CashFlowRE
Sign in Sign up
214 Knepper St
B Composite 70.94
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 +4.5/10.0
  • Livability +3.5/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$55,000

214 Knepper St · Council Bluffs, IA 51503
2 bd · 1.0 ba · 672 sqft · SingleFamily public records · 106 Days on market
Built 1920 4,420 sqft lot $82/sqft · 37% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great opportunity for an investor or experienced rehabber! This property is ready for someone who knows how to bring a project to completion. Significant exterior improvements have already been completed, including a new roof, new siding, new porch, new windows, and updated electrical wiring. The interior has been partially renovated and is ready for finishing touches. Property is being sold AS IS. Bring your vision and finish what has already been started!

Key facts

  • New siding
  • New porch
  • New roof

Tags

NEW ROOFNEW SIDINGNEW PORCHNEW WINDOWSUPDATED ELECTRICAL WIRINGPARTIALLY RENOVATED INTERIOR

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-bed/1.0-bath single-family listed at $55k.

Deal economics

  • At list price, monthly cash flow is $330 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($897 rent vs $55k).
  • Recommended offer: $50k (9.0% below list) — sets the bar for market timing.
  • Cap rate 13.5% vs local median 3.3% in Council Bluffs — 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 70/100 on livability (#368 in IA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B+; Watch: employment C-, amenities D, crime D-.
  • Council Bluffs Community School District (urban): math 52% / reading 55% proficiency, ranked #272 of 289 in IA (top 94%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+1.7%/yr); 194 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 679 units permitted in Pottawattamie County in 2024 (566 in 5+ unit buildings).
  • This rent is only 14% of the median local income ($79k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $380 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Pottawattamie County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 1.7% rent growth), your $15k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 106 days — a 9% lower offer ($50k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 29y ago; this cycle's ask has dropped $20k (27%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $50,050 (9.0% below list)

Questions for the listing agent

  1. It's been on market 106 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 1920 — 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 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?
  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
1.63%
Cap rate
13.49%
Cash-on-cash
25.70%
DSCR
2.14
GRM
5.1

CMA / ARV

ARV (median comp)
$162,633
List price
$55,000
Delta
-66.18%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
111 Union St 0.32mi 2/2.0 720 (+7%) 7mo $130,000 $181 63

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 · 1.67% rent growth · sell at horizon

5-year hold
IRR
17.8%
Equity multiple
1.71×
Total profit
$10,921
Equity at exit
$8,201
10-year hold
IRR
25.3%
Equity multiple
3.07×
Total profit
$31,875
Equity at exit
$4,755

Cash invested: $15,400 (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 51503

Rents YoY
1.7%
Active inventory
194
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$897 high interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$68 /mo · $813/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$188
Net cashflow
$330

Break-even live

Break-even rent $480
Max offer price $55,000
Occupancy floor 58%

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
$13,750
Closing costs
$1,650
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
119 S 1st St Unit 4 Council Bluffs, IA 1.0 1.0 650 $775 $1.19 2d 1 0.29mi
130 Nicholas St Unit 4 Council Bluffs, IA 1.0 1.0 495 $825 $1.67 43d 1 0.41mi
35 N 1st St #7 Council Bluffs, IA 1.0 1.0 544 $825 $1.52 3d 1 0.44mi
255 Oakland Ave Council Bluffs, IA 1.0 1.0 630 $695 $1.10 3d 1 0.63mi
120 N 6th St Council Bluffs, IA 2.0 1.0–2.0 848 $1,000 $1.18 1d 1 0.75mi
8 S 6th St Council Bluffs, IA 1.0–2.0 1.0–2.0 850 $1,500 $1.76 1d 4 0.76mi
733 Mynster St Unit 3 Council Bluffs, IA 1.0 1.0 515 $775 $1.50 19d 1 0.91mi
750 Creek Top Apt 1 Council Bluffs, IA 1.0 1.0 400 $795 $1.99 43d 1 0.92mi
750 Creek Top Unit 02 Council Bluffs, IA 1.0 1.0 400 $775 $1.94 14d 1 0.92mi
118 S 8th St Unit 05 Council Bluffs, IA 1.0 1.0 480 $775 $1.61 11d 1 0.96mi
1455 McPherson Ave Unit 16 Council Bluffs, IA 2.0 1.0 750 $895 $1.19 21d 1 0.98mi

Listing history 21 events

  1. 2026-06-18
    days on market $55,000 Active 106 DOM
  2. 2026-06-17
    days on market $55,000 Active 105 DOM
  3. 2026-06-16
    days on market $55,000 Active 104 DOM
  4. 2026-06-15
    days on market $55,000 Active 103 DOM
  5. 2026-06-13
    days on market $55,000 Active 101 DOM
  6. 2026-06-10
    days on market $55,000 Active 98 DOM
  7. 2026-06-09
    days on market $55,000 Active 97 DOM
  8. 2026-06-08
    days on market $55,000 Active 96 DOM
  9. 2026-06-07
    days on market $55,000 Active 95 DOM
  10. 2026-06-05
    days on market $55,000 Active 92 DOM
  11. 2026-06-03
    days on market $55,000 Active 91 DOM
  12. 2026-06-03
    days on market $55,000 Active 90 DOM
  13. 2026-06-01
    days on market $55,000 Active 89 DOM
  14. 2026-05-31
    days on market $55,000 Active 88 DOM
  15. 2026-04-13
    price $65,000 461-char remark
    Show marketing remark (461 chars)

    Great opportunity for an investor or experienced rehabber! This property is ready for someone who knows how to bring a project to completion. Significant exterior improvements have already been completed, including a new roof, new siding, new porch, new windows, and updated electrical wiring. The interior has been partially renovated and is ready for finishing touches. Property is being sold AS IS. Bring your vision and finish what has already been started!

  16. 2026-02-03
    listed $75,000 Active 461-char remark
    Show marketing remark (461 chars)

    Great opportunity for an investor or experienced rehabber! This property is ready for someone who knows how to bring a project to completion. Significant exterior improvements have already been completed, including a new roof, new siding, new porch, new windows, and updated electrical wiring. The interior has been partially renovated and is ready for finishing touches. Property is being sold AS IS. Bring your vision and finish what has already been started!

  17. 2025-06-12
    listed $85,000 Active
  18. 2004-07-07
    soldstatus $68,000
  19. 2004-03-18
    listed $67,000
  20. 1998-02-25
    soldstatus $36,000
  21. 1997-10-21
    listed $36,000

ⓘ 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
$813 · $68/mo
Projected year-2 tax
$838 · $70/mo
Expected delta
+$25/yr (+$2/mo · 3.1%)

ⓘ 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 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥105°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$10,768
− Mortgage interest
−$3,081
− Property taxes
−$813
− Insurance
−$275
− Repairs & maintenance
−$861
− Management
−$861
− Depreciation
−$1,600
Taxable income
$3,276
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$786
After-tax cash flow
$3,171/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
Council Bluffs Community School District
NCES district ID
1908220
Math proficiency
52% ▼ -9.00%
Reading proficiency
55% ▼ -1.00%
Median HH income
$45,259
Composite
45.23/100
National rank
#2665
State rank
#272 of 289 in IA

Livability — Council Bluffs

Score
70/100
State rank
#368
US rank
#7695

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Council Bluffs, IA
County
Pottawattamie County · 72,590 people
City population
72,590
Metro
Omaha-Council Bluffs, NE-IA
Population (ZIP)
37,972
Household income
$79,010
Rent vs Own
31.4% rent · 68.6% own
Severe rent burden
911.0

Population outlook (Pottawattamie County) Hauer SSP2

Today (2025)
93,683 people
By 2030
92,772 · -1.0%
By 2040
89,917 · -4.0%
By 2050
86,994 · -7.1%
By 2075
82,756 · -11.7%
By 2100
79,097 · -15.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Hispanic / Latino 5% Two or more races 4% Black 2%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Portuguese 3% Slovak 2% Romanian 2%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Pottawattamie

2024 margin
R (+20.0) · D 39.3% · R 59.3% · Other 1.4%
2008→2024 swing
-18.1pp toward R · 2008: -1.9pp · 2024: -20.0pp
All cycles
2024: R+20.0 2020: R+16.8 2016: R+21.6 2012: R+5.8 2008: R+1.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -174.54%
Current HPI
200.6226
Rent YoY
▲ 1.67%
Metro
Omaha-Council Bluffs, NE-IA
State GDP YoY
▲ 2.48%
F500 in state
4

Industry mix (Fortune 500 HQ in IA)

Industry F500 HQs Revenue

Price history

+80.6% since first listed
7 events — show timeline
  • 2026-04-13 Price Changed $65,000 SWIAR
  • 2026-02-03 Listed $75,000 SWIAR
  • 2025-06-12 Listed $85,000 SWIAR
  • 2004-07-07 Sold (MLS) $68,000 SWIAR
  • 2004-03-18 Listed $67,000 SWIAR
  • 1998-02-25 Sold (MLS) $36,000 SWIAR
  • 1997-10-21 Listed $36,000 SWIAR

Property tax history

-8.6%/yr

Latest (2025): $813 · -16.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…