CashFlowRE
Sign in Sign up
311 Hansen Ave
B+ Composite 78.61
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
  • Appreciation +7.3/10.0
  • Schools +5.8/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$48,500

311 Hansen Ave · Palmer, IA 50571
2 bd · 1.0 ba · 979 sqft · Other · 304 Days on market
Built 1904 0.28 ac lot $50/sqft · 221% above area

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

Listing remarks MLS

What a deal - great price improvement! Also - USDA Rural Development eligible, FHA eligible, and VA eligible as well! Welcome to peaceful small-town living! Located on the edge of town, this cozy home offers a unique blend of functionality and charm on two spacious lots—perfect for gardening, outdoor activities, or simply enjoying the open space. The property features a detached single-car garage, low-maintenance vinyl siding, and a durable steel roof for added peace of mind. Inside, you’ll find a comfortable layout with one small main floor bedroom and a spacious upstairs bedroom that offers privacy and flexibility. The eat-in kitchen comes fully equipped with all appliances included, making move-in a breeze. Multiple heating options are available, including a ventless propane heater, wood stove, and a forced air furnace (not currently in use, but was operational prior). The propane tank and water softener are both rented. A whole-house water filter is also installed for added convenience. Workbench in the basement for all of those DIY projects you have in mind! Easy access to surrounding communities; 10-12 minutes to Pomeroy, Manson, and Pocahontas; 35-40 minutes to Storm Lake; and about 30 minutes to Fort Dodge this location makes for a convenient home base—or a fantastic investment opportunity for rental income or a short-term getaway spot. Whether you're looking for a quiet retreat or a place to slow down and enjoy life at a different pace, this home is a great opportunity to put down roots in a small Iowa community.

Key facts

  • Durable steel roof
  • 0.28 acre lot
  • Garage

Tags

DETACHED SINGLE-CAR GARAGELOW-MAINTENANCE VINYL SIDINGDURABLE STEEL ROOFWHOLE-HOUSE WATER FILTER

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 other listed at $48k.

Deal economics

  • At list price, monthly cash flow is $379 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($838 rent vs $48k).
  • Recommended offer: $43k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 60/100 on livability (#824 in IA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: crime C-, employment C-, schools F.
  • Pocahontas Area Community School District (rural): math 67% / reading 71% proficiency, ranked #166 of 289 in IA (top 57%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 1 active listings in the ZIP; 1 units permitted in Pocahontas County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($335 loan paydown + $2k appreciation (4.6% local appreciation)).
  • At projected returns (4.6% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 304 days — a 12% lower offer ($43k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $40k; 21% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1904 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $42,680 (12.0% below list)

Questions for the listing agent

  1. It's been on market 304 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1904 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.73%
Cap rate
15.67%
Cash-on-cash
33.48%
DSCR
2.49
GRM
4.8

CMA / ARV

ARV (median comp)
$15,085
List price
$48,500
Delta
221.51%
Verdict
OVERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

4.62% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
41.8%
Equity multiple
3.52×
Total profit
$34,247
Equity at exit
$26,373
10-year hold
IRR
40.1%
Equity multiple
7.12×
Total profit
$83,154
Equity at exit
$44,624

Cash invested: $13,580 (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 50571

Home prices YoY
3.9%
Active inventory
1
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$838 medium interval (Pro) →
Mortgage (P&I)
$254
Tax from tax record
$9 /mo · $105/yr
Insurance
$20
HOA
$0
Vacancy / Maint / Mgmt
$176
Net cashflow
$379

Break-even live

Break-even rent $359
Max offer price $48,500
Occupancy floor 50%

Sensitivity live

Price -10% $406 -5% $393 +0% $379 +5% $365 +10% $294
Rent -10% $313 -5% $346 +0% $379 +5% $412 +10% $445
Rate -1.0pp $403 -0.5pp $391 base $379 +0.5pp $366 +1.0pp $354

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
$12,125
Closing costs
$1,455
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 22 events

  1. 2026-06-21
    days on market $48,500 Active 304 DOM
  2. 2026-06-18
    days on market $48,500 Active 302 DOM
  3. 2026-06-17
    days on market $48,500 Active 301 DOM
  4. 2026-06-16
    days on market $48,500 Active 300 DOM
  5. 2026-06-15
    days on market $48,500 Active 299 DOM
  6. 2026-06-13
    days on market $48,500 Active 297 DOM
  7. 2026-06-12
    days on market $48,500 Active 296 DOM
  8. 2026-06-09
    days on market $48,500 Active 293 DOM
  9. 2026-06-08
    days on market $48,500 Active 292 DOM
  10. 2026-06-07
    days on market $48,500 Active 291 DOM
  11. 2026-06-07
    days on market $48,500 Active 290 DOM
  12. 2026-06-04
    days on market $48,500 Active 287 DOM
  13. 2026-06-02
    days on market $48,500 Active 286 DOM
  14. 2026-06-01
    days on market $48,500 Active 285 DOM
  15. 2026-05-31
    days on market $48,500 Active 284 DOM
  16. 2026-05-31
    days on market $48,500 Active 283 DOM
  17. 2026-03-31
    price $48,500 1565-char remark
    Show marketing remark (1565 chars)

    What a deal - great price improvement! Also - USDA Rural Development eligible, FHA eligible, and VA eligible as well! Welcome to peaceful small-town living! Located on the edge of town, this cozy home offers a unique blend of functionality and charm on two spacious lots—perfect for gardening, outdoor activities, or simply enjoying the open space. The property features a detached single-car garage, low-maintenance vinyl siding, and a durable steel roof for added peace of mind. Inside, you’ll find a comfortable layout with one small main floor bedroom and a spacious upstairs bedroom that offers privacy and flexibility. The eat-in kitchen comes fully equipped with all appliances included, making move-in a breeze. Multiple heating options are available, including a ventless propane heater, wood stove, and a forced air furnace (not currently in use, but was operational prior). The propane tank and water softener are both rented. A whole-house water filter is also installed for added convenience. Workbench in the basement for all of those DIY projects you have in mind! Easy access to surrounding communities; 10-12 minutes to Pomeroy, Manson, and Pocahontas; 35-40 minutes to Storm Lake; and about 30 minutes to Fort Dodge this location makes for a convenient home base—or a fantastic investment opportunity for rental income or a short-term getaway spot. Whether you're looking for a quiet retreat or a place to slow down and enjoy life at a different pace, this home is a great opportunity to put down roots in a small Iowa community.

  18. 2026-01-15
    price $64,900 1565-char remark
    Show marketing remark (1565 chars)

    What a deal - great price improvement! Also - USDA Rural Development eligible, FHA eligible, and VA eligible as well! Welcome to peaceful small-town living! Located on the edge of town, this cozy home offers a unique blend of functionality and charm on two spacious lots—perfect for gardening, outdoor activities, or simply enjoying the open space. The property features a detached single-car garage, low-maintenance vinyl siding, and a durable steel roof for added peace of mind. Inside, you’ll find a comfortable layout with one small main floor bedroom and a spacious upstairs bedroom that offers privacy and flexibility. The eat-in kitchen comes fully equipped with all appliances included, making move-in a breeze. Multiple heating options are available, including a ventless propane heater, wood stove, and a forced air furnace (not currently in use, but was operational prior). The propane tank and water softener are both rented. A whole-house water filter is also installed for added convenience. Workbench in the basement for all of those DIY projects you have in mind! Easy access to surrounding communities; 10-12 minutes to Pomeroy, Manson, and Pocahontas; 35-40 minutes to Storm Lake; and about 30 minutes to Fort Dodge this location makes for a convenient home base—or a fantastic investment opportunity for rental income or a short-term getaway spot. Whether you're looking for a quiet retreat or a place to slow down and enjoy life at a different pace, this home is a great opportunity to put down roots in a small Iowa community.

  19. 2025-08-18
    listed $67,900 Active 1565-char remark
    Show marketing remark (1565 chars)

    What a deal - great price improvement! Also - USDA Rural Development eligible, FHA eligible, and VA eligible as well! Welcome to peaceful small-town living! Located on the edge of town, this cozy home offers a unique blend of functionality and charm on two spacious lots—perfect for gardening, outdoor activities, or simply enjoying the open space. The property features a detached single-car garage, low-maintenance vinyl siding, and a durable steel roof for added peace of mind. Inside, you’ll find a comfortable layout with one small main floor bedroom and a spacious upstairs bedroom that offers privacy and flexibility. The eat-in kitchen comes fully equipped with all appliances included, making move-in a breeze. Multiple heating options are available, including a ventless propane heater, wood stove, and a forced air furnace (not currently in use, but was operational prior). The propane tank and water softener are both rented. A whole-house water filter is also installed for added convenience. Workbench in the basement for all of those DIY projects you have in mind! Easy access to surrounding communities; 10-12 minutes to Pomeroy, Manson, and Pocahontas; 35-40 minutes to Storm Lake; and about 30 minutes to Fort Dodge this location makes for a convenient home base—or a fantastic investment opportunity for rental income or a short-term getaway spot. Whether you're looking for a quiet retreat or a place to slow down and enjoy life at a different pace, this home is a great opportunity to put down roots in a small Iowa community.

  20. 2022-11-14
    soldstatus $40,000
  21. 2019-09-23
    soldstatus $30,000
  22. 2016-05-23
    soldstatus $19,000

ⓘ 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
$105 · $9/mo
Projected year-2 tax
$433 · $36/mo
Expected delta
+$328/yr (+$27/mo · 310.9%)

ⓘ 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 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥101°F today · 16 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
$10,059
− Mortgage interest
−$2,717
− Property taxes
−$105
− Insurance
−$242
− Repairs & maintenance
−$805
− Management
−$805
− Depreciation
−$1,411
Taxable income
$3,974
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$954
After-tax cash flow
$3,593/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
Pocahontas Area Community School District
NCES district ID
1923190
Math proficiency
67% ▼ -8.00%
Reading proficiency
71% ▼ -2.00%
Median HH income
$44,481
Composite
58.0/100
National rank
#1036
State rank
#166 of 289 in IA

Livability — Palmer

Score
60/100
State rank
#824
US rank
#18967

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Palmer, IA
Population (ZIP)
260

Population outlook (Pocahontas County) Hauer SSP2

Today (2025)
6,624 people
By 2030
6,482 · -2.1%
By 2040
6,359 · -4.0%
By 2050
6,439 · -2.8%
By 2075
7,397 · +11.7%
By 2100
8,428 · +27.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Hispanic / Latino 8% Two or more races 7%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Serbian 2% Italian 2% Iranian 1%
Foreign-born
1%
Languages at home
99% English-only · German/W. Germanic 1%

Political lean MEDSL · Pocahontas

2024 margin
Solid R (+54.0) · D 22.3% · R 76.3% · Other 1.4%
2008→2024 swing
-45.6pp toward R · 2008: -8.4pp · 2024: -54.0pp
All cycles
2024: R+54.0 2020: R+49.5 2016: R+45.2 2012: R+21.8 2008: R+8.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.62%
Current HPI
122.6326
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

+155.3% since first listed
6 events — show timeline
  • 2026-03-31 Price Changed $48,500 NWIA
  • 2026-01-15 Price Changed $64,900 NWIA
  • 2025-08-18 Listed $67,900 NWIA
  • 2022-11-14 Sold (Public Records) $40,000 Public Records
  • 2019-09-23 Sold (Public Records) $30,000 Public Records
  • 2016-05-23 Sold (Public Records) $19,000 Public Records

Property tax history

+26.4%/yr

Latest (2025): $105 · +7.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…