CashFlowRE
Sign in Sign up
3701 2nd st Lot 44 St
D+ Composite 49.93
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • Schools +6.4/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +4.5/5.0
  • Rent growth +4.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$25,000

3701 2nd st Lot 44 St · Coralville, IA 52241
2 bd · 2.0 ba · 1,560 sqft · Other public records · 56 Days on market
Built 1995 ↓ 52% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 3701 2nd Street Lot 319 in Coralville. This well-cared-for 3-bedroom, 2-bathroom mobile home offers a comfortable and affordable living option on leased land. Built in 1996 and consistently updated over time—including a newer roof and regular preventative maintenance—this home is truly move-in ready. Inside, you'll find an open concept living space, a functional kitchen, and a spacious primary suite. A bonus room with French doors just off the main living area adds extra flexibility, perfect for a home office or additional living space. Outdoors, enjoy a back deck for relaxing, a decent-sized storage shed, and off-street parking. The community features a pool and playground. For Sale As-Is. Buyer must receive park approval to purchase. All utilities are the responsibility of the tenant. Park approval is required for renters as well.

Key facts

  • Open floor plan
  • Larger deck
  • 2 parking spots

Tags

OPEN FLOOR PLANLARGER DECK

Property features AI

Finance

  • HOA & community: Association fee billed annually

Exterior

  • Parking: Off-street parking; Parking pad; 2 total parking spaces
  • Security: Smoke detectors
  • Utilities: Shared well water; Sewer available
  • Home design: Manufactured home; Residential property; Single-story (manufactured house)
  • Construction: Vinyl siding; Manufactured construction
  • Exterior features: Deck; Pool in the community

Interior

  • Kitchen: Dishwasher; Refrigerator; Gas or electric range not specified
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Forced air heating; Natural gas heating
  • Interior features: Master bedroom on the main level; Other interior features
  • Laundry & utility: Laundry room; Washer; Dryer

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/2.0-bath other listed at $25k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $25k).
  • Recommended offer: $24k (3.0% below list) — sets the bar for market timing.
  • Cap rate 66.8% vs local median 2.1% in Coralville — 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 90/100 on livability (#5 in IA, #89 nationally) — a professional / high-income tenant draw. Strengths: commute A+, employment A+, housing A+; Watch: amenities C-.
  • Clear Creek Amana Community School District (rural): math 73% / reading 75% proficiency, ranked #72 of 289 in IA (top 25%) — strong family-tenant draw, lease renewals of 3-5y typical; only 17% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising fast (+6.1%/yr); 374 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 714 units permitted in Johnson County in 2024 (158 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($69k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $173 of loan paydown is wiped out by about $750 of value loss. Plan a longer hold.
  • Johnson County population projected at +60% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 6.1% rent growth), your $7k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 56 days — a 3% lower offer ($24k) is reasonable based on typical stale-listing flexibility.
  • 16 sale attempts since 4y 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 $24,250 (3.0% below list)

Questions for the listing agent

  1. It's been on market 56 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 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. 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?
  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
7.26%
Cap rate
66.78%
Cash-on-cash
216.03%
DSCR
10.61
GRM
1.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 6.14% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
12.74×
Total profit
$82,147
Equity at exit
$3,728
10-year hold
IRR
Equity multiple
29.69×
Total profit
$200,864
Equity at exit
$2,162

Cash invested: $7,000 (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 52241

Rents YoY
6.1%
Active inventory
374
Price-to-rent
1.1×

Monthly cashflow live

Estimated rent
$1,814 medium interval (Pro) →
Mortgage (P&I)
$131
Tax est. 1.5%
$31 /mo · $375/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$381
Net cashflow
$1,260

Break-even live

Break-even rent $219
Max offer price $25,000
Occupancy floor 26%

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
$6,250
Closing costs
$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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
630 Catherine Dr Tiffin, IA 3.0 3.5 1795 $2,350 $1.31 13d 1 1.38mi
628 Catherine Dr Tiffin, IA 3.0 3.5 1795 $2,350 $1.31 13d 1 1.38mi

Listing history 50 events

  1. 2026-06-19
    days on market $25,000 Active 56 DOM
  2. 2026-06-18
    days on market $25,000 Active 55 DOM
  3. 2026-06-17
    days on market $25,000 Active 54 DOM
  4. 2026-06-16
    days on market $25,000 Active 53 DOM
  5. 2026-06-15
    days on market $25,000 Active 52 DOM
  6. 2026-06-14
    days on market $25,000 Active 50 DOM
  7. 2026-06-13
    days on market $25,000 Active 49 DOM
  8. 2026-06-10
    days on market $25,000 Active 47 DOM
  9. 2026-06-09
    days on market $25,000 Active 46 DOM
  10. 2026-06-08
    days on market $25,000 Active 45 DOM
  11. 2026-06-07
    days on market $25,000 Active 44 DOM
  12. 2026-06-05
    days on market $25,000 Active 41 DOM
  13. 2026-06-03
    days on market $25,000 Active 40 DOM
  14. 2026-06-02
    days on market $25,000 Active 39 DOM
  15. 2026-06-01
    days on market $25,000 Active 38 DOM
  16. 2026-05-31
    days on market $25,000 Active 37 DOM
  17. 2026-05-30
    days on market $25,000 Active 36 DOM
  18. 2026-04-24
    listed $25,000 Active
  19. 2025-12-10
    listed $90,000 Active
  20. 2025-08-26
    soldstatus $35,000 Closed 871-char remark
    Show marketing remark (871 chars)

    Welcome to 3701 2nd Street Lot 319 in Coralville. This well-cared-for 3-bedroom, 2-bathroom mobile home offers a comfortable and affordable living option on leased land. Built in 1996 and consistently updated over time—including a newer roof and regular preventative maintenance—this home is truly move-in ready. Inside, you'll find an open concept living space, a functional kitchen, and a spacious primary suite. A bonus room with French doors just off the main living area adds extra flexibility, perfect for a home office or additional living space. Outdoors, enjoy a back deck for relaxing, a decent-sized storage shed, and off-street parking. The community features a pool and playground. For Sale As-Is. Buyer must receive park approval to purchase. All utilities are the responsibility of the tenant. Park approval is required for renters as well.

  21. 2025-08-14
    status Pending 871-char remark
    Show marketing remark (871 chars)

    Welcome to 3701 2nd Street Lot 319 in Coralville. This well-cared-for 3-bedroom, 2-bathroom mobile home offers a comfortable and affordable living option on leased land. Built in 1996 and consistently updated over time—including a newer roof and regular preventative maintenance—this home is truly move-in ready. Inside, you'll find an open concept living space, a functional kitchen, and a spacious primary suite. A bonus room with French doors just off the main living area adds extra flexibility, perfect for a home office or additional living space. Outdoors, enjoy a back deck for relaxing, a decent-sized storage shed, and off-street parking. The community features a pool and playground. For Sale As-Is. Buyer must receive park approval to purchase. All utilities are the responsibility of the tenant. Park approval is required for renters as well.

  22. 2025-06-25
    soldstatus $27,000 Closed
  23. 2025-06-17
    price $42,000 871-char remark
    Show marketing remark (871 chars)

    Welcome to 3701 2nd Street Lot 319 in Coralville. This well-cared-for 3-bedroom, 2-bathroom mobile home offers a comfortable and affordable living option on leased land. Built in 1996 and consistently updated over time—including a newer roof and regular preventative maintenance—this home is truly move-in ready. Inside, you'll find an open concept living space, a functional kitchen, and a spacious primary suite. A bonus room with French doors just off the main living area adds extra flexibility, perfect for a home office or additional living space. Outdoors, enjoy a back deck for relaxing, a decent-sized storage shed, and off-street parking. The community features a pool and playground. For Sale As-Is. Buyer must receive park approval to purchase. All utilities are the responsibility of the tenant. Park approval is required for renters as well.

  24. 2025-06-17
    status Active 871-char remark
    Show marketing remark (871 chars)

    Welcome to 3701 2nd Street Lot 319 in Coralville. This well-cared-for 3-bedroom, 2-bathroom mobile home offers a comfortable and affordable living option on leased land. Built in 1996 and consistently updated over time—including a newer roof and regular preventative maintenance—this home is truly move-in ready. Inside, you'll find an open concept living space, a functional kitchen, and a spacious primary suite. A bonus room with French doors just off the main living area adds extra flexibility, perfect for a home office or additional living space. Outdoors, enjoy a back deck for relaxing, a decent-sized storage shed, and off-street parking. The community features a pool and playground. For Sale As-Is. Buyer must receive park approval to purchase. All utilities are the responsibility of the tenant. Park approval is required for renters as well.

  25. 2025-06-17
    status Pending
    Show marketing remark (871 chars)

    Welcome to 3701 2nd Street Lot 319 in Coralville. This well-cared-for 3-bedroom, 2-bathroom mobile home offers a comfortable and affordable living option on leased land. Built in 1996 and consistently updated over time—including a newer roof and regular preventative maintenance—this home is truly move-in ready. Inside, you'll find an open concept living space, a functional kitchen, and a spacious primary suite. A bonus room with French doors just off the main living area adds extra flexibility, perfect for a home office or additional living space. Outdoors, enjoy a back deck for relaxing, a decent-sized storage shed, and off-street parking. The community features a pool and playground. For Sale As-Is. Buyer must receive park approval to purchase. All utilities are the responsibility of the tenant. Park approval is required for renters as well.

  26. 2025-06-17
    status Pending 871-char remark
    Show marketing remark (871 chars)

    Welcome to 3701 2nd Street Lot 319 in Coralville. This well-cared-for 3-bedroom, 2-bathroom mobile home offers a comfortable and affordable living option on leased land. Built in 1996 and consistently updated over time—including a newer roof and regular preventative maintenance—this home is truly move-in ready. Inside, you'll find an open concept living space, a functional kitchen, and a spacious primary suite. A bonus room with French doors just off the main living area adds extra flexibility, perfect for a home office or additional living space. Outdoors, enjoy a back deck for relaxing, a decent-sized storage shed, and off-street parking. The community features a pool and playground. For Sale As-Is. Buyer must receive park approval to purchase. All utilities are the responsibility of the tenant. Park approval is required for renters as well.

  27. 2025-05-22
    soldstatus $80,000 Closed
  28. 2025-05-19
    listed $32,000
  29. 2025-05-19
    listed Active Under Contract
  30. 2025-05-13
    price $47,700 871-char remark
    Show marketing remark (871 chars)

    Welcome to 3701 2nd Street Lot 319 in Coralville. This well-cared-for 3-bedroom, 2-bathroom mobile home offers a comfortable and affordable living option on leased land. Built in 1996 and consistently updated over time—including a newer roof and regular preventative maintenance—this home is truly move-in ready. Inside, you'll find an open concept living space, a functional kitchen, and a spacious primary suite. A bonus room with French doors just off the main living area adds extra flexibility, perfect for a home office or additional living space. Outdoors, enjoy a back deck for relaxing, a decent-sized storage shed, and off-street parking. The community features a pool and playground. For Sale As-Is. Buyer must receive park approval to purchase. All utilities are the responsibility of the tenant. Park approval is required for renters as well.

  31. 2025-05-12
    status Pending
  32. 2025-05-01
    listed $55,000 Active 871-char remark
    Show marketing remark (871 chars)

    Welcome to 3701 2nd Street Lot 319 in Coralville. This well-cared-for 3-bedroom, 2-bathroom mobile home offers a comfortable and affordable living option on leased land. Built in 1996 and consistently updated over time—including a newer roof and regular preventative maintenance—this home is truly move-in ready. Inside, you'll find an open concept living space, a functional kitchen, and a spacious primary suite. A bonus room with French doors just off the main living area adds extra flexibility, perfect for a home office or additional living space. Outdoors, enjoy a back deck for relaxing, a decent-sized storage shed, and off-street parking. The community features a pool and playground. For Sale As-Is. Buyer must receive park approval to purchase. All utilities are the responsibility of the tenant. Park approval is required for renters as well.

  33. 2025-04-19
    listed $49,000 Active
  34. 2025-04-07
    price $89,000
  35. 2025-04-01
    soldstatus $49,000 Closed
  36. 2025-04-01
    soldstatus $49,000 Closed
  37. 2025-03-18
    status Pending
  38. 2025-03-14
    listed $92,000 Active
  39. 2025-03-02
    price $49,000
  40. 2025-01-27
    price $55,000
  41. 2024-12-10
    listed $59,900 Active
  42. 2024-12-05
    listed $32,000 Active
  43. 2024-10-15
    price $65,900
  44. 2024-09-25
    listed $70,000 Active
  45. 2024-09-16
    price $35,900
  46. 2024-08-15
    price $40,000
  47. 2024-07-02
    listed $45,000 Active
  48. 2024-04-05
    price $18,900
  49. 2023-06-29
    soldstatus $18,900 Closed
  50. 2023-06-19
    status Pending

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥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
$21,766
− Mortgage interest
−$1,400
− Property taxes
−$375
− Insurance
−$125
− Repairs & maintenance
−$1,741
− Management
−$1,741
− Depreciation
−$727
Taxable income
$15,656
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,757
After-tax cash flow
$11,365/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
Clear Creek Amana Community School District
NCES district ID
1907590
Math proficiency
73% ▼ -6.00%
Reading proficiency
75% ▼ -1.00%
Median HH income
$62,915
Composite
63.92/100
National rank
#586
State rank
#72 of 289 in IA

Livability — Coralville

Score
90/100
State rank
#5
US rank
#89

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Coralville, IA
County
Johnson County · 132,710 people
City population
23,250
Metro
Iowa City, IA
Population (ZIP)
23,250
Household income
$69,243
Rent vs Own
44.0% rent · 56.0% own
Severe rent burden
1220.0

Population outlook (Johnson County) Hauer SSP2

Today (2025)
180,405 people
By 2030
200,014 · +10.9%
By 2040
241,428 · +33.8%
By 2050
288,144 · +59.7%
By 2075
420,009 · +132.8%
By 2100
546,596 · +203.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
White 64% Black 15% Asian 10% Two or more races 7% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Portuguese 3% Ukrainian 3% Slovak 2%
Foreign-born
16% · China, Canada, South Korea
Languages at home
78% English-only · Chinese 4% Spanish 4% Other Indo-European 4%

Political lean MEDSL · Johnson

2024 margin
Solid D (+38.1) · D 68.4% · R 30.3% · Other 1.3%
2008→2024 swing
-3.4pp toward R · 2008: 41.5pp · 2024: 38.1pp
All cycles
2024: D+38.1 2020: D+43.2 2016: D+38.3 2012: D+35.4 2008: D+41.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -95.15%
Current HPI
154.7424
Rent YoY
▲ 6.14%
Metro
Iowa City, IA
State GDP YoY
▲ 2.48%
F500 in state
4

Industry mix (Fortune 500 HQ in IA)

Industry F500 HQs Revenue

Price history

-51.9% since first listed
43 events — show timeline
  • 2026-04-24 Listed $25,000 ICAARMLS
  • 2025-12-10 Listed $90,000 ICAARMLS
  • 2025-08-26 Sold (MLS) $35,000 ICAARMLS
  • 2025-08-14 Pending ICAARMLS
  • 2025-06-25 Sold (MLS) $27,000 ICAARMLS
  • 2025-06-17 Price Changed $42,000 ICAARMLS
  • 2025-06-17 Relisted ICAARMLS
  • 2025-06-17 Pending ICAARMLS
  • 2025-06-17 Pending ICAARMLS
  • 2025-05-22 Sold (MLS) $80,000 ICAARMLS
  • 2025-05-19 Listed ICAARMLS
  • 2025-05-19 Listed $32,000 ICAARMLS
  • 2025-05-13 Price Changed $47,700 ICAARMLS
  • 2025-05-12 Pending ICAARMLS
  • 2025-05-01 Listed $55,000 ICAARMLS
  • 2025-04-19 Listed $49,000 ICAARMLS
  • 2025-04-07 Price Changed $89,000 ICAARMLS
  • 2025-04-01 Sold (MLS) $49,000 ICAARMLS
  • 2025-04-01 Sold (MLS) $49,000 ICAARMLS
  • 2025-03-18 Pending ICAARMLS
  • 2025-03-14 Listed $92,000 ICAARMLS
  • 2025-03-02 Price Changed $49,000 ICAARMLS
  • 2025-01-27 Price Changed $55,000 ICAARMLS
  • 2024-12-10 Listed $59,900 ICAARMLS
  • 2024-12-05 Listed $32,000 ICAARMLS
  • 2024-10-15 Price Changed $65,900 ICAARMLS
  • 2024-09-25 Listed $70,000 ICAARMLS
  • 2024-09-16 Price Changed $35,900 ICAARMLS
  • 2024-08-15 Price Changed $40,000 ICAARMLS
  • 2024-07-02 Listed $45,000 ICAARMLS
  • 2024-04-05 Price Changed $18,900 ICAARMLS
  • 2023-06-29 Sold (MLS) $18,900 ICAARMLS
  • 2023-06-19 Pending ICAARMLS
  • 2023-06-19 Price Changed $19,900 ICAARMLS
  • 2023-06-16 Contingent ICAARMLS
  • 2023-05-02 Price Changed $19,900 ICAARMLS
  • 2023-04-07 Price Changed $22,500 ICAARMLS
  • 2023-03-14 Listed $25,000 ICAARMLS
  • 2022-11-22 Listed $69,000 ICAARMLS
  • 2022-08-17 Sold (MLS) $52,000 ICAARMLS
  • 2022-08-11 Pending ICAARMLS
  • 2022-08-03 Listed ICAARMLS
  • 2022-06-02 Listed $52,000 ICAARMLS

Property tax history

-2.9%/yr

Latest (2025): $166,384 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…