CashFlowRE
Sign in Sign up
107 E Vest St 🏷️ Likely Rental
C Composite 57.78
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 +18.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.8/10.0
  • Schools +5.3/10.0
  • 1% rule +4.5/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$101,900

107 E Vest St · Jefferson, IA 50129
3 bd · 1.0 ba · 936 sqft · Other public records · 49 Days on market
Built 1912 7,841 sqft lot $109/sqft · 39% below area Est $168k · 39% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Whether you're a first-time homebuyer looking for an affordable entry point or a savvy investor seeking immediate returns, this one checks the boxes. This 3-bed 1-bath home offers 936 square feet of comfortable living space in Jefferson, Iowa. Built in 1912, this property presents an excellent opportunity for both investors and homeowners alike. Most recently rented at $1,050/mo, this property has a proven history in a stable rental market. Property Features: 1. Hardwood floors 2. Metal roof 3. Updated appliances 4. Recently renovated with fresh paint and flooring in the bedrooms and bathroom Priced below appraised value, this as-is offering provides exceptional value whether you're looking for a primary residence or adding to your investment portfolio. Built-in equity from day one. Sold as-is. All inspections welcome.

Key facts

  • Updated appliances
  • Metal roof
  • Recently renovated

Tags

HARDWOOD FLOORSMETAL ROOFUPDATED APPLIANCESRECENTLY RENOVATED

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $101,900 price doesn't fit this home's estimated sale value (~$168,212) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath other listed at $102k.

Deal economics

  • At list price, monthly cash flow is $94 ($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 $97k (5.1% below list).
  • Recommended offer: $97k (5.1% below list) — sets the bar for 1% rule.
  • Cap rate 7.4% vs local median 3.8% in Jefferson — 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 79/100 on livability (#115 in IA, #2,186 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, crime A; Watch: employment C-, amenities F, commute F.
  • Greene County Community School District (town): math 58% / reading 67% proficiency, ranked #223 of 289 in IA (top 77%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 56 active listings in the ZIP; 15 units permitted in Greene County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $705 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Greene County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($99k) is reasonable based on typical stale-listing flexibility.
  • 6 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.

Risks & watch-outs

  • Watch-outs: built in 1912 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $96,754 (5.1% below list)

Questions for the listing agent

  1. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 5% concession, seller financing, or rate buy-down credit?
  2. Built in 1912 — 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 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?
  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
0.95%
Cap rate
7.39%
Cash-on-cash
3.93%
DSCR
1.18
GRM
8.8

CMA / ARV

ARV (median comp)
$168,212
List price
$101,900
Delta
-39.42%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-10.1%
Equity multiple
0.63×
Total profit
$-10,562
Equity at exit
$15,194
10-year hold
IRR
-0.8%
Equity multiple
0.95×
Total profit
$-1,551
Equity at exit
$8,810

Cash invested: $28,532 (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 50129

Home prices YoY
-4.1%
Active inventory
56
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$968 medium interval (Pro) →
Mortgage (P&I)
$534
Tax from tax record
$94 /mo · $1,128/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$203
Net cashflow
$94

Break-even live

Break-even rent $849
Max offer price $101,900
Occupancy floor 85%

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
$25,475
Closing costs
$3,057
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 28 events

  1. 2026-06-18
    days on market $101,900 Active 49 DOM
  2. 2026-06-17
    days on market $101,900 Active 48 DOM
  3. 2026-06-16
    days on market $101,900 Active 47 DOM
  4. 2026-06-15
    days on market $101,900 Active 46 DOM
  5. 2026-06-13
    days on market $101,900 Active 44 DOM
  6. 2026-06-12
    days on market $101,900 Active 43 DOM
  7. 2026-06-09
    days on market $101,900 Active 40 DOM
  8. 2026-06-08
    days on market $101,900 Active 39 DOM
  9. 2026-06-07
    days on market $101,900 Active 38 DOM
  10. 2026-06-07
    days on market $101,900 Active 37 DOM
  11. 2026-06-04
    pricedays on market $101,900 Active 34 DOM
  12. 2026-06-02
    days on market $103,900 Active 33 DOM
  13. 2026-06-01
    days on market $103,900 Active 32 DOM
  14. 2026-05-31
    days on market $103,900 Active 31 DOM
  15. 2026-05-31
    days on market $103,900 Active 30 DOM
  16. 2026-04-30
    status Active 832-char remark
    Show marketing remark (832 chars)

    Whether you're a first-time homebuyer looking for an affordable entry point or a savvy investor seeking immediate returns, this one checks the boxes. This 3-bed 1-bath home offers 936 square feet of comfortable living space in Jefferson, Iowa. Built in 1912, this property presents an excellent opportunity for both investors and homeowners alike. Most recently rented at $1,050/mo, this property has a proven history in a stable rental market. Property Features: 1. Hardwood floors 2. Metal roof 3. Updated appliances 4. Recently renovated with fresh paint and flooring in the bedrooms and bathroom Priced below appraised value, this as-is offering provides exceptional value whether you're looking for a primary residence or adding to your investment portfolio. Built-in equity from day one. Sold as-is. All inspections welcome.

  17. 2026-04-26
    historical $1,025
  18. 2026-04-22
    listed $105,000 Active 832-char remark
    Show marketing remark (832 chars)

    Whether you're a first-time homebuyer looking for an affordable entry point or a savvy investor seeking immediate returns, this one checks the boxes. This 3-bed 1-bath home offers 936 square feet of comfortable living space in Jefferson, Iowa. Built in 1912, this property presents an excellent opportunity for both investors and homeowners alike. Most recently rented at $1,050/mo, this property has a proven history in a stable rental market. Property Features: 1. Hardwood floors 2. Metal roof 3. Updated appliances 4. Recently renovated with fresh paint and flooring in the bedrooms and bathroom Priced below appraised value, this as-is offering provides exceptional value whether you're looking for a primary residence or adding to your investment portfolio. Built-in equity from day one. Sold as-is. All inspections welcome.

  19. 2026-04-16
    price $1,025
  20. 2026-03-25
    listed $1,050
  21. 2024-10-23
    historical $1,100
  22. 2024-09-29
    price $113,500
  23. 2024-08-25
    listed $1,100
  24. 2024-08-24
    historical $1,100
  25. 2024-08-19
    price $1,100
  26. 2024-08-15
    listed $1,150
  27. 2024-08-05
    price $117,000
  28. 2024-07-09
    listed $119,900 Active

ⓘ 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
$1,128 · $94/mo
Projected year-2 tax
$1,364 · $114/mo
Expected delta
+$236/yr (+$20/mo · 20.9%)

ⓘ 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 ≥104°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
$11,610
− Mortgage interest
−$5,708
− Property taxes
−$1,128
− Insurance
−$510
− Repairs & maintenance
−$929
− Management
−$929
− Depreciation
−$2,964
Taxable loss
−$557
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$134
After-tax cash flow
$1,256/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
Greene County Community School District
NCES district ID
1915210
Math proficiency
58% ▼ -6.00%
Reading proficiency
67% ▲ 2.00%
Median HH income
$46,051
Composite
52.74/100
National rank
#1548
State rank
#223 of 289 in IA

Livability — Jefferson

Score
79/100
State rank
#115
US rank
#2186

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
Jefferson, IA
City population
5,116
Population (ZIP)
5,116

Population outlook (Greene County) Hauer SSP2

Today (2025)
8,361 people
By 2030
8,090 · -3.2%
By 2040
7,607 · -9.0%
By 2050
7,186 · -14.1%
By 2075
6,528 · -21.9%
By 2100
5,799 · -30.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Hispanic / Latino 4% Two or more races 4%
Common ancestry
Portuguese 6% Lithuanian 4% Iranian 3%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 3% German/W. Germanic 1%

Political lean MEDSL · Greene

2024 margin
Solid R (+33.0) · D 32.9% · R 65.9% · Other 1.2%
2008→2024 swing
-33.4pp toward R · 2008: 0.5pp · 2024: -33.0pp
All cycles
2024: R+33.0 2020: R+28.8 2016: R+23.8 2012: R+0.1 2008: D+0.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -10.16%
Current HPI
240.0907
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

-99.1% since first listed
13 events — show timeline
  • 2026-04-30 Relisted IAR
  • 2026-04-26 Rental Removed $1,025 TURBOTENANT
  • 2026-04-22 Listed $105,000 IAR
  • 2026-04-16 Price Changed $1,025 TURBOTENANT
  • 2026-03-25 Listed for Rent $1,050 TURBOTENANT
  • 2024-10-23 Rental Removed $1,100 TURBOTENANT
  • 2024-09-29 Price Changed $113,500 IAR
  • 2024-08-25 Listed for Rent $1,100 TURBOTENANT
  • 2024-08-24 Rental Removed $1,100 BUILDIUM
  • 2024-08-19 Price Changed $1,100 BUILDIUM
  • 2024-08-15 Listed for Rent $1,150 BUILDIUM
  • 2024-08-05 Price Changed $117,000 IAR
  • 2024-07-09 Listed $119,900 IAR

Property tax history

+5.9%/yr

Latest (2025): $1,128 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…