CashFlowRE
Sign in Sign up
756 13th Ave S Ave S
B+ Composite 78.27
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$57,400

756 13th Ave S Ave S · Clinton, IA 52732
3 bd · 1.5 ba · 1,219 sqft · SingleFamily public records · 29 Days on market
Built 1900 8,400 sqft lot Est $88k · 35% under

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

Listing remarks

Three bedroom home with many updates! New roof in 2021, new siding, new gutters, new porch, new flooring, and newer windows! Both on street and off street parking with plenty of room in the back to build a garage!

Key facts

  • New siding
  • New flooring
  • New gutters

Tags

NEW ROOFNEW SIDINGNEW GUTTERSNEW PORCHNEW FLOORINGNEWER WINDOWS

Property features AI

Finance

  • Other: Assessor reported living area; Built before 1978
  • Financial info: No special service area

Exterior

  • Parking: No garage; Alley access; Parking lot available
  • Utilities: Public water; Public sewer; Electric with circuit breakers
  • Home design: Detached single-family home; 1.5-story; Fee simple ownership; Property over 100 years old; Not rebuilt since original construction
  • Construction: Vinyl siding; Block foundation
  • Exterior features: Level lot; Lot dimensions approximately 60 x 140

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Separate dining room; Partial basement with egress window

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 $57k.

Deal economics

  • At list price, monthly cash flow is $679 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $57k).
  • Recommended offer: $57k (1.5% below list) — sets the bar for market timing.
  • Cap rate 20.5% 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: Bluff Elementary School (math 52% / reading 47%, grade D, #514 of 616 statewide, top 85%, 385 students, 65% FRL); Clinton Middle School (math 49% / reading 53%, grade C, #210 of 246 statewide, top 87%, 749 students, 59% FRL); Clinton High School (math 43% / reading 57%, grade D+, #313 of 336 statewide, top 93%, 981 students, 49% FRL).
  • Market conditions: 247 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $397 of loan paydown is wiped out by about $2k 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 $16k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($57k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $56,539 (1.5% below list)

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
2.36%
Cap rate
20.48%
Cash-on-cash
50.67%
DSCR
3.25
GRM
3.5

CMA / ARV

ARV (on-the-fly)
$87,768
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
756 13th Ave S 0.00mi 3/1.5 1,219 (0%) 4mo $50,500 $41 97
635 8th Ave S 0.37mi 2/1.0 (-1) 1,210 (-1%) 6mo $36,525 $30 70
1408 S 10th St 0.35mi 2/1.0 (-1) 1,164 (-4%) 1mo $125,000 $107 68
740 15th Ave S 0.12mi 2/1.0 (-1) 1,086 (-11%) 2mo $40,000 $37 67
1115 S 12th St 0.56mi 3/1.5 1,175 (-4%) 2mo $87,000 $74 66
837 14th Ave S 0.18mi 2/1.0 (-1) 1,098 (-10%) 3mo $79,500 $72 65
935 10th Ave S 0.41mi 2/2.0 (-1) 1,233 (+1%) 10mo $99,900 $81 64
765 9th Ave S 0.28mi 2/1.0 (-1) 1,353 (+11%) 6mo $102,500 $76 57
912 13th Ave S 0.25mi 3/1.0 1,048 (-14%) 11mo $75,000 $72 54
1148 Briarcliff Ln 0.52mi 3/1.0 1,332 (+9%) 10mo $85,000 $64 50
1043 14th Ave S 0.44mi 2/2.0 (-1) 1,359 (+12%) 5mo $130,000 $96 49
1313 Harrison Dr 0.75mi 4/1.5 (+1) 1,392 (+14%) 7mo $94,000 $68 30

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
48.5%
Equity multiple
3.11×
Total profit
$33,937
Equity at exit
$8,559
10-year hold
IRR
54.1%
Equity multiple
6.31×
Total profit
$85,276
Equity at exit
$4,963

Cash invested: $16,072 (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
247
Price-to-rent
3.5×

Monthly cashflow live

Estimated rent
$1,354 high interval (Pro) →
Mortgage (P&I)
$301
Tax from tax record
$66 /mo · $796/yr
Insurance
$24
HOA
$0
Vacancy / Maint / Mgmt
$284
Net cashflow
$679

Break-even live

Break-even rent $495
Max offer price $57,400
Occupancy floor 45%

Sensitivity live

Price -10% $711 -5% $695 +0% $679 +5% $662 +10% $646
Rent -10% $572 -5% $625 +0% $679 +5% $732 +10% $786
Rate -1.0pp $708 -0.5pp $693 base $679 +0.5pp $664 +1.0pp $649

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
$14,350
Closing costs
$1,722
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1006 S 4th St Clinton, IA 3.0 2.5 1467 $1,700 $1.16 46d 1 0.53mi
1004 S 4th St Clinton, IA 3.0 2.5 1467 $1,700 $1.16 46d 1 0.53mi
1008 S 4th St Clinton, IA 3.0 2.5 1467 $1,750 $1.19 46d 1 0.54mi
1002 S 4th St Clinton, IA 3.0 2.5 1467 $1,750 $1.19 46d 1 0.54mi
1216 9th Ave S Clinton, IA 2.0 1.0 804 $1,000 $1.24 46d 1 0.68mi
516 2nd Ave S Unit 2 Clinton, IA 2.0 1.0 1082 $750 $0.69 46d 1 0.94mi

Listing history 18 events

  1. 2026-05-22
    listed $57,400 Active
  2. 2026-03-10
    soldstatus $50,500
  3. 2026-02-26
    soldstatus Closed
  4. 2026-01-17
    status Pending
  5. 2026-01-15
    status Active
  6. 2026-01-14
    historical
  7. 2026-01-08
    status Active
  8. 2026-01-06
    historical
  9. 2026-01-05
    status Active
  10. 2026-01-05
    price $57,400
  11. 2026-01-05
    historical
  12. 2025-12-04
    price
  13. 2025-12-02
    status Active
  14. 2025-12-02
    historical
  15. 2025-08-13
    status Pending
  16. 2025-08-08
    price
  17. 2025-07-18
    price
  18. 2025-06-24
    listed Active

ⓘ 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
$796 · $66/mo
Projected year-2 tax
$849 · $71/mo
Expected delta
+$53/yr (+$4/mo · 6.6%)

ⓘ 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 3/10 Moderate
  • 🌡 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
$16,251
− Mortgage interest
−$3,215
− Property taxes
−$796
− Insurance
−$287
− Repairs & maintenance
−$1,300
− Management
−$1,300
− Depreciation
−$1,670
Taxable income
$7,683
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,844
After-tax cash flow
$6,300/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

+0.0% since first listed
18 events — show timeline
  • 2026-05-22 Listed $57,400 MRED as Distributed by MLS Grid
  • 2026-03-10 Sold (Public Records) $50,500 Public Records
  • 2026-02-26 Sold (MLS) MRED as Distributed by MLS Grid
  • 2026-01-17 Pending MRED as Distributed by MLS Grid
  • 2026-01-15 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 MRED as Distributed by MLS Grid
  • 2026-01-05 Relisted MRED as Distributed by MLS Grid
  • 2026-01-05 Price Changed $57,400 MRED as Distributed by MLS Grid
  • 2026-01-05 Listing Removed MRED as Distributed by MLS Grid
  • 2025-12-04 Price Changed RMLSA as Distributed by MLS Grid
  • 2025-12-02 Relisted RMLSA as Distributed by MLS Grid
  • 2025-12-02 Listing Removed RMLSA as Distributed by MLS Grid
  • 2025-08-13 Pending RMLSA as Distributed by MLS Grid
  • 2025-08-08 Price Changed RMLSA as Distributed by MLS Grid
  • 2025-07-18 Price Changed RMLSA as Distributed by MLS Grid
  • 2025-06-24 Listed RMLSA as Distributed by MLS Grid

Property tax history

+0.7%/yr

Latest (2025): $796 · -30.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…