  17. 2024-12-11
    price $500
  18. 2024-11-13
    listed $525
  19. 2024-04-10
    historical $475
  20. 2024-04-03
    price $475
  21. 2024-03-23
    price $500
  22. 2024-02-29
    price $545
  23. 2023-12-01
    price $600
  24. 2023-11-17
    price $650
  25. 2023-10-20
    price $675
  26. 2023-09-29
    price $725
  27. 2023-09-03
    listed $795
  28. 2016-04-29
    soldstatus $15,000 452-char remark
    Show marketing remark (452 chars)

    This is Good Starter or Retirement Home. The house does need a roof in the near future, but no leaks. This Bungalow is more spacious than you think, large primary rooms, nice sized bedroom, 3/4 bath with main floor laundry, Lots of storage, 1/4 basement, breezeway room connects the house to the garage, drive thru driveway from the street to the alley. 728 sq ft Bungalow + 357sq' Breezway, 22' x 25' att. 2 car gar w/ lots of storage, 50' x 140' lot.

  29. 2016-02-13
    listed $22,000 452-char remark
    Show marketing remark (452 chars)

    This is Good Starter or Retirement Home. The house does need a roof in the near future, but no leaks. This Bungalow is more spacious than you think, large primary rooms, nice sized bedroom, 3/4 bath with main floor laundry, Lots of storage, 1/4 basement, breezeway room connects the house to the garage, drive thru driveway from the street to the alley. 728 sq ft Bungalow + 357sq' Breezway, 22' x 25' att. 2 car gar w/ lots of storage, 50' x 140' lot.

ⓘ 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
$744 · $62/mo
Projected year-2 tax
$761 · $63/mo
Expected delta
+$17/yr (+$1/mo · 2.2%)

ⓘ 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 2/10 Low 7 d/yr ≥100°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
$10,539
− Mortgage interest
−$2,773
− Property taxes
−$744
− Insurance
−$248
− Repairs & maintenance
−$843
− Management
−$843
− Depreciation
−$1,440
Taxable income
$3,649
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$876
After-tax cash flow
$3,344/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
Oelwein Community School District
NCES district ID
1921630
Math proficiency
47% ▼ -5.00%
Reading proficiency
55% ▲ 5.00%
Median HH income
$39,812
Composite
42.61/100
National rank
#3189
State rank
#281 of 289 in IA

Livability — Oelwein

Score
76/100
State rank
#186
US rank
#3329

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Oelwein, IA
Population (ZIP)
6,497

Population outlook (Fayette County) Hauer SSP2

Today (2025)
19,299 people
By 2030
18,701 · -3.1%
By 2040
17,469 · -9.5%
By 2050
16,389 · -15.1%
By 2075
15,156 · -21.5%
By 2100
14,214 · -26.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 5% Hispanic / Latino 3% Native American 1%
Common ancestry
Italian 3% Portuguese 3% Lithuanian 2%
Foreign-born
0%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Fayette

2024 margin
Solid R (+30.5) · D 34.0% · R 64.4% · Other 1.6%
2008→2024 swing
-47.1pp toward R · 2008: 16.6pp · 2024: -30.5pp
All cycles
2024: R+30.5 2020: R+22.7 2016: R+19.6 2012: D+11.9 2008: D+16.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -49.26%
Current HPI
177.9399
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

+125.0% since first listed
17 events — show timeline
  • 2026-03-30 Price Changed $49,500 NEIRBR as distributed by MLS GRID
  • 2025-09-19 Price Changed $57,000 NEIRBR as distributed by MLS GRID
  • 2025-08-18 Listed $60,000 NEIRBR as distributed by MLS GRID
  • 2024-12-25 Rental Removed $500 BUILDIUM
  • 2024-12-11 Price Changed $500 BUILDIUM
  • 2024-11-13 Listed for Rent $525 BUILDIUM
  • 2024-04-10 Rental Removed $475 BUILDIUM
  • 2024-04-03 Price Changed $475 BUILDIUM
  • 2024-03-23 Price Changed $500 BUILDIUM
  • 2024-02-29 Price Changed $545 BUILDIUM
  • 2023-12-01 Price Changed $600 BUILDIUM
  • 2023-11-17 Price Changed $650 BUILDIUM
  • 2023-10-20 Price Changed $675 BUILDIUM
  • 2023-09-29 Price Changed $725 BUILDIUM
  • 2023-09-03 Listed for Rent $795 BUILDIUM
  • 2016-04-29 Sold (MLS) $15,000 NEIRBR as distributed by MLS GRID
  • 2016-02-13 Listed $22,000 NEIRBR as distributed by MLS GRID

Property tax history

+1.4%/yr

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

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…