CashFlowRE
Sign in Sign up
300 S 14th St Multi-family
A- Composite 81.26
Why this score? — see what drove the A- 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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +7.6/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$259,000

300 S 14th St · Le Claire, IA 52753
3 bd · 2.5 ba · 1,501 sqft · MultiFamily public records · 27 Days on market
Built 1930 10,454 sqft lot $173/sqft · 21% below area Est $328k · 21% under

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks

Welcome to 300 S 14th St, Le Claire, IA 52753-a stunning 4-bedroom, 3-bath home that perfectly blends comfort, style, and convenience! Step inside to discover an inviting open-concept layout, featuring a spacious living room filled with natural light, a modern kitchen with ample cabinetry and updated appliances, and a dining area perfect for family gatherings or entertaining friends. Retreat to the generous primary suite, complete with a private bath, while three additional bedrooms offer plenty of space for family, guests, or a home office. With three full bathrooms, mornings are a breeze for everyone! Enjoy the beautifully landscaped yard-ideal for summer barbecues or relaxing evenings un

Key facts

  • Private bath
  • Near downtown
  • Landscaped yard

Tags

OPEN-CONCEPT LAYOUTMODERN KITCHENPRIVATE BATHLANDSCAPED YARDNEAR DOWNTOWN

Property features AI

Finance

  • HOA & community: No master association fee required

Exterior

  • Parking: Detached garage (2 garage spaces, 2 total parking spaces)
  • Utilities: Public water; Public sewer; Cable available
  • Home design: Detached single-family home; 2 stories; Fee simple ownership; Built approximately 91–100 years ago; Built before 1978
  • Construction: Vinyl siding; Asphalt roof; Block foundation; Unfinished basement (approximately 896 sq ft)
  • Exterior features: Patio; Level lot; Lot dimensions approximately 150 x 68

Interior

  • Kitchen: Eating area / table space; Dishwasher; Range; Range hood
  • Bedrooms: 4 bedrooms (Master on main); Bedroom on main (10 x 13, carpet); Bedroom on second level (6 x 21, carpet); Bedroom on second level (9 x 17, carpet); Master bedroom on main (11 x 15, carpet)
  • Flooring: Carpet in bedrooms; Vinyl in kitchen and living room
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: 6 total rooms; Unfinished partial basement with egress window
  • Laundry & utility: Laundry room; Gas water heater

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 3-bed/2.5-bath multifamily listed at $259k.

Deal economics

  • At list price, monthly cash flow is $2k ($19k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $259k).
  • Recommended offer: $255k (1.5% below list) — sets the bar for market timing.
  • Cap rate 13.8% 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; 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 $2k of loan paydown is wiped out by about $8k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $73k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($255k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 4y ago; this cycle's ask is 13532% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $255,115 (1.5% below list)

Questions for the listing agent

  1. Built in 1930 — 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 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?
  4. 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.
  5. 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.
  6. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.65%
Cap rate
13.80%
Cash-on-cash
26.83%
DSCR
2.19
GRM
5.1

CMA / ARV

ARV (median comp)
$328,321
List price
$259,000
Delta
-21.11%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
20.7%
Equity multiple
1.85×
Total profit
$61,331
Equity at exit
$38,618
10-year hold
IRR
28.9%
Equity multiple
3.57×
Total profit
$186,524
Equity at exit
$22,394

Cash invested: $72,520 (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
10.1×

Monthly cashflow live

Estimated rent
$4,262 medium interval (Pro) →
Mortgage (P&I)
$1,358
Tax from tax record
$280 /mo · $3,354/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$895
Net cashflow
$1,621

Break-even live

Break-even rent $2,210
Max offer price $259,000
Occupancy floor 57%

Sensitivity live

Price -10% $1,768 -5% $1,695 +0% $1,621 +5% $1,548 +10% $1,475
Rent -10% $1,285 -5% $1,453 +0% $1,621 +5% $1,790 +10% $1,958
Rate -1.0pp $1,752 -0.5pp $1,687 base $1,621 +0.5pp $1,554 +1.0pp $1,486

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $4,262

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
$64,750
Closing costs
$7,770
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 29 events

  1. 2026-06-09
    days on market $259,000 Active 27 DOM
  2. 2026-06-08
    days on market $259,000 Active 26 DOM
  3. 2026-06-07
    days on market $259,000 Active 25 DOM
  4. 2026-06-05
    days on market $259,000 Active 22 DOM
  5. 2026-06-03
    days on market $259,000 Active 21 DOM
  6. 2026-06-02
    days on market $259,000 Active 20 DOM
  7. 2026-06-01
    days on market $259,000 Active 19 DOM
  8. 2026-05-31
    days on market $259,000 Active 18 DOM
  9. 2026-05-30
    days on market $259,000 Active 17 DOM
  10. 2026-05-13
    historical
  11. 2026-05-12
    listed $259,000 Active 1253-char remark
  12. 2026-05-02
    listed $1,900
  13. 2026-04-22
    historical
  14. 2026-01-18
    status Active
  15. 2026-01-14
    historical
  16. 2026-01-08
    status Active
  17. 2026-01-06
    historical
  18. 2026-01-05
    historical
  19. 2025-12-17
    historical
  20. 2025-11-21
    listed Active
  21. 2025-11-20
    historical
  22. 2025-09-11
    listed Active
  23. 2023-02-06
    soldstatus $230,000
  24. 2023-01-27
    soldstatus $229,900
  25. 2023-01-27
    soldstatus $229,900 Closed
  26. 2022-12-19
    historical Under Contract
  27. 2022-12-08
    listed $229,900
  28. 2022-12-08
    listed $229,900 Active
  29. 2020-10-12
    soldstatus $65,000

ⓘ 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
$3,354 · $280/mo
Projected year-2 tax
$3,710 · $309/mo
Expected delta
+$356/yr (+$30/mo · 10.6%)

ⓘ 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 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
$51,144
− Mortgage interest
−$14,508
− Property taxes
−$3,354
− Insurance
−$1,295
− Repairs & maintenance
−$4,092
− Management
−$4,092
− Depreciation
−$7,535
Taxable income
$16,269
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,905
After-tax cash flow
$15,551/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

-97.1% since first listed
22 events — show timeline
  • 2026-06-10 Rental Removed $1,900 MRED
  • 2026-06-09 Listing Removed MRED as Distributed by MLS Grid
  • 2026-05-13 Listing Removed MRED as Distributed by MLS Grid
  • 2026-05-12 Listed MRED as Distributed by MLS Grid
  • 2026-05-02 Listed for Rent $1,900 MRED
  • 2026-04-22 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
  • 2025-12-17 Listing Removed MRED as Distributed by MLS Grid
  • 2025-11-21 Listed RMLSA as Distributed by MLS Grid
  • 2025-11-20 Listing Removed RMLSA as Distributed by MLS Grid
  • 2025-09-11 Listed RMLSA as Distributed by MLS Grid
  • 2023-02-06 Sold (Public Records) $230,000 Public Records
  • 2023-01-27 Sold (MLS) $229,900 RMLSA as Distributed by MLS Grid
  • 2023-01-27 Sold (MLS) $229,900 MRED as Distributed by MLS Grid
  • 2022-12-19 Contingent RMLSA as Distributed by MLS Grid
  • 2022-12-08 Listed $229,900 RMLSA as Distributed by MLS Grid
  • 2022-12-08 Listed $229,900 MRED as Distributed by MLS Grid
  • 2020-10-12 Sold (Public Records) $65,000 Public Records

Property tax history

+7.7%/yr

Latest (2025): $3,354 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…