Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$239,000

For Sale - Active
1215 Calvin St, Davenport, IA 52804
3 Beds
2 Baths
1,488 Square Feet
0.00 Acres Lot
Built in 1974
For Sale - Active
Units n/a
Checked: 17 hours ago
Updated: Oct 02, 2025 at 10:21AM

Investment Summary


Monthly Cash Flow
-$218
Cap Rate
4.6%
Cash-on-Cash Return
-4.8%
Debt Coverage Ratio
0.81
Internal Rate of Return (5 years)
-0.6%

Property Description


0.00 Acres Lot
Built in 1974
For Sale - Active
Units n/a

Beautifully Updated 3-Bed, 2-Bath Davenport Home with Private Backyard Oasis! Welcome to this well-maintained and move-in ready gem in Davenport—perfectly located near schools, shopping, and conveniences. This 3-bedroom, 2-bath home is packed with updates and offers incredible value! Step into a freshly painted interior with updated electrical throughout, giving peace of mind and a modern touch. Major updates include a new roof (2024) and a new pool liner (2024)—just in time for summer! The true showstopper? Your own private backyard retreat featuring a gorgeous in-ground pool, fully fenced for privacy. Enjoy extended swim season bliss- thanks to the heated pool warmer, you can keep the pool open and comfortably warm through October! Whether you’re entertaining or relaxing, this outdoor space is a dream come true. Don’t miss this rare opportunity to own a home that combines location, updates, and an unbeatable backyard. Schedule your showing today—this one won’t last long!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached
  • Details: Attached, Parking Pad
  • Garage Spaces: 1
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Partial): 1
  • # of Baths (Total): 2.0

Interior Features

  • # of Stories: 1
  • Basement: Yes
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Siding (Alum/Vinyl)
  • Foundation: Block
  • Roof Material: Shingle
  • Pool: Yes

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: S2921C02
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Split Level
  • Year Built: 1974

Tax Information

  • Annual Tax: $3,114

Utilities

  • Water & Sewer: Public
  • Heating: Natural Gas, Forced Air
  • Cooling: Central Air

Location

  • County: Scott

Listing Details


Listed by:
Rachel Allen
KW 1Advantage
(563) 345-6520

Source:
RMLS Alliance
MLS#: QC4265325
RMLS Alliance

Investment Summary


Monthly Cash Flow
-$218
Cap Rate
4.6%
Cash-on-Cash Return
-4.8%
Debt Coverage Ratio
0.81
Internal Rate of Return (5 years)
-0.6%

Purchase Details

Find an Agent

Purchase price:
$239,000
Amount financed:
-$191,200
Down payment:
$47,800
Closing costs:
$7,170
Rehab costs:
$0
Initial cash invested:
$54,970
Square feet:
1,488
Cost per square foot:
$161
Monthly rent per square foot:
$1.14

Financing Details

Find a Lender

Loan amount:
$191,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,131
Property tax:
$260
Insurance:
$119
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,510

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,700 $20,400
Vacancy loss: (6%)
6% -$102 -$1,224
Operating income:
$1,598 $19,176

Operating Expenses


% Rent Monthly Yearly
Property taxes: (15%)
15%-$260-$3,114
Insurance: (7%)
7%-$119-$1,428
Property management: (8%)
8%-$136-$1,632
Repairs & maintenance: (5%)
5%-$85-$1,020
Capital expenditures: (5%)
5%-$85-$1,020
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (40%)
40%-$685-$8,214

Cash Flow


Monthly Yearly
Net operating income:
$913 $10,956
Mortgage payments:
-$1,131 -$13,572
Cash flow:
-$218 -$2,616