CashFlowRE
Sign in Sign up
1099 Bridgeview Pl
D- Composite 39.14
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).

  • Cash flow +14.6/30.0
  • Schools +7.6/10.0
  • DSCR +4.5/10.0
  • 1% rule +3.8/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$525,000

1099 Bridgeview Pl · Le Claire, IA 52753
5 bd · 3.5 ba · 3,329 sqft · SingleFamily public records · 4 Days on market
Built 2000 0.32 ac lot $158/sqft · 6% below area Est $440k · 19% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

THIS IS THE HOME FOR ALL SEASONS! SUMMER WILL FIND YOU ENJOYING THE WRAP-A- ROUND PORCH OR DECK. WINTER WILL BE COZY IN THE HEARTH ROOM OFF THE KITCHEN THE FIREPLACE OPENS TO THE HEARTH ROOM & FAMILY ROOM. GOOD FLOOR PLAN. EASY LIVING IN THIS 4 BEDROOM.

Key facts

  • 0.32 acre lot
  • 3 garage spots
  • Built 2000

Property features AI

Finance

  • HOA & community: No master association fee required

Exterior

  • Parking: Attached garage with three garage spaces; Concrete driveway; Garage door opener
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; Two-story design; Fee simple ownership
  • Construction: Approximately 26–30 years old; Aluminum siding; Asphalt roof; Concrete perimeter foundation
  • Exterior features: Deck; Fenced yard; Level lot

Interior

  • Kitchen: Island and breakfast room in kitchen; Range; Microwave; Dishwasher; Refrigerator; Bar fridge; Garbage disposal
  • Bedrooms: Four bedrooms on above-grade levels with a fifth possible bedroom in the basement; Basement bedroom present
  • Flooring: Tile in foyer, breakfast room, family room, kitchen and laundry; Carpet in living room, master bedroom and portions of basement; Wood laminate in dining room and one upstairs bedroom
  • Bathrooms: Three full bathrooms; One half bathroom; Basement bathroom(s)
  • Heating & cooling: Natural gas forced air heating; Central air conditioning
  • Interior features: Built-in features; Walk-in closets; Separate dining room; Finished full basement; School bus service
  • Laundry & utility: Main-level laundry; Sump pump with backup; Radon mitigation system

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 5-bed/3.5-bath single-family listed at $525k.

Deal economics

  • At list price, monthly cash flow is $130 ($2k/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 $460k (12.4% below list).
  • Recommended offer: $460k (12.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 4.6% in Le Claire — 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 74/100 on livability (#256 in IA, #4,947 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Pleasant Valley Community School District (suburban): math 87% / reading 85% proficiency, ranked #5 of 289 in IA (top 2%) — strong family-tenant draw, lease renewals of 3-5y typical; only 8% free/reduced lunch — higher-income household profile.
  • Market conditions: 80 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 805 units permitted in Scott County in 2024 (479 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $16k of value loss. Plan a longer hold.
  • Scott County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 26y ago 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.
Recommended offer $460,000 (12.4% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are A-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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.88%
Cap rate
6.59%
Cash-on-cash
1.06%
DSCR
1.05
GRM
9.5

CMA / ARV

ARV (median comp)
$440,269
List price
$525,000
Delta
19.25%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
804 Saklar Dr 0.52mi 4/4.0 (-1) 3,360 (+1%) 21mo $495,000 $147 50

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
-14.6%
Equity multiple
0.48×
Total profit
$-76,825
Equity at exit
$78,279
10-year hold
IRR
-5.9%
Equity multiple
0.62×
Total profit
$-56,297
Equity at exit
$45,392

Cash invested: $147,000 (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 52753

Home prices YoY
-31.0%
Active inventory
80
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$4,600 medium interval (Pro) →
Mortgage (P&I)
$2,753
Tax from tax record
$532 /mo · $6,390/yr
Insurance
$219
HOA
$0
Vacancy / Maint / Mgmt
$966
Net cashflow
$130

Break-even live

Break-even rent $4,436
Max offer price $525,000
Occupancy floor 92%

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
$131,250
Closing costs
$15,750
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
9 William Ct Unit NA Le Claire, IA 5.0 4.0 3280 $4,600 $1.40 13d 1 0.63mi

Listing history 4 events

  1. 2026-05-11
    status Pending 1988-char remark
  2. 2026-05-07
    listed $525,000 Active 1988-char remark
  3. 2001-03-30
    soldstatus $240,000 257-char remark
    Show marketing remark (257 chars)

    THIS IS THE HOME FOR ALL SEASONS! SUMMER WILL FIND YOU ENJOYING THE WRAP-A- ROUND PORCH OR DECK. WINTER WILL BE COZY IN THE HEARTH ROOM OFF THE KITCHEN THE FIREPLACE OPENS TO THE HEARTH ROOM & FAMILY ROOM. GOOD FLOOR PLAN. EASY LIVING IN THIS 4 BEDROOM.

  4. 2000-08-16
    listed $239,900 257-char remark
    Show marketing remark (257 chars)

    THIS IS THE HOME FOR ALL SEASONS! SUMMER WILL FIND YOU ENJOYING THE WRAP-A- ROUND PORCH OR DECK. WINTER WILL BE COZY IN THE HEARTH ROOM OFF THE KITCHEN THE FIREPLACE OPENS TO THE HEARTH ROOM & FAMILY ROOM. GOOD FLOOR PLAN. EASY LIVING IN THIS 4 BEDROOM.

ⓘ 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
$6,390 · $532/mo
Projected year-2 tax
$7,316 · $610/mo
Expected delta
+$926/yr (+$77/mo · 14.5%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥104°F today · 16 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
$55,200
− Mortgage interest
−$29,408
− Property taxes
−$6,390
− Insurance
−$2,625
− Repairs & maintenance
−$4,416
− Management
−$4,416
− Depreciation
−$15,273
Taxable loss
−$7,328
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,759
After-tax cash flow
$3,314/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
Pleasant Valley Community School District
NCES district ID
1923110
Math proficiency
87% ▼ -4.00%
Reading proficiency
85% ▼ -2.00%
Median HH income
$80,716
Composite
75.59/100
National rank
#130
State rank
#5 of 289 in IA

Livability — Le Claire

Score
74/100
State rank
#256
US rank
#4947

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Le Claire, IA
Population (ZIP)
6,111

Population outlook (Scott County) Hauer SSP2

Today (2025)
188,878 people
By 2030
196,648 · +4.1%
By 2040
210,860 · +11.6%
By 2050
224,359 · +18.8%
By 2075
258,884 · +37.1%
By 2100
286,447 · +51.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 5% Asian 2% Hispanic / Latino 1%
Common ancestry
Serbian 3% Italian 3% Slovak 2%
Foreign-born
0% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Scott

2024 margin
Toss-up / Even · D 47.3% · R 51.2% · Other 1.4%
2008→2024 swing
-18.4pp toward R · 2008: 14.6pp · 2024: -3.9pp
All cycles
2024: R+3.9 2020: D+3.5 2016: D+1.4 2012: D+13.8 2008: D+14.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -91.47%
Current HPI
203.798
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

+118.8% since first listed
5 events — show timeline
  • 2026-06-12 Sold (MLS) $525,000 MRED as Distributed by MLS Grid
  • 2026-05-11 Pending MRED as Distributed by MLS Grid
  • 2026-05-07 Listed $525,000 MRED as Distributed by MLS Grid
  • 2001-03-30 Sold (MLS) $240,000 RMLSA as Distributed by MLS Grid
  • 2000-08-16 Listed $239,900 RMLSA as Distributed by MLS Grid

Property tax history

+1.6%/yr

Latest (2025): $6,390 · -1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…