CashFlowRE
Sign in Sign up
229 SE 4th Ave
B Composite 70.56
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 +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

$41,900

229 SE 4th Ave · Oelwein, IA 50662
3 bd · 1.5 ba · 1,344 sqft · SingleFamily public records · 41 Days on market
Built 1910 6,500 sqft lot $31/sqft · 52% below area ↓ 21% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

3 bedroom 1 1/2 bath, 1 stall garage. Great starter home or investment property. Selling AS IS. Square footages approximate. Call your favorite local agent for your personal showing today.

Key facts

  • 6,500 sq ft lot
  • Built 1910
  • Listed 41 days

Property features AI

Finance

  • Other: Annual tax amount listed ($748)

Exterior

  • Parking: Carport
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property
  • Construction: Vinyl siding construction; Asphalt roof
  • Exterior features: Asphalt roof; Vinyl siding; Lot dimensions approximately 50 x 130; Lot about 0.15 acre; Road surface: Other; Zoned R-1

Interior

  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced-air heating (natural gas); No cooling
  • Interior features: Unfinished basement

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 $42k.

Deal economics

  • At list price, monthly cash flow is $300 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($759 rent vs $42k).
  • Recommended offer: $41k (3.0% below list) — sets the bar for market timing.
  • Cap rate 14.9% 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.
  • Zoned schools: Oelwein Middle School (math 44% / reading 54%, grade C-, #219 of 246 statewide, top 90%, 359 students, 60% FRL); Oelwein High School (math 46% / reading 62%, grade C-, #293 of 336 statewide, top 87%, 314 students, 46% FRL) — zoned schools at 53% FRL track the district average.
  • Market conditions: 60 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 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 $290 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 $12k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 41 days — a 3% lower offer ($41k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $40,643 (3.0% below list)

Questions for the listing agent

  1. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 3% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.81%
Cap rate
14.89%
Cash-on-cash
30.70%
DSCR
2.37
GRM
4.6

CMA / ARV

ARV (median comp)
$86,660
List price
$41,900
Delta
-51.65%
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
309 3rd Ave Ave SE 0.08mi 3/2.0 1,399 (+4%) 2mo $120,000 $86 86
309 SE 3rd Ave 0.08mi 3/2.5 1,400 (+4%) 2mo $120,000 $86 83
513 SE 3rd Ave 0.24mi 2/1.0 (-1) 1,324 (-2%) 0mo $68,000 $51 79
33 5th Ave Ave SE 0.23mi 3/1.5 1,409 (+5%) 7mo $75,000 $53 76
300 SE 6th Ave 0.11mi 2/1.0 (-1) 1,286 (-4%) 7mo $97,900 $76 75
413 4th Ave Ave NE 0.67mi 3/1.0 1,306 (-3%) 2mo $175,000 $134 60
534 SE 4th Ave 0.29mi 3/1.5 1,152 (-14%) 6mo $91,000 $79 57
205 NE 4th Ave 0.50mi 3/1.0 1,192 (-11%) 0mo $59,900 $50 55
24 12th Ave Ave SE 0.55mi 3/2.0 1,220 (-9%) 2mo $149,000 $122 55
1213 Elm Street St 0.63mi 3/2.0 1,220 (-9%) 2mo $195,000 $160 51
23 4th St NW 0.72mi 4/1.5 (+1) 1,234 (-8%) 7mo $98,000 $79 42
1204 1st St St NE 0.69mi 3/2.0 1,144 (-15%) 6mo $165,000 $144 36

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
25.4%
Equity multiple
2.05×
Total profit
$12,346
Equity at exit
$6,247
10-year hold
IRR
33.2%
Equity multiple
4.02×
Total profit
$35,439
Equity at exit
$3,623

Cash invested: $11,732 (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
4.6×

Monthly cashflow live

Estimated rent
$759 medium interval (Pro) →
Mortgage (P&I)
$220
Tax from tax record
$62 /mo · $748/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$159
Net cashflow
$300

Break-even live

Break-even rent $379
Max offer price $41,900
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
$10,475
Closing costs
$1,257
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.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9 N Frederick Ave Apt 1 Oelwein, IA 2.0 1.0 1125 $650 $0.58 43d 1 0.43mi
1297 S Frederick Ave Unit 3 Oelwein, IA 3.0 1.0 1500 $1,000 $0.67 20d 1 1.01mi

Listing history 19 events

  1. 2026-06-18
    days on market $41,900 Active 41 DOM
  2. 2026-06-17
    days on market $41,900 Active 40 DOM
  3. 2026-06-16
    days on market $41,900 Active 39 DOM
  4. 2026-06-15
    days on market $41,900 Active 38 DOM
  5. 2026-06-13
    days on market $41,900 Active 36 DOM
  6. 2026-06-12
    days on market $41,900 Active 35 DOM
  7. 2026-06-09
    days on market $41,900 Active 32 DOM
  8. 2026-06-08
    days on market $41,900 Active 31 DOM
  9. 2026-06-07
    days on market $41,900 Active 30 DOM
  10. 2026-06-07
    days on market $41,900 Active 29 DOM
  11. 2026-06-04
    days on market $41,900 Active 26 DOM
  12. 2026-06-02
    days on market $41,900 Active 25 DOM
  13. 2026-06-01
    days on market $41,900 Active 24 DOM
  14. 2026-05-31
    days on market $41,900 Active 23 DOM
  15. 2026-05-31
    days on market $41,900 Active 22 DOM
  16. 2026-05-08
    listed $41,900 Active 189-char remark
  17. 2026-01-31
    price $41,900
  18. 2025-12-25
    price $45,900
  19. 2024-03-15
    price $53,000

ⓘ 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
$748 · $62/mo
Projected year-2 tax
$748 · $62/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 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
$9,109
− Mortgage interest
−$2,347
− Property taxes
−$748
− Insurance
−$210
− Repairs & maintenance
−$729
− Management
−$729
− Depreciation
−$1,219
Taxable income
$3,128
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$751
After-tax cash flow
$2,851/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

-20.9% since first listed
4 events — show timeline
  • 2026-05-08 Listed $41,900 NEIRBR as distributed by MLS GRID
  • 2026-01-31 Price Changed $41,900 NEIRBR as distributed by MLS GRID
  • 2025-12-25 Price Changed $45,900 NEIRBR as distributed by MLS GRID
  • 2024-03-15 Price Changed $53,000 NEIRBR as distributed by MLS GRID

Property tax history

+7.8%/yr

Latest (2025): $748 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…