CashFlowRE
Sign in Sign up
730 Cox Ct
B- Composite 66.01
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 +25.8/30.0
  • ARV discount +8.8/15.0
  • DSCR +8.6/10.0
  • Schools +7.6/10.0
  • 1% rule +6.5/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$225,000

730 Cox Ct · Le Claire, IA 52753
2 bd · 2.5 ba · 1,426 sqft · Townhouse public records · 35 Days on market
Built 2015 $158/sqft · 12% below area Est $232k · at est. ↓ 8% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Quality, affordable living at it's best. Walk into this beautifully appointed townhouse with all the upgrades you wouldn't expect at this price. Wood floors, granite countertops adorn the kitchen. Open design with a large family room, which has designer wall inserted electric fireplace to warm the atmosphere. A video monitor entrance system. Upstairs bath and laundry offer beautifully tiled floors. Each bedroom has a walk-in closet and private bath. Approximate time of completion end of April. Finishes may vary.

Key facts

  • Tiled backsplash
  • Walk-in closet
  • Granite counters

Tags

HARDWOOD FLOORSGRANITE COUNTERSTILED BACKSPLASHSTAINLESS STEEL APPLIANCESBREAKFAST BARWALK-IN CLOSET

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/2.5-bath townhouse listed at $225k.

Deal economics

  • At list price, monthly cash flow is $547 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $225k).
  • Recommended offer: $218k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% 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; 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 $2k of loan paydown is wiped out by about $7k 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

  • It's been on market 35 days — a 3% lower offer ($218k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 10y ago; this cycle's ask is 36% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $165k; 36% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $218,250 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.15%
Cap rate
9.21%
Cash-on-cash
10.41%
DSCR
1.46
GRM
7.3

CMA / ARV

ARV (median comp)
$231,947
List price
$225,000
Delta
-3.00%
Verdict
FAIR
Comps
19 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
724 Cox Ct 0.01mi 2/2.5 1,352 (-5%) 8mo $220,000 $163 84
700 Cox Ct #700 0.04mi 2/2.5 1,352 (-5%) 8mo $220,000 $163 83
725 Cox Ct 0.03mi 2/2.5 1,352 (-5%) 10mo $215,000 $159 82
701 Cox Ct 0.06mi 2/2.5 1,352 (-5%) 14mo $220,000 $163 77
734 Cox Ct 0.01mi 2/2.5 1,352 (-5%) 17mo $220,000 $163 77
801 Hartz Ct #0 0.69mi 3/3.0 (+1) 1,402 (-2%) 5mo $362,500 $259 54
800 Hartz Ct #800 0.66mi 3/3.0 (+1) 1,528 (+7%) 0mo $375,000 $245 50
709 Hartz Ct 0.69mi 2/3.0 1,512 (+6%) 7mo $355,000 $235 50
1106 Iowa Dr 0.39mi 3/2.5 (+1) 1,612 (+13%) 10mo $320,000 $199 47
809 Hartz Ct 0.70mi 3/3.0 (+1) 1,498 (+5%) 9mo $355,000 $237 44
1108 Iowa Dr 0.38mi 3/3.0 (+1) 1,609 (+13%) 14mo $315,000 $196 42
1329 Wisconsin St 0.62mi 3/1.5 (+1) 1,318 (-8%) 15mo $215,000 $163 37

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
-0.7%
Equity multiple
0.97×
Total profit
$-1,648
Equity at exit
$33,548
10-year hold
IRR
9.0%
Equity multiple
1.69×
Total profit
$43,389
Equity at exit
$19,454

Cash invested: $63,000 (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
7.3×

Monthly cashflow live

Estimated rent
$2,578 medium interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$216 /mo · $2,598/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$541
Net cashflow
$547

Break-even live

Break-even rent $1,886
Max offer price $225,000
Occupancy floor 74%

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
$56,250
Closing costs
$6,750
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.

Listing history 21 events

  1. 2026-06-16
    days on market $225,000 Active 35 DOM
  2. 2026-06-15
    days on market $225,000 Active 34 DOM
  3. 2026-06-14
    days on market $225,000 Active 32 DOM
  4. 2026-06-13
    days on market $225,000 Active 31 DOM
  5. 2026-06-10
    days on market $225,000 Active 29 DOM
  6. 2026-06-09
    days on market $225,000 Active 28 DOM
  7. 2026-06-08
    days on market $225,000 Active 27 DOM
  8. 2026-06-07
    days on market $225,000 Active 26 DOM
  9. 2026-06-05
    days on market $225,000 Active 23 DOM
  10. 2026-06-03
    days on market $225,000 Active 22 DOM
  11. 2026-06-02
    days on market $225,000 Active 21 DOM
  12. 2026-06-01
    days on market $225,000 Active 20 DOM
  13. 2026-05-31
    days on market $225,000 Active 19 DOM
  14. 2026-05-30
    days on market $225,000 Active 18 DOM
  15. 2026-05-12
    listed $225,000 Active 980-char remark
  16. 2016-06-30
    soldstatus $164,900 517-char remark
    Show marketing remark (517 chars)

    Quality, affordable living at it's best. Walk into this beautifully appointed townhouse with all the upgrades you wouldn't expect at this price. Wood floors, granite countertops adorn the kitchen. Open design with a large family room, which has designer wall inserted electric fireplace to warm the atmosphere. A video monitor entrance system. Upstairs bath and laundry offer beautifully tiled floors. Each bedroom has a walk-in closet and private bath. Approximate time of completion end of April. Finishes may vary.

  17. 2016-06-30
    soldstatus $164,900 517-char remark
    Show marketing remark (517 chars)

    Quality, affordable living at it's best. Walk into this beautifully appointed townhouse with all the upgrades you wouldn't expect at this price. Wood floors, granite countertops adorn the kitchen. Open design with a large family room, which has designer wall inserted electric fireplace to warm the atmosphere. A video monitor entrance system. Upstairs bath and laundry offer beautifully tiled floors. Each bedroom has a walk-in closet and private bath. Approximate time of completion end of April. Finishes may vary.

  18. 2016-01-06
    listed $164,900 517-char remark
    Show marketing remark (517 chars)

    Quality, affordable living at it's best. Walk into this beautifully appointed townhouse with all the upgrades you wouldn't expect at this price. Wood floors, granite countertops adorn the kitchen. Open design with a large family room, which has designer wall inserted electric fireplace to warm the atmosphere. A video monitor entrance system. Upstairs bath and laundry offer beautifully tiled floors. Each bedroom has a walk-in closet and private bath. Approximate time of completion end of April. Finishes may vary.

  19. 2016-01-06
    listed $164,900 517-char remark
    Show marketing remark (517 chars)

    Quality, affordable living at it's best. Walk into this beautifully appointed townhouse with all the upgrades you wouldn't expect at this price. Wood floors, granite countertops adorn the kitchen. Open design with a large family room, which has designer wall inserted electric fireplace to warm the atmosphere. A video monitor entrance system. Upstairs bath and laundry offer beautifully tiled floors. Each bedroom has a walk-in closet and private bath. Approximate time of completion end of April. Finishes may vary.

  20. 2013-11-14
    soldstatus $180,000
  21. 2012-09-20
    soldstatus $180,000

ⓘ 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
$2,598 · $216/mo
Projected year-2 tax
$3,065 · $255/mo
Expected delta
+$467/yr (+$39/mo · 18.0%)

ⓘ 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
$30,938
− Mortgage interest
−$12,603
− Property taxes
−$2,598
− Insurance
−$1,125
− Repairs & maintenance
−$2,475
− Management
−$2,475
− Depreciation
−$6,545
Taxable income
$3,116
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$748
After-tax cash flow
$5,811/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

-8.4% since first listed
6 events — show timeline
  • 2016-06-30 Sold (MLS) $164,900 MRED as Distributed by MLS Grid
  • 2016-06-30 Sold (MLS) $164,900 RMLSA as Distributed by MLS Grid
  • 2016-01-06 Listed $164,900 MRED as Distributed by MLS Grid
  • 2016-01-06 Listed $164,900 RMLSA as Distributed by MLS Grid
  • 2013-11-14 Sold (Public Records) $180,000 Public Records
  • 2012-09-20 Sold (Public Records) $180,000 Public Records

Property tax history

+56.2%/yr

Latest (2025): $2,598 · -5.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…