CashFlowRE
Sign in Sign up
537 6th Ave S
B Composite 70.77
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
  • 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

$39,900

537 6th Ave S · Clinton, IA 52732
4 bd · 5.5 ba · 3,201 sqft · Other public records · 11 Days on market
Built 1900 9,147 sqft lot ↓ 26% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

4 plex is up for sale! Large lot with potential! Detached garage! Property to be sold in AS IS condition.

Key facts

  • Large lot
  • Detached garage
  • 9,147 sq ft lot

Tags

LARGE LOTDETACHED GARAGE

Property features AI

Exterior

  • Parking: Detached parking
  • Utilities: Public water; Public sewer
  • Home design: Two- to four-unit building; Property is over 100 years old; Built before 1978; Vinyl siding
  • Construction: Vinyl siding construction
  • Exterior features: Level lot; Lot dimensions approximately 66 x 140

Interior

  • Heating & cooling: Natural gas heating
  • Interior features: Partial basement

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 4-bed/5.5-bath other listed at $40k.

Deal economics

  • At list price, monthly cash flow is $859 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $40k).
  • Cap rate 32.1% 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.
  • Zoned schools: Clinton High School (math 43% / reading 57%, grade D+, #313 of 336 statewide, top 93%, 981 students, 49% FRL) — zoned schools at 49% FRL track the district average.
  • 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 $276 of loan paydown is wiped out by about $1k 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 $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 20y ago; this cycle's ask has dropped $45k (53%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $39,900

Questions for the listing agent

  1. Built in 1900 — 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
3.60%
Cap rate
32.14%
Cash-on-cash
92.30%
DSCR
5.11
GRM
2.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
93.1%
Equity multiple
5.32×
Total profit
$48,288
Equity at exit
$5,949
10-year hold
IRR
95.9%
Equity multiple
11.08×
Total profit
$112,613
Equity at exit
$3,450

Cash invested: $11,172 (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
2.3×

Monthly cashflow live

Estimated rent
$1,437 medium interval (Pro) →
Mortgage (P&I)
$209
Tax est. 1.5%
$50 /mo · $598/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$302
Net cashflow
$859

Break-even live

Break-even rent $349
Max offer price $39,900
Occupancy floor 35%

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
$9,975
Closing costs
$1,197
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. 2026-06-19
    days on market $39,900 Active 11 DOM
  2. 2026-06-18
    days on market $39,900 Active 10 DOM
  3. 2026-06-17
    days on market $39,900 Active 9 DOM
  4. 2026-06-16
    days on market $39,900 Active 8 DOM
  5. 2026-06-15
    days on market $39,900 Active 7 DOM
  6. 2026-06-14
    days on market $39,900 Active 5 DOM
  7. 2026-06-12
    days on market $39,900 Active 4 DOM
  8. 2026-06-09
    remarks 105-char remark
  9. 2026-06-09
    pricestatusdays on marketlisting id $39,900 Active 1 DOM
  10. 2026-05-22
    status Active
  11. 2026-03-29
    historical
  12. 2026-01-14
    status Active
  13. 2026-01-14
    historical
  14. 2026-01-08
    status Active
  15. 2026-01-06
    historical
  16. 2026-01-05
    historical
  17. 2025-09-29
    listed Active
  18. 2025-08-31
    historical
  19. 2025-08-03
    historical
  20. 2025-08-03
    status Active
  21. 2025-07-11
    status Pending
  22. 2025-03-08
    status Pending
  23. 2025-03-07
    historical
  24. 2024-11-08
    listed Active
  25. 2021-08-06
    historical
  26. 2008-07-30
    soldstatus $63,200
  27. 2008-07-30
    soldstatus $63,200
  28. 2006-09-27
    listed $85,000
  29. 2006-09-27
    listed $85,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 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
$17,242
− Mortgage interest
−$2,235
− Property taxes
−$598
− Insurance
−$200
− Repairs & maintenance
−$1,379
− Management
−$1,379
− Depreciation
−$1,161
Taxable income
$10,289
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,469
After-tax cash flow
$7,843/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

-25.6% since first listed
20 events — show timeline
  • 2026-05-22 Relisted MRED as Distributed by MLS Grid
  • 2026-03-29 Listing Removed MRED as Distributed by MLS Grid
  • 2026-01-14 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
  • 2025-09-29 Listed RMLSA as Distributed by MLS Grid
  • 2025-08-31 Listing Removed MRED as Distributed by MLS Grid
  • 2025-08-03 Listing Removed RMLSA as Distributed by MLS Grid
  • 2025-08-03 Relisted RMLSA as Distributed by MLS Grid
  • 2025-07-11 Pending RMLSA as Distributed by MLS Grid
  • 2025-03-08 Pending RMLSA as Distributed by MLS Grid
  • 2025-03-07 Listing Removed RMLSA as Distributed by MLS Grid
  • 2024-11-08 Listed RMLSA as Distributed by MLS Grid
  • 2021-08-06 Listing Removed RMLSA as Distributed by MLS Grid
  • 2008-07-30 Sold (MLS) $63,200 RMLSA as Distributed by MLS Grid
  • 2008-07-30 Sold (MLS) $63,200 MRED as Distributed by MLS Grid
  • 2006-09-27 Listed $85,000 RMLSA as Distributed by MLS Grid
  • 2006-09-27 Listed $85,000 MRED as Distributed by MLS Grid

Property tax history

+3.4%/yr

Latest (2025): $3,205 · +94.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…