2225 Pershing Blvd · Clinton, IA 52732

$85,000

2 bd · 1.0 ba · 1,040 sqft · SingleFamily public records · 181 Days on market

Built 1900 $82/sqft · 12% above area Est $76k · 12% over

---

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 +26.9/30.0
• DSCR +9.3/10.0
• 1% rule +7.3/10.0
• Schools +4.5/10.0
• Livability +3.8/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• ARV discount +2.3/15.0
• Appreciation +0.0/10.0

Listing remarks

Located in the Lyons part of town, this home is cozy and cute. Kitchen and other rooms are in move in condition and a nice three season porch.

Key facts

• Three season porch
• Move in condition
• Built 1900

Tags

• MOVE IN CONDITION
• THREE SEASON PORCH

What this means for you Summary

Snapshot

• This is a 2-bed/1.0-bath single-family listed at $85k.

Deal economics

• At list price, monthly cash flow is $235 ($3k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $85k).
• Recommended offer: $75k (12.0% below list) — sets the bar for market timing.
• Cap rate 9.6% 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 $588 of loan paydown is wiped out by about $3k 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 $24k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

• It's been on market 181 days — a 12% lower offer ($75k) is reasonable based on typical stale-listing flexibility.
• 4 sale attempts since 20y ago; this cycle's ask has dropped $15k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
• Current owner paid $64k; 32% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

• Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.

Recommended offer $74,800 (12.0% below list)

Questions for the listing agent

1. It's been on market 181 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 1900 — 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 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?
6. 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?
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: 1.23% ✓
• Cap rate: 9.61%
• Cash-on-cash: 11.83%
• DSCR: 1.53
• GRM: 6.8

CMA / ARV

• ARV (median comp): $76,226
• List price: $85,000
• Delta: 11.51%
• Verdict: OVERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
2015 Garfield St	0.27mi	2/1.0	1,130 (+9%)	1mo	$8,000	$7	72
722 Main Ave	0.45mi	3/1.0 (+1)	988 (-5%)	5mo	$25,000	$25	62
1005 23rd Ave N	0.53mi	3/1.5 (+1)	1,040 (0%)	8mo	$148,000	$142	61
1614 Pershing Blvd	0.57mi	3/1.0 (+1)	1,018 (-2%)	6mo	$123,500	$121	60
339 29th Ave N	0.59mi	3/1.0 (+1)	1,096 (+5%)	3mo	$130,000	$119	56
1619 Pershing Blvd	0.55mi	2/1.0	961 (-8%)	9mo	$105,000	$109	54
1919 N 7th St	0.43mi	2/1.5	1,182 (+14%)	4mo	$67,000	$57	52
2819 N 3rd St	0.55mi	2/2.0	1,160 (+12%)	1mo	$144,900	$125	50
511 16th Ave N	0.67mi	3/1.0 (+1)	1,106 (+6%)	6mo	$62,000	$56	48
1522 N 4th St	0.65mi	2/1.0	921 (-11%)	6mo	$64,000	$69	46
718 17th Ave N	0.63mi	2/1.5	1,192 (+15%)	2mo	$100,000	$84	42
3011 Cleveland St	0.70mi	3/1.0 (+1)	917 (-12%)	9mo	$89,000	$97	35

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: 1.3%
• Equity multiple: 1.05×
• Total profit: $1,188
• Equity at exit: $12,674

10-year hold

• IRR: 10.9%
• Equity multiple: 1.86×
• Total profit: $20,354
• Equity at exit: $7,349

Cash invested: $23,800 (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.

Methodology + full state rankings →

ZIP-level market 52732

• Home prices YoY: -34.9%
• Active inventory: 246
• Price-to-rent: 6.8×

Monthly cashflow live

• Estimated rent: $1,048 medium
• Mortgage (P&I): −$446
• Tax from tax record: −$112 /mo · $1,344/yr
• Insurance: −$35
• HOA: −$0
• Vacancy / Maint / Mgmt: −$220
• Net cashflow: $235

Break-even live

Break-even rent $751

Max offer price $85,000

Occupancy floor 73%

Sensitivity live

Price	-10% $283	-5% $259	+0% $235	+5% $211	+10% $186
Rent	-10% $152	-5% $193	+0% $235	+5% $276	+10% $317
Rate	-1.0pp $277	-0.5pp $256	base $235	+0.5pp $213	+1.0pp $190

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: $21,250
• Closing costs: $2,550
• Reserves months: —
• Total cash needed: —

Listing history 24 events

1. 2026-06-19
   days on market $85,000 Active 181 DOM
2. 2026-06-18
   days on market $85,000 Active 180 DOM
3. 2026-06-17
   days on market $85,000 Active 179 DOM
4. 2026-06-16
   days on market $85,000 Active 178 DOM
5. 2026-06-15
   days on market $85,000 Active 177 DOM
6. 2026-06-14
   days on market $85,000 Active 175 DOM
7. 2026-06-12
   days on market $85,000 Active 174 DOM
8. 2026-06-09
   pricedays on market $85,000 Active 171 DOM
9. 2026-06-08
   days on market $90,000 Active 170 DOM
10. 2026-06-07
    days on market $90,000 Active 169 DOM
11. 2026-06-07
    days on market $90,000 Active 168 DOM
12. 2026-06-03
    days on market $90,000 Active 165 DOM
13. 2026-06-02
    days on market $90,000 Active 164 DOM
14. 2026-06-01
    days on market $90,000 Active 163 DOM
15. 2026-05-31
    days on market $90,000 Active 162 DOM
16. 2026-05-30
    days on market $90,000 Active 161 DOM
17. 2026-03-06
    price $90,000
18. 2026-01-08
    status Active
19. 2026-01-06
    historical
20. 2026-01-05
    historical
21. 2025-12-18
    listed $100,000 Active
22. 2025-12-18
    listed Active
23. 2006-12-07
    soldstatus $64,500
24. 2006-04-22
    listed $57,900

ⓘ 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: $1,344 · $112/mo
• Projected year-2 tax: $1,344 · $112/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 6/10 Major FEMA zone X (unshaded) · 71% 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

Taxation est. · year 1

• Rental income: $12,574
• − Mortgage interest: −$4,761
• − Property taxes: −$1,344
• − Insurance: −$425
• − Repairs & maintenance: −$1,006
• − Management: −$1,006
• − Depreciation: −$2,473
• Taxable income: $1,559
• Est. tax owed @ 24.0%: −$374
• After-tax cash flow: $2,441/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
▸Financial Services	1	$16B
▸Retail / Convenience	1	$15B

Price history

+55.4% since first listed

8 events — show timeline

• 2026-03-06 Price Changed $90,000 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
• 2025-12-18 Listed — RMLSA as Distributed by MLS Grid
• 2025-12-18 Listed $100,000 MRED as Distributed by MLS Grid
• 2006-12-07 Sold (MLS) $64,500 RMLSA as Distributed by MLS Grid
• 2006-04-22 Listed $57,900 RMLSA as Distributed by MLS Grid

Property tax history

+2.0%/yr

Latest (2025): $1,344 · +1.5% YoY. Source: county tax records.