CashFlowRE
Sign in Sign up
4404 Polk St
C- Composite 50.86
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.2/30.0
  • Schools +4.7/10.0
  • DSCR +4.3/10.0
  • Livability +3.9/5.0
  • 1% rule +3.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

4404 Polk St · Sioux City, IA 51108
4 bd · 2.0 ba · 1,476 sqft · SingleFamily public records · 125 Days on market
Built 1905 10,000 sqft lot $102/sqft · 25% below area Est $199k · 25% under ↓ 25% since listing

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

Listing remarks MLS

Sitting on 2 flat lots in Leeds is this charming bungalow home with 4 bedrooms and 2 bathrooms and lots of character. There is no garage but there is alley access to the back yard. A welcoming front porch brings you in to the living room with carpet and a ceiling fan. At the back of the home is an eat in kitchen with white cabinets and stove and frig are included. Access to upstairs and downstairs from here. There are 2 bedrooms on the main floor each with a single closet and a full bathroom in between the bedrooms. Upstairs are 2 generous bedrooms each with a double closet and a 3/4 bathroom and a hall that could be used for storage. The basement has shelf walls and is unfinished.

Key facts

  • Alley access
  • Double closet
  • White cabinets

Tags

ALLEY ACCESSWELCOMING FRONT PORCHEAT IN KITCHENWHITE CABINETSDOUBLE CLOSETUNFINISHED 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/2.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $25 ($306/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $131k (12.7% below list).
  • Recommended offer: $131k (12.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% 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.
  • Market conditions: 27 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 125 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1905 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $130,900 (12.7% below list)

Questions for the listing agent

  1. It's been on market 125 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  2. Built in 1905 — 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. 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?
  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
0.87%
Cap rate
6.50%
Cash-on-cash
0.73%
DSCR
1.03
GRM
9.5

CMA / ARV

ARV (median comp)
$199,366
List price
$150,000
Delta
-24.76%
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
4629 Fillmore St 0.27mi 3/2.0 (-1) 1,479 (+0%) 7mo $220,000 $149 76
4516 Fillmore St 0.13mi 4/2.0 1,506 (+2%) 19mo $172,000 $114 74
4607 Polk St 0.22mi 3/1.0 (-1) 1,435 (-3%) 5mo $240,000 $167 72
4205 Polk St 0.21mi 3/1.0 (-1) 1,466 (-1%) 14mo $165,000 $113 69
4325 Central St 0.16mi 4/1.5 1,328 (-10%) 12mo $184,000 $139 63
4120 Van Buren St 0.37mi 4/2.0 1,618 (+10%) 6mo $185,500 $115 62
4540 Garfield St 0.29mi 3/1.0 (-1) 1,451 (-2%) 17mo $214,200 $148 60
4027 Van Buren St 0.48mi 3/1.5 (-1) 1,512 (+2%) 8mo $174,000 $115 60
4509 Floyd Blvd 0.27mi 3/2.0 (-1) 1,636 (+11%) 8mo $180,000 $110 58
3521 42nd St 0.40mi 4/2.0 1,675 (+14%) 9mo $208,000 $124 52
4008 Madison St 0.53mi 3/2.0 (-1) 1,539 (+4%) 22mo $175,000 $114 45
4604 Tyler St 0.22mi 3/1.2 (-1) 1,323 (-10%) 22mo $220,000 $166 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
-15.1%
Equity multiple
0.46×
Total profit
$-22,680
Equity at exit
$22,365
10-year hold
IRR
-6.6%
Equity multiple
0.58×
Total profit
$-17,648
Equity at exit
$12,969

Cash invested: $42,000 (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 51108

Home prices YoY
-10.9%
Active inventory
27
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,309 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$160 /mo · $1,914/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$275
Net cashflow
$25

Break-even live

Break-even rent $1,277
Max offer price $150,000
Occupancy floor 93%

Sensitivity live

Price -10% $110 -5% $68 +0% $25 +5% $-17 +10% $-59
Rent -10% $-78 -5% $-26 +0% $25 +5% $77 +10% $129
Rate -1.0pp $101 -0.5pp $64 base $25 +0.5pp $-13 +1.0pp $-53

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
$37,500
Closing costs
$4,500
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
3290 Martha St Sioux City, IA 2.0–3.0 1.0–2.0 1000 $1,309 $1.31 44d 1 1.46mi

Listing history 3 events

  1. 2026-04-27
    price $150,000 690-char remark
    Show marketing remark (690 chars)

    Sitting on 2 flat lots in Leeds is this charming bungalow home with 4 bedrooms and 2 bathrooms and lots of character. There is no garage but there is alley access to the back yard. A welcoming front porch brings you in to the living room with carpet and a ceiling fan. At the back of the home is an eat in kitchen with white cabinets and stove and frig are included. Access to upstairs and downstairs from here. There are 2 bedrooms on the main floor each with a single closet and a full bathroom in between the bedrooms. Upstairs are 2 generous bedrooms each with a double closet and a 3/4 bathroom and a hall that could be used for storage. The basement has shelf walls and is unfinished.

  2. 2026-03-18
    price $180,000 690-char remark
    Show marketing remark (690 chars)

    Sitting on 2 flat lots in Leeds is this charming bungalow home with 4 bedrooms and 2 bathrooms and lots of character. There is no garage but there is alley access to the back yard. A welcoming front porch brings you in to the living room with carpet and a ceiling fan. At the back of the home is an eat in kitchen with white cabinets and stove and frig are included. Access to upstairs and downstairs from here. There are 2 bedrooms on the main floor each with a single closet and a full bathroom in between the bedrooms. Upstairs are 2 generous bedrooms each with a double closet and a 3/4 bathroom and a hall that could be used for storage. The basement has shelf walls and is unfinished.

  3. 2026-01-21
    listed $200,000 Active 690-char remark
    Show marketing remark (690 chars)

    Sitting on 2 flat lots in Leeds is this charming bungalow home with 4 bedrooms and 2 bathrooms and lots of character. There is no garage but there is alley access to the back yard. A welcoming front porch brings you in to the living room with carpet and a ceiling fan. At the back of the home is an eat in kitchen with white cabinets and stove and frig are included. Access to upstairs and downstairs from here. There are 2 bedrooms on the main floor each with a single closet and a full bathroom in between the bedrooms. Upstairs are 2 generous bedrooms each with a double closet and a 3/4 bathroom and a hall that could be used for storage. The basement has shelf walls and is unfinished.

ⓘ 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
$1,914 · $160/mo
Projected year-2 tax
$2,134 · $178/mo
Expected delta
+$220/yr (+$18/mo · 11.5%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥102°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
$15,708
− Mortgage interest
−$8,402
− Property taxes
−$1,914
− Insurance
−$750
− Repairs & maintenance
−$1,257
− Management
−$1,257
− Depreciation
−$4,364
Taxable loss
−$2,235
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$536
After-tax cash flow
$842/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
City population
51,789
Population (ZIP)
5,637

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
Predominantly White (80%)
Race & ethnicity
White 80% Hispanic / Latino 17% Two or more races 13% Asian 2%
Hispanic origin (detail)
Mexican 15%
Common ancestry
Romanian 7% Portuguese 4% Iranian 4%
Foreign-born
5% · Canada, Vietnam
Languages at home
95% English-only · Spanish 4% Chinese 1%

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
▼ -33.56%
Current HPI
273.2998
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

-25.0% since first listed
3 events — show timeline
  • 2026-04-27 Price Changed $150,000 NWIA
  • 2026-03-18 Price Changed $180,000 NWIA
  • 2026-01-21 Listed $200,000 NWIA

Property tax history

+3.4%/yr

Latest (2025): $1,914 · +4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…