CashFlowRE
Sign in Sign up
1217 Park Ave
B Composite 72.32
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +6.1/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$69,000

1217 Park Ave · Chariton, IA 50049
4 bd · 1.0 ba · 1,408 sqft · SingleFamily public records · 151 Days on market
Built 1900 Fair condition 0.35 ac lot $49/sqft · 61% below area ↓ 8% since listing

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

Listing remarks MLS

Opportunity awaits at 1217 Park Ave in Chariton! This spacious two-story home offers 4 bedrooms, 2 bathrooms, and over 1,400 square feet of living space, giving buyers plenty of room to reimagine and restore. Situated on a large 0.35-acre lot, the property provides ample yard space for outdoor enjoyment, gardening, or future improvements. Inside, you’ll find a functional layout with generous room sizes and the potential to create a comfortable family home or a solid investment property. The home features forced air heating, central air, and city utilities, along with a detached garage and gravel parking area for convenience. This property is being sold AS-IS and is ideal for buyers ready to bring their vision and add value with updates and repairs. With the right improvements, this home has the potential to become a charming residence or profitable investment in the Chariton market. Bring your tools and imagination—this could be your next great project!

Key facts

  • Gravel parking area
  • Large lot
  • Forced air heating

Tags

LARGE LOTAMPLE YARD SPACEDETACHED GARAGEGRAVEL PARKING AREAFORCED AIR HEATINGCENTRAL AIR

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/1.0-bath single-family listed at $69k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $430 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $69k).
  • Recommended offer: $61k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.8% vs local median 4.2% in Chariton — 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 80/100 on livability (#84 in IA, #1,703 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, amenities F, commute F.
  • Chariton Community School District (town): math 57% / reading 65% proficiency, ranked #241 of 289 in IA (top 83%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Columbus Elementary School (284 students, 58% FRL); Chariton Middle School (math 63% / reading 70%, grade A-, #148 of 246 statewide, top 61%, 285 students, 56% FRL); Chariton High School (math 57% / reading 73%, grade B, #208 of 336 statewide, top 62%, 392 students, 50% FRL).
  • Market conditions: 100 active listings in the ZIP; 3 units permitted in Lucas County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $477 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Lucas County population projected at -23% 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 $19k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 151 days — a 12% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago 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 $43k; list at $69k implies a 60% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $60,720 (12.0% below list)

Questions for the listing agent

  1. It's been on market 151 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1900 — 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. 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.
  8. 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.
  9. 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
1.75%
Cap rate
13.78%
Cash-on-cash
26.73%
DSCR
2.19
GRM
4.8

CMA / ARV

ARV (median comp)
$177,343
List price
$69,000
Delta
-61.09%
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
1102 N 17th St 0.45mi 4/2.5 1,391 (-1%) 8mo $315,000 $226 65
909 N 16th St 0.35mi 3/1.5 (-1) 1,312 (-7%) 10mo $281,500 $215 57
1344 Braden Ave 0.47mi 3/2.0 (-1) 1,500 (+6%) 6mo $170,000 $113 54
920 N Grand St 0.37mi 3/2.0 (-1) 1,341 (-5%) 16mo $142,000 $106 52
1219 Braden Ave 0.42mi 3/1.0 (-1) 1,557 (+11%) 8mo $175,000 $112 51
1019 Ilion Ave 0.30mi 3/2.0 (-1) 1,616 (+15%) 3mo $200,000 $124 50
726 N 7th St 0.49mi 3/1.0 (-1) 1,289 (-8%) 12mo $17,640 $14 48
716 Ilion Ave 0.48mi 3/2.0 (-1) 1,248 (-11%) 3mo $125,500 $101 47
1201 N 18th St 0.58mi 3/2.0 (-1) 1,317 (-6%) 10mo $293,550 $223 45
1118 Braden Ave 0.47mi 3/1.5 (-1) 1,196 (-15%) 10mo $150,000 $125 38
500 Hy-vee Rd #9 0.68mi 3/2.0 (-1) 1,216 (-14%) 4mo $35,000 $29 34
1302 Braden Ave 0.46mi 3/1.5 (-1) 1,196 (-15%) 16mo $135,000 $113 33

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
20.6%
Equity multiple
1.84×
Total profit
$16,276
Equity at exit
$10,288
10-year hold
IRR
28.9%
Equity multiple
3.57×
Total profit
$49,656
Equity at exit
$5,966

Cash invested: $19,320 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
13 active · 6 under contract
Months of supply
11.1 mo (9%/mo absorbed)
Median asking
$189,900 ($133/sqft)
Median days on market
79 d
This list price
lowest-priced of the active set
ARV vs active asking
-5.3% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 50049

Home prices YoY
-4.4%
Active inventory
100
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$1,206 medium interval (Pro) →
Mortgage (P&I)
$362
Tax from tax record
$132 /mo · $1,578/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$253
Net cashflow
$430

Break-even live

Break-even rent $661
Max offer price $69,000
Occupancy floor 59%

Sensitivity live

Price -10% $469 -5% $450 +0% $430 +5% $411 +10% $391
Rent -10% $335 -5% $383 +0% $430 +5% $478 +10% $526
Rate -1.0pp $465 -0.5pp $448 base $430 +0.5pp $412 +1.0pp $394

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
$17,250
Closing costs
$2,070
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 50 events

  1. 2026-08-08
    days on market $69,000 Active 151 DOM
  2. 2026-08-07
    days on market $69,000 Active 150 DOM
  3. 2026-08-06
    days on market $69,000 Active 149 DOM
  4. 2026-08-05
    days on market $69,000 Active 148 DOM
  5. 2026-08-04
    days on market $69,000 Active 147 DOM
  6. 2026-08-03
    days on market $69,000 Active 146 DOM
  7. 2026-07-31
    days on market $69,000 Active 143 DOM
  8. 2026-07-30
    days on market $69,000 Active 142 DOM
  9. 2026-07-29
    days on market $69,000 Active 141 DOM
  10. 2026-07-27
    days on market $69,000 Active 139 DOM
  11. 2026-07-25
    days on market $69,000 Active 137 DOM
  12. 2026-07-24
    days on market $69,000 Active 136 DOM
  13. 2026-07-23
    days on market $69,000 Active 135 DOM
  14. 2026-07-22
    days on market $69,000 Active 134 DOM
  15. 2026-07-21
    days on market $69,000 Active 133 DOM
  16. 2026-07-18
    days on market $69,000 Active 130 DOM
  17. 2026-07-16
    days on market $69,000 Active 128 DOM
  18. 2026-07-15
    days on market $69,000 Active 127 DOM
  19. 2026-07-14
    days on market $69,000 Active 126 DOM
  20. 2026-07-13
    days on market $69,000 Active 125 DOM
  21. 2026-07-12
    days on market $69,000 Active 124 DOM
  22. 2026-07-12
    days on market $69,000 Active 123 DOM
  23. 2026-07-10
    days on market $69,000 Active 122 DOM
  24. 2026-07-09
    days on market $69,000 Active 121 DOM
  25. 2026-07-09
    days on market $69,000 Active 120 DOM
  26. 2026-07-07
    days on market $69,000 Active 119 DOM
  27. 2026-07-06
    days on market $69,000 Active 118 DOM
  28. 2026-07-05
    days on market $69,000 Active 117 DOM
  29. 2026-07-04
    days on market $69,000 Active 116 DOM
  30. 2026-07-03
    days on market $69,000 Active 115 DOM
  31. 2026-07-02
    days on market $69,000 Active 114 DOM
  32. 2026-07-01
    days on market $69,000 Active 113 DOM
  33. 2026-06-30
    days on market $69,000 Active 112 DOM
  34. 2026-06-29
    days on market $69,000 Active 111 DOM
  35. 2026-06-28
    days on market $69,000 Active 110 DOM
  36. 2026-06-27
    days on market $69,000 Active 109 DOM
  37. 2026-06-26
    days on market $69,000 Active 107 DOM
  38. 2026-06-22
    days on market $69,000 Active 104 DOM
  39. 2026-06-21
    days on market $69,000 Active 103 DOM
  40. 2026-06-21
    days on market $69,000 Active 102 DOM
  41. 2026-06-18
    days on market $69,000 Active 100 DOM
  42. 2026-06-17
    days on market $69,000 Active 99 DOM
  43. 2026-06-16
    days on market $69,000 Active 98 DOM
  44. 2026-06-15
    days on market $69,000 Active 97 DOM
  45. 2026-06-13
    days on market $69,000 Active 95 DOM
  46. 2026-06-12
    days on market $69,000 Active 94 DOM
  47. 2026-06-09
    days on market $69,000 Active 91 DOM
  48. 2026-06-08
    days on market $69,000 Active 90 DOM
  49. 2026-06-07
    days on market $69,000 Active 89 DOM
  50. 2026-06-07
    days on market $69,000 Active 88 DOM

ⓘ 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
$1,578 · $132/mo
Projected year-2 tax
$1,578 · $132/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 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥104°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$14,468
− Mortgage interest
−$3,865
− Property taxes
−$1,578
− Insurance
−$345
− Repairs & maintenance
−$1,157
− Management
−$1,157
− Depreciation
−$2,007
Taxable income
$4,358
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,046
After-tax cash flow
$4,119/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.

Condition & rehab AI · 8 photos

Fair 45/100 Moderate rehab Est. rehab $35,200–$63,360 screening

This two-story home requires moderate renovations to update the kitchen, exterior, and landscaping. Upgrades will significantly increase its resale and rental value.

Components & finishes AI

Roof metal

Repairs flagged

  • Major Kitchen cabinets — The cabinets are dated and worn, requiring replacement.
  • Major Countertops — The countertops are worn and need to be replaced.
  • Major Backsplash — The backsplash is old and needs to be replaced.
  • Major Appliances — The appliances are outdated and need to be replaced.
  • Major Exterior siding — The siding is peeling and needs to be replaced.
  • Major Paint — The paint is faded and needs to be repainted.
  • Major Flooring — The flooring in the kitchen and bathrooms is worn and needs to be replaced.
  • Major Windows — Some windows may need replacement.

Value-add opportunities

  • Both Kitchen renovation — A new kitchen with updated appliances and modern fixtures will significantly increase the home's value for both resale and rental.
  • Both Exterior siding and paint — Updating the exterior siding and repainting will improve the home's curb appeal and increase its value.
  • Both Landscaping — A well-maintained and landscaped yard will enhance the home's curb appeal and increase its value.

ⓘ Rehab cost is a screening estimate — Moderate scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

C Composite school gradezoned avg 61/100

Zoned Schools

Elementary Van Allen Elementary School D+ IA #512/616 Nat'l #12,398/41,679 Middle Chariton Middle School A- IA #148/246 Nat'l #1,110/14,009 High Chariton High School B IA #208/336 Nat'l #2,785/17,239

Schools (NCES district)

District
Chariton Community School District
NCES district ID
1907050
Math proficiency
57% ▼ -11.00%
Reading proficiency
65% ▼ -6.00%
Median HH income
$44,415
Composite
51.35/100
National rank
#1738
State rank
#241 of 289 in IA
A Composite livability gradescore 80/100

Livability — Chariton

Score
80/100
State rank
#84
US rank
#1703

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
Chariton, IA
County
Lucas · 8,106 people
Population (ZIP)
6,425
Household income
$66,750
Rent vs Own
23.4% rent · 76.6% own
Severe rent burden
2% of renters

Population outlook (Lucas County) Hauer SSP2

Today (2025)
8,106 people
By 2030
7,755 · -4.3%
By 2040
7,007 · -13.6%
By 2050
6,265 · -22.7%
By 2075
4,926 · -39.2%
By 2100
3,792 · -53.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3% Hispanic / Latino 2% Asian 1%
Common ancestry
Iranian 3% Italian 2% Slovak 2%
Foreign-born
2% · Canada
Languages at home
95% English-only · German/W. Germanic 2% Spanish 2% Other Asian/Pacific 1%

Political lean MEDSL · Lucas

2024 margin
Solid R (+48.1) · D 25.2% · R 73.3% · Other 1.5%
2008→2024 swing
-41.4pp toward R · 2008: -6.7pp · 2024: -48.1pp
All cycles
2024: R+48.1 2020: R+43.3 2016: R+38.1 2012: R+6.3 2008: R+6.7

Not yet ingested

Civics

Price history

-8.0% since first listed
7 events — show timeline
  • 2026-03-10 Listed $69,000 IAR
  • 2025-03-31 Sold (Public Records) $43,000 Public Records
  • 2025-03-31 Sold (MLS) $43,000 IAR
  • 2025-02-26 Pending IAR
  • 2025-01-17 Price Changed $47,500 IAR
  • 2024-12-13 Listed $55,000 IAR
  • 2024-08-05 Listed $75,000 IAR

Property tax history

+3.1%/yr

Latest (2025): $1,578 · +5.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…