CashFlowRE
Sign in Sign up
3729 Jones St
D Composite 43.09
Why this score? — see what drove the D 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).

  • ARV discount +15.0/15.0
  • Cash flow +9.5/30.0
  • Schools +4.7/10.0
  • Livability +3.9/5.0
  • DSCR +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • Appreciation +0.0/10.0

$175,000

3729 Jones St · Sioux City, IA 51104
2 bd · 2.0 ba · 1,284 sqft · SingleFamily public records · 20 Days on market
Built 1952 7,405 sqft lot $136/sqft · at area comps Est $225k · 22% under

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

Listing remarks MLS

Cute two-bedroom home on Sioux City's north side! This cozy residence features a quaint backyard with an additional storage shed and a newer exterior. An attached garage adds convenience. Please note, the house does have slight settling. Perfect for anyone looking for a lovely starter home with great potential! This property is being sold As-Is

Key facts

  • Newer shingles
  • Attached garage
  • Extra alley parking

Tags

NEWER SHINGLESNEWER WINDOWSNEWER SIDINGBACKYARD DECKEXTRA ALLEY PARKINGATTACHED GARAGE

Property features AI

Finance

  • Other: Zoning: residential

Exterior

  • Parking: Attached garage with garage door opener (1 car); Concrete driveway
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property; Fixer condition
  • Construction: Vinyl siding; Shingle roof; 783 sq ft finished below grade
  • Exterior features: Deck; Shed(s); Few trees on the lot

Interior

  • Bathrooms: One full bathroom; One three-quarter bathroom
  • Heating & cooling: Central air conditioning; Electric forced-air heating
  • Interior features: Garden

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/2.0-bath single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $-122 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $153k (12.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $128k (26.6% below list).
  • Recommended offer: $128k (26.6% below list) — sets the bar for 1% rule.
  • Cap rate 5.5% vs local median 3.7% in Sioux City — 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 78/100 on livability (#138 in IA, #2,544 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, commute F.
  • Sioux City Community School District (urban): math 54% / reading 57% proficiency, ranked #264 of 289 in IA (top 91%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Bryant Elementary School (math 63% / reading 59%, grade B, #385 of 616 statewide, top 63%, 571 students, 74% FRL); North Middle School (math 46% / reading 50%, grade C-, #224 of 246 statewide, top 91%, 1,224 students, 74% FRL); North High School (math 53% / reading 57%, grade C, #289 of 336 statewide, top 86%, 1,634 students, 64% FRL) — zoned schools average 71% FRL vs 54% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 121 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 170 units permitted in Woodbury County in 2024 (90 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $128,491 (26.6% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Crime grade is F 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
0.73%
Cap rate
5.46%
Cash-on-cash
-2.99%
DSCR
0.87
GRM
11.3

CMA / ARV

ARV (median comp)
$224,509
List price
$175,000
Delta
-22.05%
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
3613 Nebraska St 0.20mi 2/2.0 1,288 (+0%) 8mo $219,500 $170 84
3530 Jackson St 0.21mi 3/2.0 (+1) 1,309 (+2%) 2mo $200,000 $153 80
3625 Grandview Blvd 0.40mi 2/2.0 1,278 (-0%) 1mo $214,950 $168 80
3601 Nebraska St 0.23mi 3/1.5 (+1) 1,368 (+6%) 1mo $240,000 $175 70
400 37th ST Pl 0.27mi 3/2.0 (+1) 1,214 (-6%) 7mo $91,000 $75 68
3639 Grandview Blvd 0.39mi 3/2.0 (+1) 1,372 (+7%) 8mo $230,000 $168 59
3412 Douglas St 0.46mi 2/2.0 1,127 (-12%) 2mo $206,000 $183 56
712 34th St 0.43mi 3/2.0 (+1) 1,444 (+12%) 1mo $184,000 $127 54
3437 Pierce St 0.37mi 3/2.0 (+1) 1,460 (+14%) 4mo $255,000 $175 52
3231 Virginia St 0.63mi 3/2.0 (+1) 1,396 (+9%) 0mo $115,000 $82 51
3409 Virginia St 0.41mi 3/2.0 (+1) 1,464 (+14%) 2mo $230,000 $157 51
3232 Jennings St 0.61mi 2/2.0 1,474 (+15%) 3mo $210,000 $142 45

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
-21.3%
Equity multiple
0.26×
Total profit
$-36,156
Equity at exit
$26,093
10-year hold
IRR
-14.9%
Equity multiple
0.15×
Total profit
$-41,596
Equity at exit
$15,131

Cash invested: $49,000 (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 51104

Home prices YoY
-34.4%
Active inventory
121
Price-to-rent
11.3×

Monthly cashflow live

Estimated rent
$1,285 medium interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$146 /mo · $1,758/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$270
Net cashflow
$-122

Break-even live

Break-even rent $1,439
Max offer price $153,438
Occupancy floor

Sensitivity live

Price -10% $-23 -5% $-73 +0% $-122 +5% $-172 +10% $-221
Rent -10% $-224 -5% $-173 +0% $-122 +5% $-71 +10% $-21
Rate -1.0pp $-34 -0.5pp $-78 base $-122 +0.5pp $-167 +1.0pp $-214

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
$43,750
Closing costs
$5,250
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
228 36th St Sioux City, IA 3.0 2.0 1092 $1,500 $1.37 45d 1 0.44mi
3800 Glen Oaks Blvd Sioux City, IA 1.0–2.0 1.0–2.0 768 $1,275 $1.66 45d 4 0.79mi

Listing history 7 events

  1. 2026-05-17
    status Pending 345-char remark
  2. 2026-05-14
    price $175,000 345-char remark
  3. 2026-04-27
    listed $185,000 Active 345-char remark
  4. 2024-11-22
    soldstatus $160,000 Closed 346-char remark
    Show marketing remark (346 chars)

    Cute two-bedroom home on Sioux City's north side! This cozy residence features a quaint backyard with an additional storage shed and a newer exterior. An attached garage adds convenience. Please note, the house does have slight settling. Perfect for anyone looking for a lovely starter home with great potential! This property is being sold As-Is

  5. 2024-11-22
    soldstatus $160,000
    Show marketing remark (346 chars)

    Cute two-bedroom home on Sioux City's north side! This cozy residence features a quaint backyard with an additional storage shed and a newer exterior. An attached garage adds convenience. Please note, the house does have slight settling. Perfect for anyone looking for a lovely starter home with great potential! This property is being sold As-Is

  6. 2024-08-26
    status Pending 346-char remark
    Show marketing remark (346 chars)

    Cute two-bedroom home on Sioux City's north side! This cozy residence features a quaint backyard with an additional storage shed and a newer exterior. An attached garage adds convenience. Please note, the house does have slight settling. Perfect for anyone looking for a lovely starter home with great potential! This property is being sold As-Is

  7. 2024-08-22
    listed $135,000 Active 346-char remark
    Show marketing remark (346 chars)

    Cute two-bedroom home on Sioux City's north side! This cozy residence features a quaint backyard with an additional storage shed and a newer exterior. An attached garage adds convenience. Please note, the house does have slight settling. Perfect for anyone looking for a lovely starter home with great potential! This property is being sold As-Is

ⓘ 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
$1,758 · $146/mo
Projected year-2 tax
$2,253 · $188/mo
Expected delta
+$495/yr (+$41/mo · 28.1%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥103°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$15,419
− Mortgage interest
−$9,803
− Property taxes
−$1,758
− Insurance
−$875
− Repairs & maintenance
−$1,234
− Management
−$1,234
− Depreciation
−$5,091
Taxable loss
−$4,575
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,098
After-tax cash flow
$-367/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
Sioux City Community School District
NCES district ID
1926400
Math proficiency
54% ▼ -7.00%
Reading proficiency
57% ▼ -2.00%
Median HH income
$44,967
Composite
46.86/100
National rank
#2371
State rank
#264 of 289 in IA

Livability — Sioux City

Score
78/100
State rank
#138
US rank
#2544

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sioux City, IA
County
Woodbury County · 51,789 people
City population
51,789
Metro
Sioux City, IA-NE-SD
Population (ZIP)
23,197
Household income
$75,362
Rent vs Own
35.5% rent · 64.5% own
Severe rent burden
600.0

Population outlook (Woodbury County) Hauer SSP2

Today (2025)
103,226 people
By 2030
103,060 · -0.2%
By 2040
102,533 · -0.7%
By 2050
102,788 · -0.4%
By 2075
107,227 · +3.9%
By 2100
113,980 · +10.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (64%)
Race & ethnicity
White 64% Hispanic / Latino 20% Two or more races 14% Black 5% Asian 4% Native American 2%
Hispanic origin (detail)
Mexican 16%
Common ancestry
Portuguese 4% Iranian 2% Romanian 2%
Foreign-born
12% · Canada, Vietnam, United Kingdom
Languages at home
80% English-only · Spanish 13% Other Asian/Pacific 2% Vietnamese 2%

Political lean MEDSL · Woodbury

2024 margin
Strong R (+23.0) · D 37.8% · R 60.9% · Other 1.3%
2008→2024 swing
-22.5pp toward R · 2008: -0.5pp · 2024: -23.0pp
All cycles
2024: R+23.0 2020: R+15.5 2016: R+19.9 2012: R+0.2 2008: R+0.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -114.54%
Current HPI
218.5989
Rent YoY
Metro
Sioux City, IA-NE-SD
State GDP YoY
▲ 2.48%
F500 in state
4

Industry mix (Fortune 500 HQ in IA)

Industry F500 HQs Revenue

Price history

+29.6% since first listed
7 events — show timeline
  • 2026-05-17 Pending NWIA
  • 2026-05-14 Price Changed $175,000 NWIA
  • 2026-04-27 Listed $185,000 NWIA
  • 2024-11-22 Sold (Public Records) $160,000 Public Records
  • 2024-11-22 Sold (MLS) $160,000 NWIA
  • 2024-08-26 Pending NWIA
  • 2024-08-22 Listed $135,000 NWIA

Property tax history

+0.5%/yr

Latest (2025): $1,758 · -2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…