CashFlowRE
Sign in Sign up
414 6th Ave
B Composite 72.16
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 +26.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.2/10.0
  • 1% rule +7.2/10.0
  • Schools +5.3/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,900

414 6th Ave · Clarence, IA 52216
3 bd · 1.5 ba · 1,911 sqft · SingleFamily public records · 64 Days on market
Built 1908 0.27 ac lot $52/sqft · 42% below area Est $173k · 42% under ↓ 8% since listing

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

Listing remarks MLS

This charming two-story home at 414 6th Ave blends timeless character with everyday comfort in the heart of Clarence. Featuring classic Folk Victorian influences, the home showcases a welcoming front porch, a distinctive bay window, and a beautifully balanced yet asymmetrical facade. Inside, you'll find spacious living areas filled with natural light, offering both functionality and warmth for daily living. The upper level provides comfortable bedrooms with charming architectural details, while the main floor offers flexible space for gathering and entertaining. Situated on a generous lot with mature trees and a well-kept yard, the property provides a peaceful small-town setting while remaining conveniently located. This home is a perfect blend of historic charm and livable space, ideal for those seeking character and comfort and offers a lot of opportunity for you to make it your own! THIS PROPERTY IS BEING SOLD "AS-IS".

Key facts

  • Generous lot
  • Mature trees
  • 0.27 acre lot

Tags

WELCOMING FRONT PORCHDISTINCTIVE BAY WINDOWSPACIOUS LIVING AREASFLEXIBLE SPACE FOR GATHERINGGENEROUS LOTMATURE TREES

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/1.5-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $271 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $94k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 75/100 on livability (#212 in IA, #3,902 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • North Cedar Community School District (rural): math 61% / reading 63% proficiency, ranked #219 of 289 in IA (top 76%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 9 active listings in the ZIP; 89 units permitted in Cedar County in 2024 (40 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Cedar County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 64 days — a 6% lower offer ($94k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1908 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $93,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 64 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1908 — 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. 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
1.22%
Cap rate
9.55%
Cash-on-cash
11.62%
DSCR
1.52
GRM
6.8

CMA / ARV

ARV (median comp)
$173,167
List price
$99,900
Delta
-42.31%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
412 5th Ave 0.09mi 3/2.0 1,968 (+3%) 4mo $165,000 $84 86
516 9th Ave Ave 0.30mi 3/2.0 1,856 (-3%) 14mo $200,000 $108 68
306 7th Ave 0.19mi 2/2.0 (-1) 1,696 (-11%) 10mo $170,000 $100 57
115 Ball Street St 0.31mi 2/2.0 (-1) 1,881 (-2%) 24mo $180,000 $96 56
116 Ball Street St 0.29mi 4/2.0 (+1) 2,124 (+11%) 6mo $312,500 $147 55
401 8th Ave 0.23mi 2/1.0 (-1) 1,630 (-15%) 13mo $140,000 $86 47

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
1.0%
Equity multiple
1.04×
Total profit
$1,085
Equity at exit
$14,895
10-year hold
IRR
10.7%
Equity multiple
1.83×
Total profit
$23,241
Equity at exit
$8,638

Cash invested: $27,972 (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 52216

Home prices YoY
-21.9%
Active inventory
9
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,219 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$126 /mo · $1,518/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$256
Net cashflow
$271

Break-even live

Break-even rent $876
Max offer price $99,900
Occupancy floor 73%

Sensitivity live

Price -10% $327 -5% $299 +0% $271 +5% $243 +10% $214
Rent -10% $175 -5% $223 +0% $271 +5% $319 +10% $367
Rate -1.0pp $321 -0.5pp $296 base $271 +0.5pp $245 +1.0pp $219

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
$24,975
Closing costs
$2,997
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 19 events

  1. 2026-06-21
    days on market $99,900 Active 64 DOM
  2. 2026-06-18
    days on market $99,900 Active 62 DOM
  3. 2026-06-17
    price $99,900 Active 61 DOM
  4. 2026-06-17
    days on market $109,900 Active 61 DOM
  5. 2026-06-16
    days on market $109,900 Active 60 DOM
  6. 2026-06-15
    days on market $109,900 Active 59 DOM
  7. 2026-06-13
    days on market $109,900 Active 57 DOM
  8. 2026-06-12
    days on market $109,900 Active 56 DOM
  9. 2026-06-09
    days on market $109,900 Active 53 DOM
  10. 2026-06-08
    days on market $109,900 Active 52 DOM
  11. 2026-06-07
    days on market $109,900 Active 51 DOM
  12. 2026-06-07
    days on market $109,900 Active 50 DOM
  13. 2026-06-04
    days on market $109,900 Active 47 DOM
  14. 2026-06-02
    days on market $109,900 Active 46 DOM
  15. 2026-06-01
    days on market $109,900 Active 45 DOM
  16. 2026-05-31
    days on market $109,900 Active 44 DOM
  17. 2026-05-31
    days on market $109,900 Active 43 DOM
  18. 2026-05-15
    price $109,900 946-char remark
    Show marketing remark (946 chars)

    This charming two-story home at 414 6th Ave blends timeless character with everyday comfort in the heart of Clarence. Featuring classic Folk Victorian influences, the home showcases a welcoming front porch, a distinctive bay window, and a beautifully balanced yet asymmetrical facade. Inside, you'll find spacious living areas filled with natural light, offering both functionality and warmth for daily living. The upper level provides comfortable bedrooms with charming architectural details, while the main floor offers flexible space for gathering and entertaining. Situated on a generous lot with mature trees and a well-kept yard, the property provides a peaceful small-town setting while remaining conveniently located. This home is a perfect blend of historic charm and livable space, ideal for those seeking character and comfort and offers a lot of opportunity for you to make it your own! THIS PROPERTY IS BEING SOLD "AS-IS".

  19. 2026-04-17
    listed $120,000 Active 946-char remark
    Show marketing remark (946 chars)

    This charming two-story home at 414 6th Ave blends timeless character with everyday comfort in the heart of Clarence. Featuring classic Folk Victorian influences, the home showcases a welcoming front porch, a distinctive bay window, and a beautifully balanced yet asymmetrical facade. Inside, you'll find spacious living areas filled with natural light, offering both functionality and warmth for daily living. The upper level provides comfortable bedrooms with charming architectural details, while the main floor offers flexible space for gathering and entertaining. Situated on a generous lot with mature trees and a well-kept yard, the property provides a peaceful small-town setting while remaining conveniently located. This home is a perfect blend of historic charm and livable space, ideal for those seeking character and comfort and offers a lot of opportunity for you to make it your own! 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
$1,518 · $126/mo
Projected year-2 tax
$1,543 · $129/mo
Expected delta
+$25/yr (+$2/mo · 1.7%)

ⓘ 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 ≥102°F today · 15 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
$14,627
− Mortgage interest
−$5,596
− Property taxes
−$1,518
− Insurance
−$500
− Repairs & maintenance
−$1,170
− Management
−$1,170
− Depreciation
−$2,906
Taxable income
$1,767
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$424
After-tax cash flow
$2,827/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
North Cedar Community School District
NCES district ID
1917100
Math proficiency
61% ▼ -5.00%
Reading proficiency
63% ▼ -7.00%
Median HH income
$54,549
Composite
53.17/100
National rank
#1507
State rank
#219 of 289 in IA

Livability — Clarence

Score
75/100
State rank
#212
US rank
#3902

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clarence, IA
Population (ZIP)
1,513

Population outlook (Cedar County) Hauer SSP2

Today (2025)
18,416 people
By 2030
18,294 · -0.7%
By 2040
17,771 · -3.5%
By 2050
16,841 · -8.6%
By 2075
14,503 · -21.2%
By 2100
11,301 · -38.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (99%)
Race & ethnicity
White 99%
Common ancestry
Portuguese 2% Lithuanian 1% Italian 1%

Political lean MEDSL · Cedar

2024 margin
Strong R (+21.8) · D 38.4% · R 60.1% · Other 1.5%
2008→2024 swing
-31.4pp toward R · 2008: 9.6pp · 2024: -21.8pp
All cycles
2024: R+21.8 2020: R+17.0 2016: R+18.1 2012: D+4.4 2008: D+9.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -52.41%
Current HPI
187.076
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

-8.4% since first listed
2 events — show timeline
  • 2026-05-15 Price Changed $109,900 MRED as Distributed by MLS Grid
  • 2026-04-17 Listed $120,000 MRED as Distributed by MLS Grid

Property tax history

+3.4%/yr

Latest (2025): $1,518 · +7.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…