CashFlowRE
Sign in Sign up
701 Garfield Ave
B- Composite 65.47
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 +21.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.8/10.0
  • 1% rule +6.1/10.0
  • Schools +5.5/10.0
  • Livability +4.5/5.0
  • Rent growth +3.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$112,000

701 Garfield Ave · Dubuque, IA 52001
2 bd · 1.5 ba · 1,287 sqft · SingleFamily public records · 15 Days on market
Built 1900 Est $147k · 24% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

2 bedroom, 1.5 bath home with 1200+ finished square footage. Seller has Iowa Real Estate License.

Key facts

  • Fenced back yard
  • Formal dining room
  • Full basement

Tags

CORNER LOTFENCED BACK YARDFORMAL DINING ROOMFULL BASEMENT

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-family detached residence; Two stories; Residential zoning
  • Construction: Stone foundation
  • Exterior features: Porch; Fenced yard; Metal roof

Interior

  • Kitchen: Refrigerator; Range; Microwave
  • Bedrooms: Bedrooms on multiple levels
  • Bathrooms: 1 full bathroom; 1 half bathroom; 1 main-level bathroom
  • Heating & cooling: Central air conditioning; Forced air heating (natural gas)
  • Interior features: Window treatments
  • Laundry & utility: Washer included; Main-level laundry

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/1.5-bath single-family listed at $112k.

Deal economics

  • At list price, monthly cash flow is $164 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $112k).
  • Recommended offer: $110k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.0% vs local median 3.5% in Dubuque — 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 89/100 on livability (#7 in IA, #119 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime C-.
  • Dubuque Community School District (urban): math 63% / reading 65% proficiency, ranked #205 of 289 in IA (top 71%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Audubon Elementary School (math 27% / reading 27%, grade F, #607 of 616 statewide, top 99%, 281 students, 77% FRL); Hempstead High School (math 64% / reading 71%, grade B, #186 of 336 statewide, top 57%, 1,584 students, 38% FRL) — zoned schools average 58% FRL vs 32% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 47% at this address vs 64% district-wide (-17 pts) — the specific schools serving this property underperform the Dubuque Community School District average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+5.6%/yr); 225 active listings in the ZIP; 5 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; 473 units permitted in Dubuque County in 2024 (319 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $774 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Dubuque County population projected at +13% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 5.6% rent growth), your $31k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($110k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 12y 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.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $110,320 (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. 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
1.11%
Cap rate
8.05%
Cash-on-cash
6.26%
DSCR
1.28
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$146,718
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
615 E 24th St 0.32mi 2/1.5 1,304 (+1%) 0mo $70,000 $54 82
2243 White St 0.44mi 3/2.0 (+1) 1,312 (+2%) 1mo $143,000 $109 69
2501 Windsor Ave 0.41mi 3/2.0 (+1) 1,256 (-2%) 3mo $197,000 $157 68
2418 White St 0.50mi 3/1.5 (+1) 1,317 (+2%) 1mo $150,000 $114 67
1016 Rhomberg Ave 0.28mi 3/2.0 (+1) 1,372 (+7%) 2mo $87,000 $63 67
1901 Ann St 0.44mi 2/1.0 1,200 (-7%) 0mo $163,300 $136 66
655 Regent St 0.28mi 3/1.0 (+1) 1,176 (-9%) 0mo $64,000 $54 65
2417 Jackson St 0.48mi 3/1.0 (+1) 1,248 (-3%) 1mo $63,000 $50 65
1311 Garfield Ave 0.48mi 3/1.0 (+1) 1,248 (-3%) 3mo $160,000 $128 63
2491 Jackson St 0.53mi 3/1.5 (+1) 1,376 (+7%) 0mo $149,000 $108 58
328 Chappel Ct 0.68mi 2/1.5 1,176 (-9%) 0mo $150,000 $128 54
1610 Rhomberg Ave 0.71mi 1/2.0 (-1) 1,373 (+7%) 2mo $156,700 $114 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 · 5.63% rent growth · sell at horizon

5-year hold
IRR
-3.6%
Equity multiple
0.86×
Total profit
$-4,308
Equity at exit
$16,700
10-year hold
IRR
9.0%
Equity multiple
1.78×
Total profit
$24,463
Equity at exit
$9,684

Cash invested: $31,360 (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 52001

Rents YoY
5.6%
Active inventory
225
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,242 high interval (Pro) →
Mortgage (P&I)
$587
Tax from tax record
$184 /mo · $2,204/yr
Insurance
$47
HOA
$0
Vacancy / Maint / Mgmt
$261
Net cashflow
$164

Break-even live

Break-even rent $1,035
Max offer price $112,000
Occupancy floor 82%

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
$28,000
Closing costs
$3,360
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2418 Central Ave Unit 2 Dubuque, IA 2.0 1.0 900 $1,000 $1.11 43d 1 0.52mi
1501 Central Ave Unit 1513-1 Dubuque, IA 3.0 1.0 1374 $1,175 $0.86 43d 1 0.60mi
333 E 10th St Dubuque, IA 2.0 2.0 1530 $1,750 $1.14 43d 3 0.75mi
571 Jefferson St Unit 3 Dubuque, IA 3.0 1.0 1000 $1,300 $1.30 43d 1 1.07mi
703 Caledonia Pl Dubuque, IA 3.0 1.0 1400 $1,400 $1.00 43d 1 1.32mi

Listing history 13 events

  1. 2026-06-19
    days on market $112,000 Active 15 DOM
  2. 2026-06-18
    days on market $112,000 Active 14 DOM
  3. 2026-06-17
    days on market $112,000 Active 13 DOM
  4. 2026-06-16
    days on market $112,000 Active 12 DOM
  5. 2026-06-15
    days on market $112,000 Active 11 DOM
  6. 2026-06-14
    days on market $112,000 Active 9 DOM
  7. 2026-06-13
    days on market $112,000 Active 8 DOM
  8. 2026-06-10
    days on market $112,000 Active 6 DOM
  9. 2026-06-09
    days on market $112,000 Active 5 DOM
  10. 2026-06-08
    days on market $112,000 Active 4 DOM
  11. 2026-06-07
    days on market $112,000 Active 3 DOM
  12. 2026-06-05
    remarks 366-char remark
  13. 2026-06-05
    listed $112,000 Active 1 DOM

ⓘ 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
$2,204 · $184/mo
Projected year-2 tax
$2,204 · $184/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥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
$14,906
− Mortgage interest
−$6,274
− Property taxes
−$2,204
− Insurance
−$560
− Repairs & maintenance
−$1,192
− Management
−$1,192
− Depreciation
−$3,258
Taxable income
$225
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$54
After-tax cash flow
$1,910/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
Dubuque Community School District
NCES district ID
1909480
Math proficiency
63% ▼ -7.00%
Reading proficiency
65% ▼ -1.00%
Median HH income
$51,237
Composite
54.51/100
National rank
#1345
State rank
#205 of 289 in IA

Livability — Dubuque

Score
89/100
State rank
#7
US rank
#119

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Dubuque, IA
County
Dubuque County · 60,106 people
City population
60,106
Metro
Dubuque, IA
Population (ZIP)
43,101
Household income
$61,643
Rent vs Own
37.3% rent · 62.7% own
Severe rent burden
1940.0

Population outlook (Dubuque County) Hauer SSP2

Today (2025)
103,359 people
By 2030
106,472 · +3.0%
By 2040
112,043 · +8.4%
By 2050
116,553 · +12.8%
By 2075
128,014 · +23.9%
By 2100
132,892 · +28.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Two or more races 6% Black 5% Hispanic / Latino 4% Asian 1% Pacific Islander 1%
Common ancestry
Portuguese 3% Italian 2% Lithuanian 2%
Foreign-born
4% · Canada, China
Languages at home
95% English-only · Spanish 3% Tagalog/Filipino 1% Other Asian/Pacific 1%

Political lean MEDSL · Dubuque

2024 margin
Lean R (+8.6) · D 45.1% · R 53.7% · Other 1.2%
2008→2024 swing
-29.4pp toward R · 2008: 20.8pp · 2024: -8.6pp
All cycles
2024: R+8.6 2020: R+2.9 2016: R+1.2 2012: D+14.5 2008: D+20.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -156.36%
Current HPI
173.5536
Rent YoY
▲ 5.63%
Metro
Dubuque, IA
State GDP YoY
▲ 2.48%
F500 in state
4

Industry mix (Fortune 500 HQ in IA)

Industry F500 HQs Revenue

Price history

+64.9% since first listed
6 events — show timeline
  • 2026-06-04 Listed $112,000 ECIMLS
  • 2023-04-24 Sold (Public Records) $123,000 Public Records
  • 2023-04-24 Sold (MLS) $123,000 ECIMLS
  • 2023-02-24 Delisted ECIMLS
  • 2023-02-24 Listed $118,000 ECIMLS
  • 2014-07-17 Listed $67,900 ECIMLS

Property tax history

+5.4%/yr

Latest (2025): $2,204 · +74.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…