CashFlowRE
Sign in Sign up
1724 Ingleside Ave 🏷️ Likely Rental
B Composite 73.2
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 +27.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.7/10.0
  • 1% rule +7.2/10.0
  • Schools +4.7/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$95,000

1724 Ingleside Ave · Sioux City, IA 51104
2 bd · 1.0 ba · 917 sqft · SingleFamily public records · 93 Days on market
Built 1910 6,150 sqft lot $104/sqft · 21% below area Est $120k · 21% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

2 bed, 1 bath 1910 Cottage style home, currently rented for $800/month

Key facts

  • 6,150 sq ft lot
  • Built 1910
  • Listed 92 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $95,000 price doesn't fit this home's estimated sale value (~$119,653) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $95k.

Deal economics

  • At list price, monthly cash flow is $285 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).
  • Recommended offer: $86k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.9% vs local median 3.7% in Sioux City — 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 78/100 on livability (#138 in IA, #2,544 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, commute F.
  • Sioux City Community School District (urban): math 54% / reading 57% proficiency, ranked #264 of 289 in IA (top 91%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 120 active listings in the ZIP; 12 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; solid renter incomes; 170 units permitted in Woodbury County in 2024 (90 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $657 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $27k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 93 days — a 9% lower offer ($86k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y ago; this cycle's ask has dropped $15k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $43k; list at $95k implies a 121% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $86,450 (9.0% below list)

Questions for the listing agent

  1. It's been on market 93 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Crime grade is F 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
1.22%
Cap rate
9.89%
Cash-on-cash
12.86%
DSCR
1.57
GRM
6.8

CMA / ARV

ARV (median comp)
$119,653
List price
$95,000
Delta
-20.60%
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
2021 Howard St 0.29mi 3/1.0 (+1) 954 (+4%) 6mo $123,600 $130 69
1011 18th St 0.04mi 2/1.0 1,004 (+10%) 21mo $125,000 $125 65
913 17th St 0.06mi 2/2.0 780 (-15%) 6mo $95,000 $122 63
30 Stewart Ave 0.74mi 2/2.0 932 (+2%) 6mo $192,500 $207 54
1915 Howard St 0.28mi 2/2.0 1,040 (+13%) 9mo $175,000 $168 53
1012 1/2 Virginia St 0.55mi 3/1.0 (+1) 851 (-7%) 6mo $55,000 $65 52
1318 28th St 0.73mi 2/1.0 1,003 (+9%) 0mo $165,000 $165 50
2734 Virginia St 0.65mi 2/1.0 936 (+2%) 21mo $113,500 $121 49
115 13th St 0.74mi 2/1.0 828 (-10%) 1mo $120,000 $145 48
1223 26th St 0.55mi 2/1.0 800 (-13%) 9mo $97,060 $121 45
1029 27th St 0.58mi 3/1.0 (+1) 992 (+8%) 13mo $130,000 $131 44
1603 27th St 0.70mi 2/1.0 868 (-5%) 18mo $124,950 $144 43

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
2.7%
Equity multiple
1.10×
Total profit
$2,769
Equity at exit
$14,165
10-year hold
IRR
12.3%
Equity multiple
1.97×
Total profit
$25,809
Equity at exit
$8,214

Cash invested: $26,600 (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 51104

Home prices YoY
-34.4%
Active inventory
120
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,163 high interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$96 /mo · $1,154/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$244
Net cashflow
$285

Break-even live

Break-even rent $802
Max offer price $95,000
Occupancy floor 70%

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
$23,750
Closing costs
$2,850
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1116 13th St Sioux City, IA 3.0 1.0 1056 $1,100 $1.04 44d 1 0.36mi
1114 13th St Unit 1116 Sioux City, IA 3.0 1.0 1056 $1,100 $1.04 44d 1 0.36mi
301 21st St Sioux City, IA 1.0 1.0 600 $750 $1.25 44d 2 0.60mi
301 21st St Apt E Sioux City, IA 1.0 1.0 600 $775 $1.29 44d 1 0.60mi
821 Jackson St Apt 202 Sioux City, IA 1.0 1.0 680 $780 $1.15 44d 1 0.71mi
821 Jackson St Apt 105 Sioux City, IA 2.0 1.0 1014 $1,010 $1.00 44d 1 0.71mi
2722 Prospect St Sioux City, IA 3.0 1.0 848 $1,200 $1.42 44d 1 0.91mi
705 Douglas St Sioux City, IA 2.0 2.0 1252 $1,775 $1.42 44d 5 0.93mi
505 6th St Sioux City, IA 1.0–2.0 1.0 830 $2,100 $2.53 44d 5 0.94mi
302 Jones St #403 Sioux City, IA 2.0 2.0 872 $1,750 $2.01 44d 1 1.08mi
301 Wesley Pkwy Sioux City, IA 1.0 1.0 620 $997 $1.61 44d 1 1.17mi
130 Nebraska St Sioux City, IA 1.0–2.0 1.0–2.0 900 $1,215 $1.35 44d 8 1.24mi

Listing history 23 events

  1. 2026-06-19
    days on market $95,000 Active 93 DOM
  2. 2026-06-18
    days on market $95,000 Active 92 DOM
  3. 2026-06-17
    days on market $95,000 Active 91 DOM
  4. 2026-06-16
    days on market $95,000 Active 90 DOM
  5. 2026-06-15
    days on market $95,000 Active 89 DOM
  6. 2026-06-14
    days on market $95,000 Active 87 DOM
  7. 2026-06-12
    days on market $95,000 Active 86 DOM
  8. 2026-06-09
    days on market $95,000 Active 83 DOM
  9. 2026-06-08
    days on market $95,000 Active 82 DOM
  10. 2026-06-07
    days on market $95,000 Active 81 DOM
  11. 2026-06-05
    days on market $95,000 Active 78 DOM
  12. 2026-06-02
    days on market $95,000 Active 76 DOM
  13. 2026-06-01
    days on market $95,000 Active 75 DOM
  14. 2026-05-31
    days on market $95,000 Active 74 DOM
  15. 2026-05-30
    days on market $95,000 Active 73 DOM
  16. 2026-05-07
    price $95,000 70-char remark
    Show marketing remark (70 chars)

    2 bed, 1 bath 1910 Cottage style home, currently rented for $800/month

  17. 2026-03-18
    listed $110,000 Active 70-char remark
    Show marketing remark (70 chars)

    2 bed, 1 bath 1910 Cottage style home, currently rented for $800/month

  18. 2024-11-20
    price $350,000
  19. 2024-10-25
    listed $380,000 Active
  20. 2019-10-31
    soldstatus $43,000
  21. 2019-10-31
    soldstatus $43,000
  22. 2019-08-14
    listed $47,500
  23. 2017-01-10
    soldstatus $36,500

ⓘ 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
$1,154 · $96/mo
Projected year-2 tax
$1,323 · $110/mo
Expected delta
+$169/yr (+$14/mo · 14.6%)

ⓘ 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 ≥103°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$13,960
− Mortgage interest
−$5,321
− Property taxes
−$1,154
− Insurance
−$475
− Repairs & maintenance
−$1,117
− Management
−$1,117
− Depreciation
−$2,764
Taxable income
$2,013
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$483
After-tax cash flow
$2,938/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
Sioux City Community School District
NCES district ID
1926400
Math proficiency
54% ▼ -7.00%
Reading proficiency
57% ▼ -2.00%
Median HH income
$44,967
Composite
46.86/100
National rank
#2371
State rank
#264 of 289 in IA

Livability — Sioux City

Score
78/100
State rank
#138
US rank
#2544

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sioux City, IA
County
Woodbury County · 51,789 people
City population
51,789
Metro
Sioux City, IA-NE-SD
Population (ZIP)
23,197
Household income
$75,362
Rent vs Own
35.5% rent · 64.5% own
Severe rent burden
600.0

Population outlook (Woodbury County) Hauer SSP2

Today (2025)
103,226 people
By 2030
103,060 · -0.2%
By 2040
102,533 · -0.7%
By 2050
102,788 · -0.4%
By 2075
107,227 · +3.9%
By 2100
113,980 · +10.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (64%)
Race & ethnicity
White 64% Hispanic / Latino 20% Two or more races 14% Black 5% Asian 4% Native American 2%
Hispanic origin (detail)
Mexican 16%
Common ancestry
Portuguese 4% Iranian 2% Romanian 2%
Foreign-born
12% · Canada, Vietnam, United Kingdom
Languages at home
80% English-only · Spanish 13% Other Asian/Pacific 2% Vietnamese 2%

Political lean MEDSL · Woodbury

2024 margin
Strong R (+23.0) · D 37.8% · R 60.9% · Other 1.3%
2008→2024 swing
-22.5pp toward R · 2008: -0.5pp · 2024: -23.0pp
All cycles
2024: R+23.0 2020: R+15.5 2016: R+19.9 2012: R+0.2 2008: R+0.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -114.54%
Current HPI
218.5989
Rent YoY
Metro
Sioux City, IA-NE-SD
State GDP YoY
▲ 2.48%
F500 in state
4

Industry mix (Fortune 500 HQ in IA)

Industry F500 HQs Revenue

Price history

+160.3% since first listed
8 events — show timeline
  • 2026-05-07 Price Changed $95,000 NWIA
  • 2026-03-18 Listed $110,000 NWIA
  • 2024-11-20 Price Changed $350,000 NWIA
  • 2024-10-25 Listed $380,000 NWIA
  • 2019-10-31 Sold (Public Records) $43,000 Public Records
  • 2019-10-31 Sold (MLS) $43,000 NWIA
  • 2019-08-14 Listed $47,500 NWIA
  • 2017-01-10 Sold (Public Records) $36,500 Public Records

Property tax history

+10.1%/yr

Latest (2025): $1,154 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…