CashFlowRE
Sign in Sign up
1610 Wisconsin St
C Composite 55.73
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 +20.6/30.0
  • Schools +7.6/10.0
  • ARV discount +7.1/15.0
  • DSCR +6.5/10.0
  • 1% rule +5.2/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$450,000

1610 Wisconsin St · Le Claire, IA 52753
6 bd · 3.0 ba · 3,357 sqft · Other public records · 70 Days on market
Built 1963 0.85 ac lot $134/sqft · 27% below area Est $446k · at est.

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

Listing remarks MLS

Beautiful & Spacious 6-Bedroom Home in LeClaire, Iowa! Welcome to this stunning, open-concept home in the heart of LeClaire, offering 6 generously sized bedrooms, 3 full bathrooms, and exceptional living space both upstairs and down. With fresh paint throughout the main level and updates that make it move-in ready, this property offers comfort, charm, and functionality. The main level features 3 bedrooms, including a huge primary suite with cherry cabinetry and plush carpet. Two additional bedrooms on this level feature wood flooring and carpet, respectively. The kitchen boasts floor-to-ceiling soft-close cherry cabinets and opens seamlessly to the dining and living areas-perfect for entertaining! The fully finished basement includes 3 more spacious bedrooms, all with egress windows, and additional living space. Whether you need space for guests, a home office, or a rec room, this home has it all. Additional features: * New furnace (2025) * Wood-burning fireplace for cozy nights * French doors open to a large 12' x 20' backyard deck * 2-car attached garage plus an additional 1-car detached garage * Being sold as-is-but seller will accommodate VA and FHA appraisal items. Don't miss your chance to own this incredible home in a sought-after location. Schedule your showing today and make this LeClaire gem yours!

Key facts

  • Open-concept home
  • Fresh paint
  • French doors

Tags

OPEN-CONCEPT HOMEFRESH PAINTWOOD-BURNING FIREPLACEFRENCH DOORSLARGE BACKYARD DECK

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 6-bed/3.0-bath other listed at $450k.

Deal economics

  • At list price, monthly cash flow is $533 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $450k).
  • Recommended offer: $423k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% vs local median 4.6% in Le Claire — 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 74/100 on livability (#256 in IA, #4,947 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Pleasant Valley Community School District (suburban): math 87% / reading 85% proficiency, ranked #5 of 289 in IA (top 2%) — strong family-tenant draw, lease renewals of 3-5y typical; only 8% free/reduced lunch — higher-income household profile.
  • Market conditions: 80 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 805 units permitted in Scott County in 2024 (479 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $14k of value loss. Plan a longer hold.
  • Scott County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 70 days — a 6% lower offer ($423k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts; this cycle's ask has dropped $49k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $423,000 (6.0% below list)

Questions for the listing agent

  1. It's been on market 70 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are A-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?
  7. 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.
  8. 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.
  9. 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
1.02%
Cap rate
7.89%
Cash-on-cash
5.71%
DSCR
1.25
GRM
8.2

CMA / ARV

ARV (median comp)
$446,355
List price
$450,000
Delta
0.82%
Verdict
FAIR
Comps
15 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-8.4%
Equity multiple
0.69×
Total profit
$-38,917
Equity at exit
$67,096
10-year hold
IRR
1.1%
Equity multiple
1.08×
Total profit
$10,073
Equity at exit
$38,908

Cash invested: $126,000 (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 52753

Home prices YoY
-31.0%
Active inventory
80
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$4,600 medium interval (Pro) →
Mortgage (P&I)
$2,360
Tax from tax record
$487 /mo · $5,848/yr
Insurance
$188
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$966
Net cashflow
$533

Break-even live

Break-even rent $3,925
Max offer price $450,000
Occupancy floor 83%

Sensitivity live

Price -10% $788 -5% $660 +0% $533 +5% $405 +10% $278
Rent -10% $169 -5% $351 +0% $533 +5% $715 +10% $896
Rate -1.0pp $759 -0.5pp $647 base $533 +0.5pp $416 +1.0pp $298

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
$112,500
Closing costs
$13,500
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9 William Ct Unit NA Le Claire, IA 5.0 4.0 3280 $4,600 $1.40 14d 1 0.41mi

Listing history 28 events

  1. 2026-06-18
    days on market $450,000 Active 70 DOM
  2. 2026-06-17
    days on market $450,000 Active 69 DOM
  3. 2026-06-16
    days on market $450,000 Active 68 DOM
  4. 2026-06-15
    days on market $450,000 Active 67 DOM
  5. 2026-06-14
    days on market $450,000 Active 65 DOM
  6. 2026-06-13
    days on market $450,000 Active 64 DOM
  7. 2026-06-10
    days on market $450,000 Active 62 DOM
  8. 2026-06-09
    days on market $450,000 Active 61 DOM
  9. 2026-06-08
    days on market $450,000 Active 60 DOM
  10. 2026-06-07
    days on market $450,000 Active 59 DOM
  11. 2026-06-05
    days on market $450,000 Active 56 DOM
  12. 2026-06-03
    days on market $450,000 Active 55 DOM
  13. 2026-06-02
    days on market $450,000 Active 54 DOM
  14. 2026-06-01
    days on market $450,000 Active 53 DOM
  15. 2026-05-31
    days on market $450,000 Active 52 DOM
  16. 2026-05-30
    days on market $450,000 Active 51 DOM
  17. 2026-04-09
    listed $499,000 Active 1333-char remark
    Show marketing remark (1333 chars)

    Beautiful & Spacious 6-Bedroom Home in LeClaire, Iowa! Welcome to this stunning, open-concept home in the heart of LeClaire, offering 6 generously sized bedrooms, 3 full bathrooms, and exceptional living space both upstairs and down. With fresh paint throughout the main level and updates that make it move-in ready, this property offers comfort, charm, and functionality. The main level features 3 bedrooms, including a huge primary suite with cherry cabinetry and plush carpet. Two additional bedrooms on this level feature wood flooring and carpet, respectively. The kitchen boasts floor-to-ceiling soft-close cherry cabinets and opens seamlessly to the dining and living areas-perfect for entertaining! The fully finished basement includes 3 more spacious bedrooms, all with egress windows, and additional living space. Whether you need space for guests, a home office, or a rec room, this home has it all. Additional features: * New furnace (2025) * Wood-burning fireplace for cozy nights * French doors open to a large 12' x 20' backyard deck * 2-car attached garage plus an additional 1-car detached garage * Being sold as-is-but seller will accommodate VA and FHA appraisal items. Don't miss your chance to own this incredible home in a sought-after location. Schedule your showing today and make this LeClaire gem yours!

  18. 2026-01-21
    historical
  19. 2026-01-18
    status Active
  20. 2026-01-14
    historical
  21. 2026-01-08
    status Active
  22. 2026-01-06
    historical
  23. 2026-01-05
    historical
  24. 2025-10-01
    price
  25. 2025-07-23
    listed Active
  26. 2025-04-15
    historical
  27. 2025-04-15
    historical
  28. 2025-01-04
    listed 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
$5,848 · $487/mo
Projected year-2 tax
$6,456 · $538/mo
Expected delta
+$608/yr (+$51/mo · 10.4%)

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

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥104°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$55,200
− Mortgage interest
−$25,207
− Property taxes
−$5,848
− Insurance
−$3,048
− Repairs & maintenance
−$4,416
− Management
−$4,416
− Depreciation
−$13,091
Taxable loss
−$825
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$198
After-tax cash flow
$6,592/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
Pleasant Valley Community School District
NCES district ID
1923110
Math proficiency
87% ▼ -4.00%
Reading proficiency
85% ▼ -2.00%
Median HH income
$80,716
Composite
75.59/100
National rank
#130
State rank
#5 of 289 in IA

Livability — Le Claire

Score
74/100
State rank
#256
US rank
#4947

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Le Claire, IA
Population (ZIP)
6,111

Population outlook (Scott County) Hauer SSP2

Today (2025)
188,878 people
By 2030
196,648 · +4.1%
By 2040
210,860 · +11.6%
By 2050
224,359 · +18.8%
By 2075
258,884 · +37.1%
By 2100
286,447 · +51.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 5% Asian 2% Hispanic / Latino 1%
Common ancestry
Serbian 3% Italian 3% Slovak 2%
Foreign-born
0% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Scott

2024 margin
Toss-up / Even · D 47.3% · R 51.2% · Other 1.4%
2008→2024 swing
-18.4pp toward R · 2008: 14.6pp · 2024: -3.9pp
All cycles
2024: R+3.9 2020: D+3.5 2016: D+1.4 2012: D+13.8 2008: D+14.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -91.47%
Current HPI
203.798
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

12 events — show timeline
  • 2026-04-09 Listed $499,000 MRED as Distributed by MLS Grid
  • 2026-01-21 Listing Removed MRED as Distributed by MLS Grid
  • 2026-01-18 Relisted MRED as Distributed by MLS Grid
  • 2026-01-14 Listing Removed MRED as Distributed by MLS Grid
  • 2026-01-08 Relisted MRED as Distributed by MLS Grid
  • 2026-01-06 Listing Removed RMLSA as Distributed by MLS Grid
  • 2026-01-05 Listing Removed MRED as Distributed by MLS Grid
  • 2025-10-01 Price Changed RMLSA as Distributed by MLS Grid
  • 2025-07-23 Listed RMLSA as Distributed by MLS Grid
  • 2025-04-15 Listing Removed RMLSA as Distributed by MLS Grid
  • 2025-04-15 Listing Removed MRED as Distributed by MLS Grid
  • 2025-01-04 Listed RMLSA as Distributed by MLS Grid

Property tax history

-3.2%/yr

Latest (2025): $5,848 · -3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…