CashFlowRE
Sign in Sign up
208 W Michigan St
D+ Composite 45.83
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 +11.9/30.0
  • ARV discount +7.5/15.0
  • Schools +5.9/10.0
  • Appreciation +5.0/10.0
  • Livability +4.0/5.0
  • DSCR +3.5/10.0
  • 1% rule +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0

$145,000

208 W Michigan St · Lenox, IA 50851
4 bd · 2.0 ba · 1,629 sqft · SingleFamily · 158 Days on market
Built 1900 Fair condition 10,362 sqft lot $89/sqft · 53% below area ↓ 9% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This 1900 farmhouse blends classic character with comfortable every day living. It features an open porch leading to an open floor plan. The home offers three bedrooms with two bathrooms. A fireplace serves as a cozy focal point in the living room. Original character compliments functionality, including a main floor laundry, making living convenient. At the rear of the house a deck extends the living space outdoors, the deck overlooks a large backyard with plenty of room for gardening or play.

Key facts

  • Open floor plan
  • Large backyard
  • Main floor laundry

Tags

OPEN PORCHOPEN FLOOR PLANFIREPLACEMAIN FLOOR LAUNDRYDECKLARGE BACKYARD

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 4-bed/2.0-bath single-family listed at $145k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $-38 ($-457/yr) — negative.
  • To cash-flow at today's rent, offer at most $139k (3.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $122k (15.8% below list).
  • Recommended offer: $122k (15.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 79/100 on livability (#127 in IA, #2,338 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Lenox Community School District (rural): math 72% / reading 68% proficiency, ranked #157 of 289 in IA (top 54%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: 4 active listings in the ZIP; 4 units permitted in Taylor County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($1k loan paydown + $4k appreciation (3.0% local appreciation)).
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $41k cash investment doubles in ~7 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 158 days — a 12% lower offer ($128k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y ago; this cycle's ask has dropped $30k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $122,020 (15.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 158 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  3. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  4. Built in 1900 — 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. 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?
  9. 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.
  10. 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.
  11. 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
0.84%
Cap rate
5.98%
Cash-on-cash
-1.13%
DSCR
0.95
GRM
9.9

CMA / ARV

ARV (median comp)
$309,267
List price
$145,000
Delta
-53.11%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
6.5%
Equity multiple
1.37×
Total profit
$15,059
Equity at exit
$65,198
10-year hold
IRR
9.3%
Equity multiple
2.41×
Total profit
$57,057
Equity at exit
$100,478

Cash invested: $40,600 (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 50851

Active inventory
4
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,220 medium interval (Pro) →
Mortgage (P&I)
$760
Tax est. 1.5%
$181 /mo · $2,175/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$256
Net cashflow
$-38

Break-even live

Break-even rent $1,268
Max offer price $139,486
Occupancy floor 98%

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
$36,250
Closing costs
$4,350
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 22 events

  1. 2026-06-18
    days on market $145,000 Active 158 DOM
  2. 2026-06-17
    days on market $145,000 Active 157 DOM
  3. 2026-06-16
    days on market $145,000 Active 156 DOM
  4. 2026-06-15
    days on market $145,000 Active 155 DOM
  5. 2026-06-13
    days on market $145,000 Active 153 DOM
  6. 2026-06-12
    days on market $145,000 Active 152 DOM
  7. 2026-06-09
    days on market $145,000 Active 149 DOM
  8. 2026-06-08
    days on market $145,000 Active 148 DOM
  9. 2026-06-07
    days on market $145,000 Active 147 DOM
  10. 2026-06-05
    days on market $145,000 Active 145 DOM
  11. 2026-06-04
    days on market $145,000 Active 143 DOM
  12. 2026-06-02
    days on market $145,000 Active 142 DOM
  13. 2026-06-01
    days on market $145,000 Active 141 DOM
  14. 2026-05-31
    days on market $145,000 Active 140 DOM
  15. 2026-05-31
    days on market $145,000 Active 139 DOM
  16. 2026-04-29
    price $145,000 498-char remark
    Show marketing remark (498 chars)

    This 1900 farmhouse blends classic character with comfortable every day living. It features an open porch leading to an open floor plan. The home offers three bedrooms with two bathrooms. A fireplace serves as a cozy focal point in the living room. Original character compliments functionality, including a main floor laundry, making living convenient. At the rear of the house a deck extends the living space outdoors, the deck overlooks a large backyard with plenty of room for gardening or play.

  17. 2026-04-19
    price $165,000 498-char remark
    Show marketing remark (498 chars)

    This 1900 farmhouse blends classic character with comfortable every day living. It features an open porch leading to an open floor plan. The home offers three bedrooms with two bathrooms. A fireplace serves as a cozy focal point in the living room. Original character compliments functionality, including a main floor laundry, making living convenient. At the rear of the house a deck extends the living space outdoors, the deck overlooks a large backyard with plenty of room for gardening or play.

  18. 2026-01-04
    listed $175,000 Active 498-char remark
    Show marketing remark (498 chars)

    This 1900 farmhouse blends classic character with comfortable every day living. It features an open porch leading to an open floor plan. The home offers three bedrooms with two bathrooms. A fireplace serves as a cozy focal point in the living room. Original character compliments functionality, including a main floor laundry, making living convenient. At the rear of the house a deck extends the living space outdoors, the deck overlooks a large backyard with plenty of room for gardening or play.

  19. 2024-03-04
    soldstatus $163,000 Closed 1234-char remark
    Show marketing remark (1234 chars)

    Take a look at this completely remodeled 3-4 bedroom home. The house has new kitchen with maple cabinets and granite counter top on the island. The center island houses the range and place to for 2 or 3 bar stools. New metal roof in 2021, new vinyl siding and trim. The home was completely taken down to studs, with all new electrical (200 amp panel) and plumbing. New water line from street to the house. New HVAC and all new dry wall, restored hard wood floors. Remodeled bath rooms; full bath on upper level has large soaker tub with tile surround and floors. Main floor bath has custom tile shower and tile floor. This cozy home has been opened up on the main floor for an open concept and also has main floor laundry. The living room has new electric fireplace to enjoy our cooler Iowa weather. LED lighting throughout. The property has storm cellar under the cement front porch. The house has energy efficient windows, sprayed with foam insulation and batting insulation in the attic for additional efficiency. Check out the restored fireplace in the back yard along with the new wood 12 x 16 wood deck. This property is receiving a tax abetment for being updated and remodeled. This is a must see property that won't last long.

  20. 2023-12-23
    status Pending 1234-char remark
    Show marketing remark (1234 chars)

    Take a look at this completely remodeled 3-4 bedroom home. The house has new kitchen with maple cabinets and granite counter top on the island. The center island houses the range and place to for 2 or 3 bar stools. New metal roof in 2021, new vinyl siding and trim. The home was completely taken down to studs, with all new electrical (200 amp panel) and plumbing. New water line from street to the house. New HVAC and all new dry wall, restored hard wood floors. Remodeled bath rooms; full bath on upper level has large soaker tub with tile surround and floors. Main floor bath has custom tile shower and tile floor. This cozy home has been opened up on the main floor for an open concept and also has main floor laundry. The living room has new electric fireplace to enjoy our cooler Iowa weather. LED lighting throughout. The property has storm cellar under the cement front porch. The house has energy efficient windows, sprayed with foam insulation and batting insulation in the attic for additional efficiency. Check out the restored fireplace in the back yard along with the new wood 12 x 16 wood deck. This property is receiving a tax abetment for being updated and remodeled. This is a must see property that won't last long.

  21. 2023-12-10
    price $168,000 1234-char remark
    Show marketing remark (1234 chars)

    Take a look at this completely remodeled 3-4 bedroom home. The house has new kitchen with maple cabinets and granite counter top on the island. The center island houses the range and place to for 2 or 3 bar stools. New metal roof in 2021, new vinyl siding and trim. The home was completely taken down to studs, with all new electrical (200 amp panel) and plumbing. New water line from street to the house. New HVAC and all new dry wall, restored hard wood floors. Remodeled bath rooms; full bath on upper level has large soaker tub with tile surround and floors. Main floor bath has custom tile shower and tile floor. This cozy home has been opened up on the main floor for an open concept and also has main floor laundry. The living room has new electric fireplace to enjoy our cooler Iowa weather. LED lighting throughout. The property has storm cellar under the cement front porch. The house has energy efficient windows, sprayed with foam insulation and batting insulation in the attic for additional efficiency. Check out the restored fireplace in the back yard along with the new wood 12 x 16 wood deck. This property is receiving a tax abetment for being updated and remodeled. This is a must see property that won't last long.

  22. 2023-12-08
    listed $160,000 Active 1234-char remark
    Show marketing remark (1234 chars)

    Take a look at this completely remodeled 3-4 bedroom home. The house has new kitchen with maple cabinets and granite counter top on the island. The center island houses the range and place to for 2 or 3 bar stools. New metal roof in 2021, new vinyl siding and trim. The home was completely taken down to studs, with all new electrical (200 amp panel) and plumbing. New water line from street to the house. New HVAC and all new dry wall, restored hard wood floors. Remodeled bath rooms; full bath on upper level has large soaker tub with tile surround and floors. Main floor bath has custom tile shower and tile floor. This cozy home has been opened up on the main floor for an open concept and also has main floor laundry. The living room has new electric fireplace to enjoy our cooler Iowa weather. LED lighting throughout. The property has storm cellar under the cement front porch. The house has energy efficient windows, sprayed with foam insulation and batting insulation in the attic for additional efficiency. Check out the restored fireplace in the back yard along with the new wood 12 x 16 wood deck. This property is receiving a tax abetment for being updated and remodeled. This is a must see property that won't last long.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥104°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
$14,642
− Mortgage interest
−$8,122
− Property taxes
−$2,175
− Insurance
−$725
− Repairs & maintenance
−$1,171
− Management
−$1,171
− Depreciation
−$4,218
Taxable loss
−$2,941
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$706
After-tax cash flow
$249/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

The home is in fair condition with moderate rehab needed, including a new deck and landscaping. Updates to the exterior and interior can significantly increase its value.

Repairs flagged

  • Major Deck — Worn and needs replacement.
  • Major Landscaping — Needs trimming and planting.

Value-add opportunities

  • Resale Paint exterior — Enhances curb appeal.
  • Both Replace deck — Improves both resale and rental value.
  • Both Landscaping — Enhances curb appeal and rental value.
  • Both New flooring — Improves both resale and rental value.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Deck · Worn and needs replacement. Major $15,000–50,000
Landscaping · Needs trimming and planting. Major $15,000–50,000
Total estimated repair cost · 2 items $30,000–100,000

Value-add ROI direction

  • Resale Paint exterior — Enhances curb appeal.
  • Both Replace deck — Improves both resale and rental value.
  • Both Landscaping — Enhances curb appeal and rental value.
  • Both New flooring — Improves both resale and rental value.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Lenox Community School District
NCES district ID
1916620
Math proficiency
72% ▼ -5.00%
Reading proficiency
68% ▼ -2.00%
Median HH income
$40,932
Composite
58.52/100
National rank
#995
State rank
#157 of 289 in IA

Livability — Lenox

Score
79/100
State rank
#127
US rank
#2338

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lenox, IA
Population (ZIP)
2,145

Population outlook (Taylor County) Hauer SSP2

Today (2025)
6,143 people
By 2030
6,100 · -0.7%
By 2040
6,080 · -1.0%
By 2050
6,146 · +0.0%
By 2075
6,596 · +7.4%
By 2100
6,954 · +13.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (78%)
Race & ethnicity
White 78% Hispanic / Latino 18% Two or more races 8%
Hispanic origin (detail)
Mexican 15%
Common ancestry
Slovak 3% Iranian 2% Italian 1%
Foreign-born
8% · Canada
Languages at home
86% English-only · Spanish 14% German/W. Germanic 1%

Political lean MEDSL · Taylor

2024 margin
Solid R (+55.7) · D 21.6% · R 77.4% · Other 1.0%
2008→2024 swing
-47.1pp toward R · 2008: -8.6pp · 2024: -55.7pp
All cycles
2024: R+55.7 2020: R+52.9 2016: R+45.1 2012: R+14.1 2008: R+8.6

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

-9.4% since first listed
7 events — show timeline
  • 2026-04-29 Price Changed $145,000 DMMLS
  • 2026-04-19 Price Changed $165,000 DMMLS
  • 2026-01-04 Listed $175,000 DMMLS
  • 2024-03-04 Sold (MLS) $163,000 IAR
  • 2023-12-23 Pending IAR
  • 2023-12-10 Price Changed $168,000 IAR
  • 2023-12-08 Listed $160,000 IAR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…