CashFlowRE
Sign in Sign up
506 E Temple St
C- Composite 54.7
Why this score? — see what drove the C- 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).

  • ARV discount +15.0/15.0
  • Cash flow +11.8/30.0
  • Schools +5.9/10.0
  • Appreciation +5.0/10.0
  • Livability +4.0/5.0
  • Condition / age +3.8/5.0
  • DSCR +3.5/10.0
  • 1% rule +3.4/10.0
  • Rent growth +2.5/5.0

$145,000

506 E Temple St · Lenox, IA 50851
4 bd · 2.0 ba · 1,509 sqft · SingleFamily · 132 Days on market
Built 1920 Good condition 10,019 sqft lot $96/sqft · 28% below area Est $201k · 28% under ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This charming four-bedroom, two-bathroom home offers 1,509 square feet of comfortable living space that perfectly blends classic character with modern updates. Step inside to discover beautiful original hardwood floors and woodwork throughout, complemented by a stunning staircase and elegant leaded glass windows that add timeless appeal. The updated kitchen provides a fresh, functional space for daily cooking and entertaining, while the renovated bathrooms offer modern comfort. Four bedrooms provide plenty of flexibility for family life, guests, or a home office setup. Outside, you'll find a covered front porch perfect for morning coffee or evening relaxation, plus a large back deck that's ideal for outdoor gatherings. The single car attached garage adds convenience and storage options. Located just down the street from Lenox City Park, outdoor recreation is practically at your doorstep. The home's classic features, like original hardwood and period details, create warmth and character while thoughtful updates ensure modern comfort. This property offers the perfect opportunity to enjoy small-town living with both charm and functionality in every corner. Give us a call today for additional information or to take a look! Price Reduced!

Key facts

  • Covered front porch
  • Renovated bathrooms
  • Leaded glass windows

Tags

ORIGINAL HARDWOOD FLOORSSTUNNING STAIRCASELEADED GLASS WINDOWSUPDATED KITCHENRENOVATED BATHROOMSCOVERED FRONT PORCH

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 good.

Deal economics

  • At list price, monthly cash flow is $-40 ($-483/yr) — negative.
  • To cash-flow at today's rent, offer at most $139k (4.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $122k (16.0% below list).
  • Recommended offer: $122k (16.0% 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 132 days — a 12% lower offer ($128k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $121,752 (16.0% 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 132 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  3. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
5.96%
Cash-on-cash
-1.19%
DSCR
0.95
GRM
9.9

CMA / ARV

ARV (median comp)
$200,824
List price
$145,000
Delta
-27.80%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
6.4%
Equity multiple
1.37×
Total profit
$14,924
Equity at exit
$65,198
10-year hold
IRR
9.3%
Equity multiple
2.40×
Total profit
$56,766
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
$1,218 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
$-40

Break-even live

Break-even rent $1,268
Max offer price $139,180
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 17 events

  1. 2026-06-18
    days on market $145,000 Active 132 DOM
  2. 2026-06-17
    days on market $145,000 Active 131 DOM
  3. 2026-06-16
    days on market $145,000 Active 130 DOM
  4. 2026-06-15
    days on market $145,000 Active 129 DOM
  5. 2026-06-13
    days on market $145,000 Active 127 DOM
  6. 2026-06-12
    days on market $145,000 Active 126 DOM
  7. 2026-06-09
    days on market $145,000 Active 123 DOM
  8. 2026-06-08
    days on market $145,000 Active 122 DOM
  9. 2026-06-07
    days on market $145,000 Active 121 DOM
  10. 2026-06-05
    days on market $145,000 Active 119 DOM
  11. 2026-06-04
    days on market $145,000 Active 117 DOM
  12. 2026-06-02
    days on market $145,000 Active 116 DOM
  13. 2026-06-01
    days on market $145,000 Active 115 DOM
  14. 2026-05-31
    days on market $145,000 Active 114 DOM
  15. 2026-05-31
    days on market $145,000 Active 113 DOM
  16. 2026-03-26
    price $145,000 1253-char remark
    Show marketing remark (1253 chars)

    This charming four-bedroom, two-bathroom home offers 1,509 square feet of comfortable living space that perfectly blends classic character with modern updates. Step inside to discover beautiful original hardwood floors and woodwork throughout, complemented by a stunning staircase and elegant leaded glass windows that add timeless appeal. The updated kitchen provides a fresh, functional space for daily cooking and entertaining, while the renovated bathrooms offer modern comfort. Four bedrooms provide plenty of flexibility for family life, guests, or a home office setup. Outside, you'll find a covered front porch perfect for morning coffee or evening relaxation, plus a large back deck that's ideal for outdoor gatherings. The single car attached garage adds convenience and storage options. Located just down the street from Lenox City Park, outdoor recreation is practically at your doorstep. The home's classic features, like original hardwood and period details, create warmth and character while thoughtful updates ensure modern comfort. This property offers the perfect opportunity to enjoy small-town living with both charm and functionality in every corner. Give us a call today for additional information or to take a look! Price Reduced!

  17. 2026-02-07
    listed $149,900 Active 1253-char remark
    Show marketing remark (1253 chars)

    This charming four-bedroom, two-bathroom home offers 1,509 square feet of comfortable living space that perfectly blends classic character with modern updates. Step inside to discover beautiful original hardwood floors and woodwork throughout, complemented by a stunning staircase and elegant leaded glass windows that add timeless appeal. The updated kitchen provides a fresh, functional space for daily cooking and entertaining, while the renovated bathrooms offer modern comfort. Four bedrooms provide plenty of flexibility for family life, guests, or a home office setup. Outside, you'll find a covered front porch perfect for morning coffee or evening relaxation, plus a large back deck that's ideal for outdoor gatherings. The single car attached garage adds convenience and storage options. Located just down the street from Lenox City Park, outdoor recreation is practically at your doorstep. The home's classic features, like original hardwood and period details, create warmth and character while thoughtful updates ensure modern comfort. This property offers the perfect opportunity to enjoy small-town living with both charm and functionality in every corner. Give us a call today for additional information or to take a look! Price Reduced!

ⓘ 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 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥103°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
$14,610
− Mortgage interest
−$8,122
− Property taxes
−$2,175
− Insurance
−$725
− Repairs & maintenance
−$1,169
− Management
−$1,169
− Depreciation
−$4,218
Taxable loss
−$2,968
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$712
After-tax cash flow
$230/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

Good 75/100 Cosmetic rehab

This charming four-bedroom home offers 1,509 square feet of comfortable living space with original hardwood floors and leaded glass windows. The updated kitchen and bathrooms provide modern comfort, and the covered porch and large back deck add to the home's appeal.

Value-add opportunities

  • Resale paint exterior — enhances curb appeal
  • Rental clean gutters — improves property maintenance

Renovation cost estimate screening

Value-add ROI direction

  • Resale paint exterior — enhances curb appeal
  • Rental clean gutters — improves property maintenance

ⓘ 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

-3.3% since first listed
2 events — show timeline
  • 2026-03-26 Price Changed $145,000 IAR
  • 2026-02-07 Listed $149,900 IAR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…