CashFlowRE
Sign in Sign up
925 Elm St
B+ Composite 77.77
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
  • Appreciation +6.8/10.0
  • Schools +5.2/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$55,000

925 Elm St · Correctionville, IA 51016
2 bd · 1.0 ba · 1,408 sqft · SingleFamily public records · 6 Days on market
Built 1895 9,000 sqft lot $39/sqft · 57% below area

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

Listing remarks

Opportunity is knocking! This 2-bedroom, 1-bath home offers approximately 1,400 sq ft of potential and is ready for your vision. Featuring a 2-car garage and a functional layout, this property is perfect for investors, flippers, or buyers looking to build equity with some updates. Whether you’re looking to renovate and resell, add to your rental portfolio, or create your own space from the ground up, this one checks the boxes. Solid footprint, strong potential, and priced with improvements in mind. Being sold as-is.

Key facts

  • 9,000 sq ft lot
  • 2 garage spots
  • Built 1895

Property features AI

Exterior

  • Parking: Attached concrete garage with 2 parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-family residential property
  • Construction: Vinyl siding construction; Shingle roof
  • Exterior features: Shingle roof; Vinyl siding; 0.21-acre lot

Interior

  • Bathrooms: 1 full bathroom
  • Interior features: Central air conditioning; Electric and natural gas heating with forced air

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 $452 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $55k).

Location & tenants

  • Location reads 66/100 on livability (#528 in IA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D+, health & safety D, amenities F.
  • River Valley Community School District (rural): math 60% / reading 63% proficiency, ranked #238 of 289 in IA (top 82%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: River Valley Elementary (math 62% / reading 52%, grade C+, #436 of 616 statewide, top 74%, 174 students, 60% FRL); River Valley Junior- Senior High School (math 62% / reading 67%, grade B-, #211 of 336 statewide, top 70%, 168 students, 54% FRL) — zoned schools average 57% FRL vs 34% district-wide (24 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 15 active listings in the ZIP; 170 units permitted in Woodbury County in 2024 (90 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($380 loan paydown + $2k appreciation (3.6% local appreciation)).
  • At projected returns (3.6% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1895 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $55,000

Questions for the listing agent

  1. Built in 1895 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.98%
Cap rate
16.15%
Cash-on-cash
35.21%
DSCR
2.57
GRM
4.2

CMA / ARV

ARV (median comp)
$128,501
List price
$55,000
Delta
-57.20%
Verdict
UNDERPRICED
Comps
17 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
925 Elm St 0.00mi 2/1.0 1,408 (0%) 1mo $56,000 $40 100
306 Haven Ave 0.16mi 2/1.0 1,288 (-8%) 17mo $136,000 $106 64
4161 150th St 0.72mi 3/2.5 (+1) 1,494 (+6%) 24mo $445,000 $298 26

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

3.61% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
41.8%
Equity multiple
3.42×
Total profit
$37,220
Equity at exit
$26,628
10-year hold
IRR
41.1%
Equity multiple
6.85×
Total profit
$90,077
Equity at exit
$42,577

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 51016

Home prices YoY
1.7%
Active inventory
15
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$1,092 medium interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$99 /mo · $1,190/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$229
Net cashflow
$452

Break-even live

Break-even rent $520
Max offer price $55,000
Occupancy floor 54%

Sensitivity live

Price -10% $483 -5% $467 +0% $452 +5% $436 +10% $421
Rent -10% $366 -5% $409 +0% $452 +5% $495 +10% $538
Rate -1.0pp $480 -0.5pp $466 base $452 +0.5pp $438 +1.0pp $423

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.

Listing history 2 events

  1. 2026-05-11
    status Pending 527-char remark
  2. 2026-05-05
    listed $55,000 Active 527-char remark

ⓘ 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
$1,190 · $99/mo
Projected year-2 tax
$1,190 · $99/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥102°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$13,099
− Mortgage interest
−$3,081
− Property taxes
−$1,190
− Insurance
−$275
− Repairs & maintenance
−$1,048
− Management
−$1,048
− Depreciation
−$1,600
Taxable income
$4,857
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,166
After-tax cash flow
$4,256/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
River Valley Community School District
NCES district ID
1910340
Math proficiency
60% ▼ -5.00%
Reading proficiency
63% ▼ -2.00%
Median HH income
$43,677
Composite
51.71/100
National rank
#1686
State rank
#238 of 289 in IA

Livability — Correctionville

Score
66/100
State rank
#528
US rank
#11786

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Correctionville, IA
Population (ZIP)
1,095

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 (83%)
Race & ethnicity
White 83% Two or more races 16% Hispanic / Latino 15%
Hispanic origin (detail)
Mexican 14%
Common ancestry
Romanian 3% Lithuanian 2% Portuguese 1%
Foreign-born
3% · Canada
Languages at home
84% English-only · Spanish 14% German/W. Germanic 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
▲ 3.61%
Current HPI
215.7251
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

+1.8% since first listed
3 events — show timeline
  • 2026-06-05 Sold (MLS) $56,000 NWIA
  • 2026-05-11 Pending NWIA
  • 2026-05-05 Listed $55,000 NWIA

Property tax history

+4.9%/yr

Latest (2025): $1,190 · +4.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…