CashFlowRE
Sign in Sign up
914 Driftwood St
D+ Composite 48.23
Why this score? — see what drove the D+ 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 +13.5/30.0
  • Appreciation +6.8/10.0
  • ARV discount +6.5/15.0
  • Schools +5.2/10.0
  • DSCR +4.1/10.0
  • 1% rule +3.8/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$125,000

914 Driftwood St · Correctionville, IA 51016
2 bd · 1.0 ba · 1,349 sqft · SingleFamily public records · 52 Days on market
Built 1900 9,450 sqft lot $93/sqft · at area comps Est $122k · at est.

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

Listing remarks

Small Town Living at Its Finest! Welcome to 914 Driftwood St — a charming single-family bungalow nestled in the heart of Correctionville, IA. Offering 1,349 sq ft of living space on a generous 9,450 sq ft lot, this 2-bedroom, 1-bathroom home perfectly captures the warmth and simplicity of small-town life — ideal for anyone craving a slower pace without sacrificing comfort. Inside, you'll find a functional bungalow layout with recently updated windows throughout the main living areas, bringing in abundant natural light and improved energy efficiency. The unfinished basement offers endless potential — whether you need extra storage, a workshop, or dream of creating additiona

Key facts

  • Off street parking
  • Unfinished basement
  • Large backyard

Tags

RECENTLY UPDATED WINDOWSUNFINISHED BASEMENTLARGE BACKYARD2 CAR GARAGEOFF STREET PARKING

Property features AI

Finance

  • Other: Lot size approximately 0.22 acres
  • Financial info: Financial details not provided
  • HOA & community: HOA information not provided

Exterior

  • Parking: Detached oversized concrete garage with 2 spaces; Garage door opener
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer
  • Home design: Residential single-family property
  • Construction: Vinyl siding; Shingle roof; Basement: full, unfinished
  • Exterior features: Front porch; In-ground pool; Level lot with a few trees

Interior

  • Kitchen: Kitchen appliances not specifically listed
  • Bedrooms: Bedrooms information not provided
  • Flooring: Flooring information not provided
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Heating available via propane and natural gas; Wood heating option; Window air conditioning units
  • Interior features: Built-in features; Water softener
  • Laundry & utility: Main-level laundry; Full unfinished basement (utility/storage space)

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 $125k.

Deal economics

  • At list price, monthly cash flow is $5 ($66/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $110k (11.6% below list).
  • Recommended offer: $110k (11.6% below list) — sets the bar for 1% rule.

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 $5k of equity ($864 loan paydown + $5k appreciation (3.6% local appreciation)).
  • At projected returns (3.6% appreciation + 3.0% rent growth), your $35k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 52 days — a 3% lower offer ($121k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $49k; list at $125k implies a 155% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $110,454 (11.6% below list)

Questions for the listing agent

  1. It's been on market 52 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.88%
Cap rate
6.35%
Cash-on-cash
0.19%
DSCR
1.01
GRM
9.4

CMA / ARV

ARV (median comp)
$122,281
List price
$125,000
Delta
2.22%
Verdict
FAIR
Comps
14 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
925 Elm St 0.04mi 2/1.0 1,408 (+4%) 1mo $56,000 $40 90
306 Haven Ave 0.12mi 2/1.0 1,288 (-4%) 17mo $136,000 $106 72
617 Birch St 0.29mi 2/1.0 1,184 (-12%) 0mo $160,000 $135 66
4161 150th St 0.73mi 3/2.5 (+1) 1,494 (+11%) 24mo $445,000 $298 17

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
9.4%
Equity multiple
1.56×
Total profit
$19,480
Equity at exit
$60,517
10-year hold
IRR
11.5%
Equity multiple
2.83×
Total profit
$64,009
Equity at exit
$96,765

Cash invested: $35,000 (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
9.4×

Monthly cashflow live

Estimated rent
$1,105 medium interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$160 /mo · $1,914/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$232
Net cashflow
$5

Break-even live

Break-even rent $1,098
Max offer price $125,000
Occupancy floor 94%

Sensitivity live

Price -10% $76 -5% $41 +0% $5 +5% $-30 +10% $-65
Rent -10% $-82 -5% $-38 +0% $5 +5% $49 +10% $93
Rate -1.0pp $68 -0.5pp $37 base $5 +0.5pp $-27 +1.0pp $-60

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
$31,250
Closing costs
$3,750
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 20 events

  1. 2026-06-21
    days on market $125,000 Active 52 DOM
  2. 2026-06-21
    days on market $125,000 Active 51 DOM
  3. 2026-06-18
    days on market $125,000 Active 49 DOM
  4. 2026-06-17
    price $125,000 Active 48 DOM
  5. 2026-06-17
    days on market $130,000 Active 48 DOM
  6. 2026-06-16
    days on market $130,000 Active 47 DOM
  7. 2026-06-15
    days on market $130,000 Active 46 DOM
  8. 2026-06-13
    days on market $130,000 Active 44 DOM
  9. 2026-06-12
    days on market $130,000 Active 43 DOM
  10. 2026-06-09
    days on market $130,000 Active 40 DOM
  11. 2026-06-08
    days on market $130,000 Active 39 DOM
  12. 2026-06-07
    days on market $130,000 Active 38 DOM
  13. 2026-06-05
    days on market $130,000 Active 36 DOM
  14. 2026-06-04
    days on market $130,000 Active 34 DOM
  15. 2026-06-02
    days on market $130,000 Active 33 DOM
  16. 2026-06-01
    days on market $130,000 Active 32 DOM
  17. 2026-05-31
    days on market $130,000 Active 31 DOM
  18. 2026-05-31
    days on market $130,000 Active 30 DOM
  19. 2026-04-30
    listed $130,000 Active 1134-char remark
  20. 2022-10-27
    soldstatus $49,000

ⓘ 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
$1,914 · $160/mo
Projected year-2 tax
$1,938 · $162/mo
Expected delta
+$24/yr (+$2/mo · 1.3%)

ⓘ 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 ≥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
$13,254
− Mortgage interest
−$7,002
− Property taxes
−$1,914
− Insurance
−$625
− Repairs & maintenance
−$1,060
− Management
−$1,060
− Depreciation
−$3,636
Taxable loss
−$2,044
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$490
After-tax cash flow
$556/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

+155.1% since first listed
3 events — show timeline
  • 2026-06-17 Price Changed $125,000 NWIA
  • 2026-04-30 Listed $130,000 NWIA
  • 2022-10-27 Sold (Public Records) $49,000 Public Records

Property tax history

+6.0%/yr

Latest (2025): $1,914 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…