CashFlowRE
Sign in Sign up
710 W Skillman St
D Composite 41.78
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
  • ARV discount +7.5/15.0
  • Cash flow +6.9/30.0
  • Schools +6.1/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.3/10.0
  • DSCR +1.1/10.0

$137,000

710 W Skillman St · Sigourney, IA 52591
2 bd · 1.0 ba · 826 sqft · SingleFamily public records · 3 Days on market
Built 1909 0.27 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Would make a great starter. Currently pending with no showings.

Key facts

  • New siding
  • New gutters
  • New roof

Tags

NEW ROOFNEW SIDINGNEW GUTTERSSPRAY FOAM INSULATIONDETACHED GARAGE

Property features AI

Finance

  • HOA & community: Association fee paid annually

Exterior

  • Parking: 2 parking spaces
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story
  • Construction: Vinyl siding; Metal siding; Frame construction; Block foundation; Built as a residential single-family home
  • Exterior features: Porch; Patio; Street lights in the community

Interior

  • Kitchen: Microwave
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air; Ceiling fan(s); Natural gas heating; Forced air heating
  • Interior features: Other interior features; Smoke detector(s)
  • Laundry & utility: Laundry on main level; Unfinished basement (block foundation)

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 2-bed/1.0-bath single-family listed at $137k.

Deal economics

  • At list price, monthly cash flow is $-207 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $100k (26.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $86k (37.3% below list).
  • Recommended offer: $86k (37.3% 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.
  • Zoned schools: Sigourney Elementary (math 82% / reading 57%, grade A-, #224 of 616 statewide, top 42%, 323 students, 39% FRL); Sigourney Jr-Sr High Sch (math 72% / reading 75%, grade B+, #108 of 336 statewide, top 33%, 270 students, 34% FRL).
  • 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 $15k of equity ($947 loan paydown + $14k 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 ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 9y 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 $44k; list at $137k implies a 211% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1909 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $85,967 (37.3% 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. Built in 1909 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.63%
Cap rate
4.48%
Cash-on-cash
-6.49%
DSCR
0.71
GRM
13.3

CMA / ARV

ARV (on-the-fly)
$88,382
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
514 S Stuart St 0.37mi 2/1.0 768 (-7%) 13mo $35,000 $46 60
220 W Washington St 0.54mi 3/1.0 (+1) 913 (+10%) 1mo $97,500 $107 51

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
19.7%
Equity multiple
2.60×
Total profit
$61,381
Equity at exit
$123,420
10-year hold
IRR
18.1%
Equity multiple
5.98×
Total profit
$191,097
Equity at exit
$266,161

Cash invested: $38,360 (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
13.3×

Monthly cashflow live

Estimated rent
$860 medium interval (Pro) →
Mortgage (P&I)
$718
Tax from tax record
$111 /mo · $1,332/yr
Insurance
$57
HOA
$0
Vacancy / Maint / Mgmt
$181
Net cashflow
$-207

Break-even live

Break-even rent $1,122
Max offer price $100,364
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
$34,250
Closing costs
$4,110
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 3 events

  1. 2026-06-12
    statusdays on market $137,000 Pending 3 DOM
  2. 2026-06-09
    remarks 681-char remark
  3. 2026-06-09
    listed $137,000 Active 1 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
$1,332 · $111/mo
Projected year-2 tax
$1,741 · $145/mo
Expected delta
+$409/yr (+$34/mo · 30.7%)

ⓘ 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 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
$10,316
− Mortgage interest
−$7,674
− Property taxes
−$1,332
− Insurance
−$685
− Repairs & maintenance
−$825
− Management
−$825
− Depreciation
−$3,985
Taxable loss
−$5,011
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,203
After-tax cash flow
$-1,286/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

+179.6% since first listed
4 events — show timeline
  • 2026-06-09 Listed $137,000 ICAARMLS
  • 2018-02-23 Sold (MLS) $44,000 IAR
  • 2017-12-29 Listed $44,000 IAR
  • 2014-07-10 Sold (Public Records) $49,000 Public Records

Property tax history

+3.7%/yr

Latest (2025): $1,332 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…