CashFlowRE
Sign in Sign up
247 17th Pl
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

$59,900

247 17th Pl · Clinton, IA 52732
3 bd · 2.5 ba · 1,773 sqft · SingleFamily public records · 50 Days on market
Built 1929 6,534 sqft lot $34/sqft · 50% below area Est $119k · 50% under ↓ 14% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great opportunity to own this versatile up/down duplex with the potential to easily convert back into a single-family residence! Located at 247 17th Place, this property offers flexibility for investors or owner-occupants looking to build equity. The lower-level unit features 2 bedrooms, 1 bathroom, a spacious living room, formal dining area, and an eat-in kitchen with a cozy nook. The upper unit includes 1 bedroom, 1 bathroom, and a large living room-perfect for rental income or extended family living. Outside, you'll find a detached garage with a durable metal roof, a large driveway for ample off-street parking, plus additional parking in the rear off the alley. This home does need some T

Key facts

  • Large driveway
  • Up down duplex
  • Additional parking

Tags

UP DOWN DUPLEXDETACHED GARAGELARGE DRIVEWAYAMPLE OFF STREET PARKINGADDITIONAL PARKING

Property features AI

Finance

  • Other: Living area source: Assessor; Property has areas built before 1978
  • HOA & community: No master association fee required

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Detached single-family home; 2 stories; Built more than 90 years ago; Facing direction not specified
  • Construction: Vinyl siding; Asphalt roof; Block foundation
  • Exterior features: Irregular, level lot (less than 1/4 acre); Enclosed porch (main level)

Interior

  • Kitchen: Main-level kitchen; Second-level kitchen/eat-in area (9 x 19)
  • Bedrooms: 3 bedrooms (Master on main; additional bedroom on main; third bedroom on second floor)
  • Flooring: Carpet in one upstairs bedroom; Laminate in dining room; Other flooring in living room, master bedroom, one main bedroom, and main kitchen
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating
  • Interior features: 9 total rooms; Unfinished full basement
  • Laundry & utility: Laundry room

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/2.5-bath single-family listed at $60k.

Deal economics

  • At list price, monthly cash flow is $772 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).
  • Recommended offer: $58k (3.0% below list) — sets the bar for market timing.
  • Cap rate 21.7% 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.
  • Market conditions: 246 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d 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 $414 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 $17k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 50 days — a 3% lower offer ($58k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1929 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $58,103 (3.0% below list)

Questions for the listing agent

  1. It's been on market 50 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1929 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
2.49%
Cap rate
21.75%
Cash-on-cash
55.20%
DSCR
3.46
GRM
3.3

CMA / ARV

ARV (median comp)
$119,024
List price
$59,900
Delta
-49.67%
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
259 16th Pl 0.10mi 3/2.0 1,640 (-8%) 1mo $88,000 $54 80
1125 Briarcliff Ln 0.39mi 2/1.5 (-1) 1,756 (-1%) 0mo $164,700 $94 71
704 9th Ave S 0.64mi 3/1.0 1,740 (-2%) 5mo $37,500 $22 57
626 Argyle Ct 0.72mi 4/2.0 (+1) 1,830 (+3%) 1mo $145,000 $79 53
2100 Center Ct 0.31mi 3/1.0 1,600 (-10%) 12mo $112,000 $70 53
2408 Chancy St 0.61mi 3/2.5 1,554 (-12%) 0mo $149,000 $96 51
1202 14th Ave S 0.41mi 3/1.5 1,990 (+12%) 7mo $151,000 $76 51
1214 S 12th St 0.44mi 2/2.0 (-1) 1,592 (-10%) 6mo $89,000 $56 50
2362 Barker St 0.64mi 3/1.5 1,600 (-10%) 3mo $42,500 $27 47
2386 Barker St 0.67mi 4/1.5 (+1) 1,884 (+6%) 7mo $143,000 $76 43
742 7th Ave S 0.74mi 2/1.0 (-1) 1,676 (-6%) 6mo $85,000 $51 41
1125 8th Ave S 0.66mi 4/1.5 (+1) 1,527 (-14%) 1mo $20,000 $13 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
53.5%
Equity multiple
3.35×
Total profit
$39,453
Equity at exit
$8,931
10-year hold
IRR
58.7%
Equity multiple
6.83×
Total profit
$97,710
Equity at exit
$5,179

Cash invested: $16,772 (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
246
Price-to-rent
3.3×

Monthly cashflow live

Estimated rent
$1,494 medium interval (Pro) →
Mortgage (P&I)
$314
Tax from tax record
$70 /mo · $834/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$314
Net cashflow
$772

Break-even live

Break-even rent $517
Max offer price $59,900
Occupancy floor 43%

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
$14,975
Closing costs
$1,797
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1006 S 4th St Clinton, IA 3.0 2.5 1467 $1,700 $1.16 43d 1 0.81mi
1004 S 4th St Clinton, IA 3.0 2.5 1467 $1,700 $1.16 43d 1 0.81mi
1008 S 4th St Clinton, IA 3.0 2.5 1467 $1,750 $1.19 43d 1 0.81mi
1002 S 4th St Clinton, IA 3.0 2.5 1467 $1,750 $1.19 43d 1 0.82mi

Listing history 17 events

  1. 2026-06-19
    days on market $59,900 Active 50 DOM
  2. 2026-06-18
    days on market $59,900 Active 49 DOM
  3. 2026-06-17
    days on market $59,900 Active 48 DOM
  4. 2026-06-16
    days on market $59,900 Active 47 DOM
  5. 2026-06-15
    days on market $59,900 Active 46 DOM
  6. 2026-06-14
    days on market $59,900 Active 44 DOM
  7. 2026-06-12
    days on market $59,900 Active 43 DOM
  8. 2026-06-09
    days on market $59,900 Active 40 DOM
  9. 2026-06-08
    days on market $59,900 Active 39 DOM
  10. 2026-06-07
    days on market $59,900 Active 38 DOM
  11. 2026-06-07
    days on market $59,900 Active 37 DOM
  12. 2026-06-03
    days on market $59,900 Active 34 DOM
  13. 2026-06-02
    days on market $59,900 Active 33 DOM
  14. 2026-06-01
    days on market $59,900 Active 32 DOM
  15. 2026-05-31
    days on market $59,900 Active 31 DOM
  16. 2026-05-30
    days on market $59,900 Active 30 DOM
  17. 2026-04-30
    listed $69,900 Active 935-char remark

ⓘ 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
$834 · $70/mo
Projected year-2 tax
$887 · $74/mo
Expected delta
+$53/yr (+$4/mo · 6.4%)

ⓘ 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
$17,926
− Mortgage interest
−$3,355
− Property taxes
−$834
− Insurance
−$300
− Repairs & maintenance
−$1,434
− Management
−$1,434
− Depreciation
−$1,743
Taxable income
$8,827
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,118
After-tax cash flow
$7,140/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

-14.3% since first listed
2 events — show timeline
  • 2026-05-27 Price Changed $59,900 MRED as Distributed by MLS Grid
  • 2026-04-30 Listed $69,900 MRED as Distributed by MLS Grid

Property tax history

-1.1%/yr

Latest (2025): $834 · -22.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…