CashFlowRE
Sign in Sign up
219 W 2nd Ave
C Composite 56.6
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 +17.1/30.0
  • ARV discount +15.0/15.0
  • Schools +5.6/10.0
  • DSCR +5.3/10.0
  • 1% rule +4.4/10.0
  • Livability +4.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$129,900

219 W 2nd Ave · Cresco, IA 52136
3 bd · 1.5 ba · 1,680 sqft · SingleFamily public records · 5 Days on market
Built 1915 6,355 sqft lot Est $192k · 32% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

If you are looking for a first time home, wanting to run a business out of your home, or adding another investment property to your portfolio…. You don’t want to miss this! Nestled on the edge of the business district in Cresco, is this 2 story home. Kick your shoes off in the inviting front porch and come inside. The main floor features kitchen, ¾ bath, living room, dining room and one bedroom. Upstairs there are 3 bedrooms and a full bathroom. On the back of the home is a deck and a back yard with storage shed to enjoy. The home has had many updates over the years and is ready for its new owner.

Key facts

  • Back yard
  • Many updates
  • Front porch

Tags

FRONT PORCHBACK YARDSTORAGE SHEDDECKMANY UPDATES

Property features AI

Exterior

  • Parking: No parking
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; 2 stories
  • Construction: Vinyl siding; Metal roof
  • Exterior features: Concrete road surface

Interior

  • Bathrooms: 1 full bathroom; 1 three-quarter bathroom
  • Heating & cooling: Central air conditioning; Forced air heating (natural gas)
  • Interior features: No fireplace; Unfinished basement with block and concrete construction and interior entry

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/1.5-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $91 ($1k/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 $122k (5.8% below list).
  • Recommended offer: $122k (5.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 83/100 on livability (#30 in IA, #877 nationally) — a professional / high-income tenant draw. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities D-, commute F.
  • Howard-Winneshiek Community School District (town): math 62% / reading 70% proficiency, ranked #189 of 289 in IA (top 65%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Cresco Early Childhood Development Center (56 students, 46% FRL).
  • Market conditions: 26 active listings in the ZIP; 8 units permitted in Howard County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $898 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Howard County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1915 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $122,324 (5.8% below list)

Questions for the listing agent

  1. Built in 1915 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.94%
Cap rate
7.13%
Cash-on-cash
3.00%
DSCR
1.13
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$191,520
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
219 E 3rd Ave 0.29mi 3/2.0 1,640 (-2%) 10mo $140,000 $85 72
226 W 4th Ave 0.21mi 4/1.5 (+1) 1,528 (-9%) 3mo $73,106 $48 68
309 Vernon Rd 0.29mi 3/3.0 1,553 (-8%) 6mo $127,000 $82 62
626 3rd St E 0.51mi 3/1.0 1,560 (-7%) 1mo $136,000 $87 62
304 E 6th St. St 0.53mi 4/1.5 (+1) 1,677 (-0%) 12mo $180,000 $107 60
505 7th Ave East Ave 0.57mi 3/1.5 1,723 (+3%) 13mo $197,000 $114 58
723 2nd Street West 0.52mi 4/1.5 (+1) 1,841 (+10%) 2mo $247,000 $134 53
716 E 6th Ave Ave 0.72mi 2/2.0 (-1) 1,635 (-3%) 4mo $210,000 $128 51
616 E 4th Ave Ave 0.59mi 4/2.0 (+1) 1,728 (+3%) 21mo $202,000 $117 44
611 SW 3rd St 0.50mi 4/2.0 (+1) 1,800 (+7%) 19mo $158,000 $88 42
513 2nd St SW Unit Wayne Smith 0.45mi 4/3.0 (+1) 1,484 (-12%) 9mo $184,900 $125 41
630 5th Ave Ave E 0.64mi 2/3.0 (-1) 1,456 (-13%) 22mo $315,000 $216 19

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
-11.6%
Equity multiple
0.58×
Total profit
$-15,247
Equity at exit
$19,369
10-year hold
IRR
-2.4%
Equity multiple
0.84×
Total profit
$-5,793
Equity at exit
$11,231

Cash invested: $36,372 (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 52136

Home prices YoY
-9.4%
Active inventory
26
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,223 medium interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$140 /mo · $1,680/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$257
Net cashflow
$91

Break-even live

Break-even rent $1,108
Max offer price $129,900
Occupancy floor 88%

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
$32,475
Closing costs
$3,897
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 6 events

  1. 2026-06-18
    days on market $129,900 Active 5 DOM
  2. 2026-06-17
    days on market $129,900 Active 4 DOM
  3. 2026-06-16
    days on market $129,900 Active 3 DOM
  4. 2026-06-15
    days on market $129,900 Active 2 DOM
  5. 2026-06-14
    remarks 604-char remark
  6. 2026-06-14
    listed $129,900 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
$1,680 · $140/mo
Projected year-2 tax
$1,860 · $155/mo
Expected delta
+$180/yr (+$15/mo · 10.7%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥98°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
$14,679
− Mortgage interest
−$7,276
− Property taxes
−$1,680
− Insurance
−$650
− Repairs & maintenance
−$1,174
− Management
−$1,174
− Depreciation
−$3,779
Taxable loss
−$1,055
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$253
After-tax cash flow
$1,345/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
Howard-Winneshiek Community School District
NCES district ID
1914280
Math proficiency
62% ▼ -11.00%
Reading proficiency
70% ▲ 2.00%
Median HH income
$46,388
Composite
55.68/100
National rank
#1223
State rank
#189 of 289 in IA

Livability — Cresco

Score
83/100
State rank
#30
US rank
#877

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Cresco, IA
City population
5,763
Population (ZIP)
5,763

Population outlook (Howard County) Hauer SSP2

Today (2025)
8,964 people
By 2030
8,668 · -3.3%
By 2040
8,056 · -10.1%
By 2050
7,388 · -17.6%
By 2075
6,121 · -31.7%
By 2100
4,792 · -46.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Hispanic / Latino 3% Two or more races 3%
Common ancestry
Portuguese 17% Romanian 3% Lithuanian 2%
Foreign-born
0%
Languages at home
95% English-only · German/W. Germanic 3% Spanish 2%

Political lean MEDSL · Howard

2024 margin
Solid R (+31.8) · D 33.5% · R 65.3% · Other 1.3%
2008→2024 swing
-57.6pp toward R · 2008: 25.8pp · 2024: -31.8pp
All cycles
2024: R+31.8 2020: R+27.3 2016: R+20.8 2012: D+21.1 2008: D+25.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -22.56%
Current HPI
217.8492
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

1 event — show timeline
  • 2026-06-12 Listed $129,900 NEIRBR as distributed by MLS GRID

Property tax history

+4.3%/yr

Latest (2025): $1,680 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…