CashFlowRE
Sign in Sign up
4001 Floyd Blvd Multi-family
B Composite 70.84
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.7/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$350,000

4001 Floyd Blvd · Sioux City, IA 51108
4 bd · 3.0 ba · 400 sqft · MultiFamily · 78 Days on market
Built 1910 Fair condition 6,098 sqft lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 1 unit. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

GREAT INVESTMENT OPPORTUNITY - Come check out this great commercial space on street level to host your business - office or retail, and benefit from the revenue of the 4 apartments on the second floor!!! The second floor has 2 studio apartments and 2 - 1 bedroom apartments! The owner as upgraded the apartments with NEW flooring, NEW paint and fixtures! Don't Miss this opportunity to invest!

Key facts

  • New flooring
  • New paint
  • 6,098 sq ft lot

Tags

NEW FLOORINGNEW PAINT

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 4-bed/3.0-bath multifamily listed at $350k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $5k ($61k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($9k rent vs $350k).
  • Recommended offer: $329k (6.0% below list) — sets the bar for market timing.
  • Cap rate 23.7% 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: 26 active listings in the ZIP; 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 $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $98k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 78 days — a 6% lower offer ($329k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $329,000 (6.0% below list)

Questions for the listing agent

  1. It's been on market 78 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
2.71%
Cap rate
23.72%
Cash-on-cash
62.22%
DSCR
3.77
GRM
3.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
61.2%
Equity multiple
3.73×
Total profit
$267,071
Equity at exit
$52,186
10-year hold
IRR
65.8%
Equity multiple
7.63×
Total profit
$649,884
Equity at exit
$30,262

Cash invested: $98,000 (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 51108

Home prices YoY
-10.9%
Active inventory
26
Price-to-rent
24.6×

Monthly cashflow live

Estimated rent
$9,494 medium interval (Pro) →
Mortgage (P&I)
$1,835
Tax est. 1.5%
$438 /mo · $5,250/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$1,994
Net cashflow
$5,081

Break-even live

Break-even rent $3,062
Max offer price $350,000
Occupancy floor 41%

Sensitivity live

Price -10% $5,323 -5% $5,202 +0% $5,081 +5% $4,961 +10% $4,840
Rent -10% $4,331 -5% $4,706 +0% $5,081 +5% $5,457 +10% $5,832
Rate -1.0pp $5,258 -0.5pp $5,171 base $5,081 +0.5pp $4,991 +1.0pp $4,899

8-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (8 units) $9,494

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
$87,500
Closing costs
$10,500
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 16 events

  1. 2026-06-19
    days on market $350,000 Active 78 DOM
  2. 2026-06-18
    days on market $350,000 Active 77 DOM
  3. 2026-06-17
    days on market $350,000 Active 76 DOM
  4. 2026-06-16
    days on market $350,000 Active 75 DOM
  5. 2026-06-15
    days on market $350,000 Active 74 DOM
  6. 2026-06-14
    days on market $350,000 Active 72 DOM
  7. 2026-06-12
    days on market $350,000 Active 71 DOM
  8. 2026-06-09
    days on market $350,000 Active 68 DOM
  9. 2026-06-08
    days on market $350,000 Active 67 DOM
  10. 2026-06-07
    days on market $350,000 Active 66 DOM
  11. 2026-06-05
    days on market $350,000 Active 63 DOM
  12. 2026-06-02
    days on market $350,000 Active 61 DOM
  13. 2026-06-01
    days on market $350,000 Active 60 DOM
  14. 2026-05-31
    days on market $350,000 Active 59 DOM
  15. 2026-05-30
    days on market $350,000 Active 58 DOM
  16. 2026-04-01
    listed $350,000 Active 394-char remark
    Show marketing remark (394 chars)

    GREAT INVESTMENT OPPORTUNITY - Come check out this great commercial space on street level to host your business - office or retail, and benefit from the revenue of the 4 apartments on the second floor!!! The second floor has 2 studio apartments and 2 - 1 bedroom apartments! The owner as upgraded the apartments with NEW flooring, NEW paint and fixtures! Don't Miss this opportunity to invest!

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$113,928
− Mortgage interest
−$19,605
− Property taxes
−$5,250
− Insurance
−$1,750
− Repairs & maintenance
−$9,114
− Management
−$9,114
− Depreciation
−$10,182
Taxable income
$58,912
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$14,139
After-tax cash flow
$46,839/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.

Condition & rehab AI · 1 photo

Fair 45/100 Moderate rehab

This multi-family property requires significant exterior and interior repairs and updates to improve its condition and value.

Repairs flagged

  • Major exterior paint — Peeling paint on brick
  • Major interior walls — No visible interior walls
  • Major HVAC/mechanicals — No visible HVAC/mechanicals

Value-add opportunities

  • Both paint exterior — Enhances curb appeal and property value
  • Both install flooring — Improves usability and appearance
  • Both install interior walls — Creates usable space and enhances property value
  • Both install HVAC/mechanicals — Improves comfort and energy efficiency

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior paint · Peeling paint on brick Major $15,000–50,000
interior walls · No visible interior walls Major $15,000–50,000
HVAC/mechanicals · No visible HVAC/mechanicals Major $15,000–50,000
Total estimated repair cost · 3 items $45,000–150,000

Value-add ROI direction

  • Both paint exterior — Enhances curb appeal and property value
  • Both install flooring — Improves usability and appearance
  • Both install interior walls — Creates usable space and enhances property value
  • Both install HVAC/mechanicals — Improves comfort and energy efficiency

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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
City population
51,789
Population (ZIP)
5,637

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
Predominantly White (80%)
Race & ethnicity
White 80% Hispanic / Latino 17% Two or more races 13% Asian 2%
Hispanic origin (detail)
Mexican 15%
Common ancestry
Romanian 7% Portuguese 4% Iranian 4%
Foreign-born
5% · Canada, Vietnam
Languages at home
95% English-only · Spanish 4% Chinese 1%

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
▼ -33.56%
Current HPI
273.2998
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

1 event — show timeline
  • 2026-04-01 Listed $350,000 NWIA

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…