CashFlowRE
Sign in Sign up
347 W 17th St Duplex
A- Composite 81.31
Why this score? — see what drove the A- 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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$112,500

347 W 17th St · Dubuque, IA 52001
4 bd · 3.0 ba · 2,030 sqft · MultiFamily public records · 68 Days on market
Built 1890 4,370 sqft lot Est $154k · 27% under ↓ 22% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Check out this newly updated and spacious remodeled/fully rented all brick duplex. Each unit boasts 2 Bedrooms, 1 bath, newer paint, flooring and several other cosmetic upgrades. In addition to all the rooms being very large, each unit comes with its own allotted off-street parking space in back with a very flat and large yard. Also, the upstairs unit has the ability to have another finished 3rd story apartment. The possibilities and cash-flow are endless with this awesome duplex~! Call today for a showing!

Key facts

  • 4,370 sq ft lot
  • Built 1890
  • Listed 68 days

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 × 2-bed/1.0-bath units multifamily listed at $112k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive. Per door: $516/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $112k).
  • Recommended offer: $106k (6.0% below list) — sets the bar for market timing.
  • Cap rate 17.3% 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.
  • Market conditions: Rents rising fast (+5.6%/yr); 225 active listings in the ZIP; 4 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).
  • This rent runs 44% of the median local income ($62k/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 $778 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 $32k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 68 days — a 6% lower offer ($106k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 6y ago; this cycle's ask has dropped $12k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $88k; 29% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $105,750 (6.0% below list)

Questions for the listing agent

  1. It's been on market 68 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1890 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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
2.00%
Cap rate
17.31%
Cash-on-cash
39.34%
DSCR
2.75
GRM
4.2

CMA / ARV

ARV (on-the-fly)
$154,280
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
347 W 17th St 0.00mi 4/2.0 2,030 (0%) 0mo $105,500 $52 96
345 W 17th St 0.00mi 4/2.0 2,030 (0%) 0mo $105,500 $52 95
609-617 Arlington St 0.31mi 4/2.0 1,862 (-8%) 7mo $210,000 $113 62
853 W Locust St 0.54mi 4/2.0 1,904 (-6%) 4mo $213,000 $112 57
2164 Jackson St 0.44mi 5/2.0 (+1) 2,158 (+6%) 4mo $155,000 $72 57
623-627 Arlington St 0.32mi 4/2.0 1,792 (-12%) 7mo $190,000 $106 56
1636 Jackson St 0.31mi 5/2.0 (+1) 2,156 (+6%) 16mo $160,000 $74 52
646-652 W 11th St 0.47mi 5/2.0 (+1) 1,952 (-4%) 14mo $170,000 $87 51
535 W 17th St 0.19mi 4/2.0 2,308 (+14%) 19mo $175,000 $76 48
821 W 8th St 0.69mi 4/2.0 1,944 (-4%) 16mo $140,000 $72 44
1627 Central Ave 0.19mi 3/2.0 (-1) 1,750 (-14%) 21mo $95,000 $54 42
2138 White St 0.38mi 5/2.0 (+1) 2,304 (+14%) 15mo $184,000 $80 38

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
38.5%
Equity multiple
2.70×
Total profit
$53,653
Equity at exit
$16,774
10-year hold
IRR
46.2%
Equity multiple
6.01×
Total profit
$157,886
Equity at exit
$9,727

Cash invested: $31,500 (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
8.3×

Monthly cashflow live

Estimated rent
$2,247 high interval (Pro) →
Mortgage (P&I)
$590
Tax from tax record
$106 /mo · $1,268/yr
Insurance
$47
HOA
$0
Vacancy / Maint / Mgmt
$472
Net cashflow
$1,033

Break-even live

Break-even rent $940
Max offer price $112,500
Occupancy floor 49%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,247

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
$28,125
Closing costs
$3,375
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1199 Central Ave Unit 302 Dubuque, IA 4.0 3.0 2339 $2,850 $1.22 44d 1 0.39mi
597 Jefferson St Rm 3 Dubuque, IA 5.0 2.0 1800 $550 $0.31 44d 1 0.48mi
703 Caledonia Pl Dubuque, IA 3.0 1.0 1400 $1,400 $1.00 44d 1 0.70mi
500 Hill St Unit 2 Dubuque, IA 3.0 1.0 1900 $1,910 $1.01 44d 1 0.81mi

Listing history 7 events

  1. 2026-04-27
    status Pending
  2. 2026-04-23
    price $112,500
  3. 2026-02-17
    listed $125,000 Active
  4. 2021-03-10
    soldstatus $87,500
  5. 2021-02-26
    soldstatus $87,500 512-char remark
    Show marketing remark (512 chars)

    Check out this newly updated and spacious remodeled/fully rented all brick duplex. Each unit boasts 2 Bedrooms, 1 bath, newer paint, flooring and several other cosmetic upgrades. In addition to all the rooms being very large, each unit comes with its own allotted off-street parking space in back with a very flat and large yard. Also, the upstairs unit has the ability to have another finished 3rd story apartment. The possibilities and cash-flow are endless with this awesome duplex~! Call today for a showing!

  6. 2020-11-03
    listed $94,900 512-char remark
    Show marketing remark (512 chars)

    Check out this newly updated and spacious remodeled/fully rented all brick duplex. Each unit boasts 2 Bedrooms, 1 bath, newer paint, flooring and several other cosmetic upgrades. In addition to all the rooms being very large, each unit comes with its own allotted off-street parking space in back with a very flat and large yard. Also, the upstairs unit has the ability to have another finished 3rd story apartment. The possibilities and cash-flow are endless with this awesome duplex~! Call today for a showing!

  7. 2016-09-01
    soldstatus $145,000

ⓘ 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
$1,268 · $106/mo
Projected year-2 tax
$1,517 · $126/mo
Expected delta
+$249/yr (+$21/mo · 19.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 21% 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
$26,964
− Mortgage interest
−$6,302
− Property taxes
−$1,268
− Insurance
−$562
− Repairs & maintenance
−$2,157
− Management
−$2,157
− Depreciation
−$3,273
Taxable income
$11,245
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,699
After-tax cash flow
$9,693/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

-22.4% since first listed
7 events — show timeline
  • 2026-04-27 Pending ECIMLS
  • 2026-04-23 Price Changed $112,500 ECIMLS
  • 2026-02-17 Listed $125,000 ECIMLS
  • 2021-03-10 Sold (Public Records) $87,500 Public Records
  • 2021-02-26 Sold (MLS) $87,500 ECIMLS
  • 2020-11-03 Listed $94,900 ECIMLS
  • 2016-09-01 Sold (Public Records) $145,000 Public Records

Property tax history

+6.0%/yr

Latest (2025): $1,268 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…