CashFlowRE
Sign in Sign up
721 S 6th St
B- Composite 66.26
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 +28.3/30.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.2/10.0
  • 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

$115,000

721 S 6th St · Clinton, IA 52732
3 bd · 1.5 ba · 1,404 sqft · SingleFamily public records · 92 Days on market
Built 1927 4,445 sqft lot $82/sqft · 46% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautifully Remodeled 3-Bedroom Home with 2-Car Garage This stunning 3-bedroom home has been completely remodeled from top to bottom! Taken down to the studs, no detail was overlooked in this full renovation. Enjoy peace of mind with all-new insulation, electrical, and plumbing systems. The modern kitchen features updated cabinetry and brand-new appliances, while the refreshed bathroom offers stylish finishes. Additional upgrades include a new HVAC system, energy-efficient windows, new flooring throughout, updated siding, a new garage door, and all new interior and exterior doors. The home also features a large private deck, offering a peaceful outdoor retreat perfect for relaxing, dining, or entertaining. This move-in-ready home combines quality craftsmanship with modern comfort-truly a must-see! Schedule your private showing today!

Key facts

  • New plumbing
  • Full renovation
  • New electrical

Tags

FULL RENOVATIONNEW INSULATIONNEW ELECTRICALNEW PLUMBINGMODERN KITCHENUPDATED CABINETRY

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/1.5-bath single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $367 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Recommended offer: $105k (9.0% below list) — sets the bar for market timing.
  • Cap rate 10.1% 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; 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; 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 $795 of loan paydown is wiped out by about $3k 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 $32k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 92 days — a 9% lower offer ($105k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 21y ago; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $32k; list at $115k implies a 259% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $104,650 (9.0% below list)

Questions for the listing agent

  1. It's been on market 92 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 1927 — 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. 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?
  6. 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?
  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 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
10.13%
Cash-on-cash
13.70%
DSCR
1.61
GRM
6.8

CMA / ARV

ARV (median comp)
$75,183
List price
$115,000
Delta
52.96%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
765 9th Ave S 0.30mi 2/1.0 (-1) 1,353 (-4%) 6mo $102,500 $76 68
823 14th Ave S 0.60mi 3/2.0 1,456 (+4%) 3mo $100,000 $69 61
635 8th Ave S 0.11mi 2/1.0 (-1) 1,210 (-14%) 6mo $36,525 $30 60
545 3rd Ave S 0.35mi 2/1.0 (-1) 1,245 (-11%) 2mo $74,900 $60 56
1013 N 2nd St St 0.57mi 3/1.0 1,297 (-8%) 5mo $80,000 $62 54
756 13th Ave S 0.45mi 3/1.5 1,219 (-13%) 4mo $50,500 $41 54
414 N 3rd Ave Ave 0.74mi 3/1.5 1,527 (+9%) 4mo $85,000 $56 48
1125 8th Ave S 0.72mi 4/1.5 (+1) 1,527 (+9%) 1mo $20,000 $13 46
732 Argyle Ct 0.52mi 3/1.0 1,224 (-13%) 12mo $89,900 $73 43
935 10th Ave S 0.54mi 2/2.0 (-1) 1,233 (-12%) 10mo $99,900 $81 40
1615 Iowa Ave 0.73mi 2/1.0 (-1) 1,296 (-8%) 11mo $57,500 $44 37
1016 13th Ave S 0.71mi 2/2.0 (-1) 1,216 (-13%) 11mo $135,000 $111 28

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
3.8%
Equity multiple
1.15×
Total profit
$4,760
Equity at exit
$17,147
10-year hold
IRR
13.3%
Equity multiple
2.06×
Total profit
$34,241
Equity at exit
$9,943

Cash invested: $32,200 (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
6.8×

Monthly cashflow live

Estimated rent
$1,405 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$92 /mo · $1,100/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$295
Net cashflow
$367

Break-even live

Break-even rent $940
Max offer price $115,000
Occupancy floor 69%

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
$28,750
Closing costs
$3,450
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
1002 S 4th St Clinton, IA 3.0 2.5 1467 $1,750 $1.19 43d 1 0.35mi
1004 S 4th St Clinton, IA 3.0 2.5 1467 $1,700 $1.16 43d 1 0.35mi
1006 S 4th St Clinton, IA 3.0 2.5 1467 $1,700 $1.16 43d 1 0.36mi
1008 S 4th St Clinton, IA 3.0 2.5 1467 $1,750 $1.19 43d 1 0.36mi
516 2nd Ave S Unit 2 Clinton, IA 2.0 1.0 1082 $750 $0.69 43d 1 0.48mi

Listing history 25 events

  1. 2026-06-19
    days on market $115,000 Active 92 DOM
  2. 2026-06-18
    days on market $115,000 Active 91 DOM
  3. 2026-06-17
    days on market $115,000 Active 90 DOM
  4. 2026-06-16
    days on market $115,000 Active 89 DOM
  5. 2026-06-15
    days on market $115,000 Active 88 DOM
  6. 2026-06-14
    days on market $115,000 Active 86 DOM
  7. 2026-06-12
    days on market $115,000 Active 85 DOM
  8. 2026-06-09
    days on market $115,000 Active 82 DOM
  9. 2026-06-08
    days on market $115,000 Active 81 DOM
  10. 2026-06-07
    days on market $115,000 Active 80 DOM
  11. 2026-06-07
    days on market $115,000 Active 79 DOM
  12. 2026-06-03
    days on market $115,000 Active 76 DOM
  13. 2026-06-02
    days on market $115,000 Active 75 DOM
  14. 2026-06-01
    days on market $115,000 Active 74 DOM
  15. 2026-05-31
    days on market $115,000 Active 73 DOM
  16. 2026-05-30
    days on market $115,000 Active 72 DOM
  17. 2026-04-23
    price $120,000 846-char remark
    Show marketing remark (846 chars)

    Beautifully Remodeled 3-Bedroom Home with 2-Car Garage This stunning 3-bedroom home has been completely remodeled from top to bottom! Taken down to the studs, no detail was overlooked in this full renovation. Enjoy peace of mind with all-new insulation, electrical, and plumbing systems. The modern kitchen features updated cabinetry and brand-new appliances, while the refreshed bathroom offers stylish finishes. Additional upgrades include a new HVAC system, energy-efficient windows, new flooring throughout, updated siding, a new garage door, and all new interior and exterior doors. The home also features a large private deck, offering a peaceful outdoor retreat perfect for relaxing, dining, or entertaining. This move-in-ready home combines quality craftsmanship with modern comfort-truly a must-see! Schedule your private showing today!

  18. 2026-03-19
    listed $125,000 Active 846-char remark
    Show marketing remark (846 chars)

    Beautifully Remodeled 3-Bedroom Home with 2-Car Garage This stunning 3-bedroom home has been completely remodeled from top to bottom! Taken down to the studs, no detail was overlooked in this full renovation. Enjoy peace of mind with all-new insulation, electrical, and plumbing systems. The modern kitchen features updated cabinetry and brand-new appliances, while the refreshed bathroom offers stylish finishes. Additional upgrades include a new HVAC system, energy-efficient windows, new flooring throughout, updated siding, a new garage door, and all new interior and exterior doors. The home also features a large private deck, offering a peaceful outdoor retreat perfect for relaxing, dining, or entertaining. This move-in-ready home combines quality craftsmanship with modern comfort-truly a must-see! Schedule your private showing today!

  19. 2021-08-06
    historical
  20. 2008-04-24
    soldstatus $32,000
  21. 2008-04-24
    soldstatus $32,000
  22. 2008-02-21
    listed $33,900
  23. 2008-02-21
    listed $33,900
  24. 2006-01-26
    soldstatus $53,500
  25. 2005-10-18
    listed $59,900

ⓘ 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
$1,100 · $92/mo
Projected year-2 tax
$1,453 · $121/mo
Expected delta
+$353/yr (+$29/mo · 32.1%)

ⓘ 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
$16,863
− Mortgage interest
−$6,442
− Property taxes
−$1,100
− Insurance
−$575
− Repairs & maintenance
−$1,349
− Management
−$1,349
− Depreciation
−$3,345
Taxable income
$2,703
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$649
After-tax cash flow
$3,761/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

+100.3% since first listed
9 events — show timeline
  • 2026-04-23 Price Changed $120,000 MRED as Distributed by MLS Grid
  • 2026-03-19 Listed $125,000 MRED as Distributed by MLS Grid
  • 2021-08-06 Listing Removed RMLSA as Distributed by MLS Grid
  • 2008-04-24 Sold (MLS) $32,000 MRED as Distributed by MLS Grid
  • 2008-04-24 Sold (MLS) $32,000 RMLSA as Distributed by MLS Grid
  • 2008-02-21 Listed $33,900 MRED as Distributed by MLS Grid
  • 2008-02-21 Listed $33,900 RMLSA as Distributed by MLS Grid
  • 2006-01-26 Sold (MLS) $53,500 RMLSA as Distributed by MLS Grid
  • 2005-10-18 Listed $59,900 RMLSA as Distributed by MLS Grid

Property tax history

+13.4%/yr

Latest (2025): $1,100 · +168.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…