CashFlowRE
Sign in Sign up
1239 9th Ave
B+ Composite 77.7
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.4/10.0
  • Schools +4.5/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$64,700

1239 9th Ave · Clinton, IA 52732
2 bd · 1.0 ba · 720 sqft · SingleFamily public records · 5 Days on market
Built 1953 6,534 sqft lot $90/sqft · 17% below area Est $78k · 17% under

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

Listing remarks MLS

Due to near-by creek, flood ins. is nec...Great starter home or 1 fam. rental for investors, fresh paint, newer carp. Dog K. does not remain,all appli. AS IS Listing subj. to sellers getting home of choice, cute...clean!

Key facts

  • Private deck
  • Heated garage
  • Eat-in kitchen

Tags

EAT-IN KITCHENBUILT-IN BENCH SEATINGSPACIOUS LAUNDRY ROOMPRIVATE DECKFENCED-IN YARDHEATED GARAGE

Property features AI

Finance

  • Other: Fee simple ownership; Not currently leased; Built before 1978
  • HOA & community: No required master association fee; Community features include curbs and paved streets

Exterior

  • Parking: Detached garage (garage owned); Concrete parking surfaces; One garage/one total parking space
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; One story; Flood zone
  • Construction: Built approximately 71–80 years ago; Vinyl siding; Asphalt roof; Block and concrete perimeter foundation
  • Exterior features: Deck; Fenced yard with wood fencing; Level lot

Interior

  • Kitchen: Range; Microwave; Refrigerator
  • Bedrooms: One bedroom (main level); Additional labeled rooms: Bedroom 2, Bedroom 3, Bedroom 4
  • Flooring: Wood laminate flooring in kitchen, living room, and master bedroom; Vinyl flooring in laundry
  • Bathrooms: One full bathroom
  • Heating & cooling: Natural gas forced-air heating; Central air conditioning
  • Interior features: Three total rooms; Kitchen/Dining combo
  • Laundry & utility: Main-level laundry; Washer; Dryer

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 $65k.

Deal economics

  • At list price, monthly cash flow is $297 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($934 rent vs $65k).
  • Cap rate 11.8% vs local median 6.7% in Clinton — 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 75/100 on livability (#222 in IA, #4,192 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities C-, crime D, employment D.
  • Clinton Community School District (town): math 52% / reading 56% proficiency, ranked #273 of 289 in IA (top 94%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 246 active listings in the ZIP; 116 units permitted in Clinton County in 2024 (50 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $447 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Clinton County population projected at -19% 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 $18k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 26y 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 1953 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $64,700

Questions for the listing agent

  1. Built in 1953 — 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. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.44%
Cap rate
11.80%
Cash-on-cash
19.67%
DSCR
1.88
GRM
5.8

CMA / ARV

ARV (median comp)
$78,004
List price
$64,700
Delta
-17.06%
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
1239 9th Ave 0.00mi 1/1.0 (-1) 720 (0%) 1mo $64,700 $90 94
816 Lincoln Blvd 0.29mi 2/1.0 720 (0%) 1mo $71,000 $99 85
1216 9th Ave S 0.05mi 2/1.0 804 (+12%) 4mo $50,000 $62 75
1324 Grandview Dr 0.37mi 2/1.0 718 (-0%) 11mo $89,700 $125 73
2100 West Ct 0.51mi 2/1.0 740 (+3%) 10mo $30,000 $41 63
392 21st Pl 0.48mi 2/1.0 764 (+6%) 10mo $50,000 $65 59
937 15th Ave S 0.57mi 2/1.0 741 (+3%) 12mo $74,000 $100 58
1304 S 10th St 0.46mi 2/1.0 816 (+13%) 6mo $92,500 $113 51
1035 14th Ave S 0.44mi 2/1.0 816 (+13%) 9mo $105,000 $129 50
1331 15th Ave Unit South 0.46mi 2/1.0 616 (-14%) 7mo $50,000 $81 49
2303 Dunham St 0.69mi 2/1.0 768 (+7%) 10mo $117,500 $153 48
261 21st Pl 0.72mi 2/1.5 827 (+15%) 8mo $146,900 $178 33

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
11.7%
Equity multiple
1.47×
Total profit
$8,435
Equity at exit
$9,647
10-year hold
IRR
20.7%
Equity multiple
2.75×
Total profit
$31,734
Equity at exit
$5,594

Cash invested: $18,116 (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 52732

Home prices YoY
-34.9%
Active inventory
246
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$934 medium interval (Pro) →
Mortgage (P&I)
$339
Tax from tax record
$74 /mo · $892/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$196
Net cashflow
$297

Break-even live

Break-even rent $558
Max offer price $64,700
Occupancy floor 63%

Sensitivity live

Price -10% $334 -5% $315 +0% $297 +5% $279 +10% $260
Rent -10% $223 -5% $260 +0% $297 +5% $334 +10% $371
Rate -1.0pp $329 -0.5pp $313 base $297 +0.5pp $280 +1.0pp $263

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
$16,175
Closing costs
$1,941
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 4 events

  1. 2026-05-05
    status Pending 647-char remark
  2. 2026-04-30
    listed $64,700 Active 647-char remark
  3. 2000-10-03
    soldstatus $31,000 220-char remark
    Show marketing remark (220 chars)

    Due to near-by creek, flood ins. is nec...Great starter home or 1 fam. rental for investors, fresh paint, newer carp. Dog K. does not remain,all appli. AS IS Listing subj. to sellers getting home of choice, cute...clean!

  4. 2000-08-28
    listed $33,500 220-char remark
    Show marketing remark (220 chars)

    Due to near-by creek, flood ins. is nec...Great starter home or 1 fam. rental for investors, fresh paint, newer carp. Dog K. does not remain,all appli. AS IS Listing subj. to sellers getting home of choice, cute...clean!

ⓘ 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
$892 · $74/mo
Projected year-2 tax
$954 · $79/mo
Expected delta
+$62/yr (+$5/mo · 6.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (shaded) · 74% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥103°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$11,202
− Mortgage interest
−$3,624
− Property taxes
−$892
− Insurance
−$324
− Repairs & maintenance
−$896
− Management
−$896
− Depreciation
−$1,882
Taxable income
$2,688
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$645
After-tax cash flow
$2,918/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
Clinton Community School District
NCES district ID
1907710
Math proficiency
52% ▼ -13.00%
Reading proficiency
56% ▼ -8.00%
Median HH income
$40,900
Composite
45.22/100
National rank
#2666
State rank
#273 of 289 in IA

Livability — Clinton

Score
75/100
State rank
#222
US rank
#4192

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clinton, IA
County
Clinton County · 25,880 people
City population
25,880
Metro
Clinton, IA
Population (ZIP)
25,880
Household income
$61,105
Rent vs Own
30.1% rent · 69.9% own
Severe rent burden
889.0

Population outlook (Clinton County) Hauer SSP2

Today (2025)
44,817 people
By 2030
43,090 · -3.9%
By 2040
39,513 · -11.8%
By 2050
36,209 · -19.2%
By 2075
31,888 · -28.8%
By 2100
30,382 · -32.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Two or more races 7% Hispanic / Latino 5% Black 4%
Common ancestry
Iranian 4% Portuguese 2% Lithuanian 2%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2% Arabic 1%

Political lean MEDSL · Clinton

2024 margin
R (+18.9) · D 39.8% · R 58.6% · Other 1.6%
2008→2024 swing
-41.9pp toward R · 2008: 23.0pp · 2024: -18.9pp
All cycles
2024: R+18.9 2020: R+10.3 2016: R+5.1 2012: D+22.9 2008: D+23.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -83.23%
Current HPI
155.3426
Rent YoY
Metro
Clinton, IA
State GDP YoY
▲ 2.48%
F500 in state
4

Industry mix (Fortune 500 HQ in IA)

Industry F500 HQs Revenue

Price history

+94.0% since first listed
6 events — show timeline
  • 2026-06-02 Sold (Public Records) $65,000 Public Records
  • 2026-05-28 Sold (MLS) $64,700 MRED as Distributed by MLS Grid
  • 2026-05-05 Pending MRED as Distributed by MLS Grid
  • 2026-04-30 Listed $64,700 MRED as Distributed by MLS Grid
  • 2000-10-03 Sold (MLS) $31,000 RMLSA as Distributed by MLS Grid
  • 2000-08-28 Listed $33,500 RMLSA as Distributed by MLS Grid

Property tax history

-0.6%/yr

Latest (2025): $892 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…