CashFlowRE
Sign in Sign up
4226 NE Mongoose Ln
D Composite 41.22
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 +9.1/30.0
  • ARV discount +7.5/15.0
  • Schools +7.1/10.0
  • Livability +4.6/5.0
  • Condition / age +4.0/5.0
  • 1% rule +3.7/10.0
  • Rent growth +2.7/5.0
  • DSCR +2.5/10.0
  • Appreciation +0.0/10.0

$238,990

4226 NE Mongoose Ln · Ankeny, IA 50021
3 bd · 2.5 ba · 1,562 sqft · Condo public records · 35 Days on market
Built 2023 Good condition $175/mo HOA · 8% of rent ↓ 6% since listing

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

Listing remarks MLS

* MOVE-IN READY * D. R. Horton, America’s Builder, presents the Sydney townhome. ALL APPLIANCES AND WINDOW BLINDS INCLUDED!! This Two-Story Townhome boasts 3 Bedrooms, 2.5 Bathrooms, and a 2-Car Garage in a spacious open floorplan. As you enter the home, you’ll be greeted with a beautiful Great Room featuring a cozy fireplace. The Gourmet Kitchen offers an Oversized Pantry and a Large Island, perfect for entertaining! On the second level, you’ll find the Primary Bedroom with an ensuite Bathroom featuring a dual vanity sink as well as a spacious Walk-In Closet. You’ll also find Two additional Large Bedrooms, full Bathroom, and Laundry Room! All D. R. Horton Iowa homes include our America’s Smart Home™ Technology and comes with an industry-leading suite of smart home products. Video doorbell, garage door control, lighting, door lock, thermostat, and voice - all controlled through one convenient app! Also included are DEAKO® decorative plug-n-play light switches with smart switch capability. Photos may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

Key facts

  • Gourmet kitchen
  • Large island
  • Cozy fireplace

Tags

GOURMET KITCHENLARGE ISLANDOVERSIZED PANTRYCOZY FIREPLACESMART HOME TECHNOLOGY

Property features AI

Finance

  • Financial info: Pets allowed
  • HOA & community: Part of Canyon Landing Townhome association managed by Edge Property Management; Monthly HOA fee of $175 covering grounds maintenance and snow removal

Exterior

  • Parking: Attached two-car garage
  • Utilities: Public water; Public sewer
  • Home design: Two-story property; Asphalt shingle roof
  • Construction: Poured slab foundation
  • Exterior features: Concrete road access; Zoned residential

Interior

  • Kitchen: Dishwasher; Microwave; Refrigerator; Stove
  • Flooring: Carpet
  • Bathrooms: Two full bathrooms; One half bathroom
  • Heating & cooling: Central air conditioning; Electric heating; Forced air; Natural gas heating
  • Interior features: Window treatments; One electric fireplace
  • Laundry & utility: Washer; Dryer; Laundry on upper level

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 3-bed/2.5-bath condo listed at $239k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-185 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $212k (11.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $208k (13.0% below list).
  • Recommended offer: $208k (13.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.4% vs local median 3.0% in Ankeny — 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 92/100 on livability (#3 in IA, #29 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, employment A+, housing A+; Watch: commute C-.
  • Ankeny Community School District (suburban): math 80% / reading 82% proficiency, ranked #15 of 289 in IA (top 5%) — strong family-tenant draw, lease renewals of 3-5y typical; only 10% free/reduced lunch — higher-income household profile.
  • Zoned schools: East Elementary School (math 62% / reading 62%, grade B, #363 of 616 statewide, top 62%, 413 students, 37% FRL); Parkview Middle School (math 76% / reading 83%, grade A+, #35 of 246 statewide, top 16%, 867 students, 23% FRL); Ankeny High School (math 77% / reading 84%, grade A, #30 of 336 statewide, top 9%, 1,347 students, 20% FRL) — zoned schools average 26% FRL vs 10% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents flat; 712 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 2,953 units permitted in Polk County in 2024 (540 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Polk County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($232k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Recommended offer $207,840 (13.0% 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 35 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are A-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. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.87%
Cap rate
5.37%
Cash-on-cash
-3.31%
DSCR
0.85
GRM
9.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.92% rent growth · sell at horizon

5-year hold
IRR
-24.4%
Equity multiple
0.18×
Total profit
$-54,611
Equity at exit
$35,634
10-year hold
IRR
-28.1%
Equity multiple
-0.18×
Total profit
$-78,907
Equity at exit
$20,663

Cash invested: $66,917 (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 50021

Rents YoY
0.9%
Active inventory
712
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$2,078 high interval (Pro) →
Mortgage (P&I)
$1,253
Tax est. 1.5%
$299 /mo · $3,585/yr
Insurance
$100
HOA
$175
Vacancy / Maint / Mgmt
$436
Net cashflow
$-185

Break-even live

Break-even rent $2,312
Max offer price $212,268
Occupancy floor

Sensitivity live

Price -10% $-20 -5% $-102 +0% $-185 +5% $-267 +10% $-350
Rent -10% $-349 -5% $-267 +0% $-185 +5% $-103 +10% $-20
Rate -1.0pp $-64 -0.5pp $-124 base $-185 +0.5pp $-247 +1.0pp $-310

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
$59,748
Closing costs
$7,170
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4311 NE 16th St Ankeny, IA 4.0 2.5 1762 $2,395 $1.36 16d 1 0.16mi
4342 NE Spear Ln Unit 4342 Ankeny, IA 3.0 2.5 1511 $1,850 $1.22 46d 1 0.39mi
604 NE Pearl Dr Ankeny, IA 3.0 2.0 1464 $2,395 $1.64 46d 1 0.72mi
221 NE Crossing Oaks Dr Ankeny, IA 4.0 2.5 1709 $2,195 $1.28 16d 1 0.87mi
2820 NE 38th St Ankeny, IA 1.0–2.0 1.0–2.0 861 $1,775 $2.06 16d 10 1.45mi

HOA detail condo

Monthly dues
$175 · $2,100/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 21 events

  1. 2026-06-21
    days on market $238,990 Active 35 DOM
  2. 2026-06-18
    days on market $238,990 Active 32 DOM
  3. 2026-06-17
    days on market $238,990 Active 31 DOM
  4. 2026-06-16
    days on market $238,990 Active 30 DOM
  5. 2026-06-15
    days on market $238,990 Active 29 DOM
  6. 2026-06-14
    days on market $238,990 Active 27 DOM
  7. 2026-06-13
    days on market $238,990 Active 26 DOM
  8. 2026-06-10
    days on market $238,990 Active 24 DOM
  9. 2026-06-09
    days on market $238,990 Active 23 DOM
  10. 2026-06-08
    days on market $238,990 Active 22 DOM
  11. 2026-06-07
    days on market $238,990 Active 21 DOM
  12. 2026-06-03
    days on market $238,990 Active 17 DOM
  13. 2026-06-02
    days on market $238,990 Active 16 DOM
  14. 2026-06-01
    days on market $238,990 Active 15 DOM
  15. 2026-05-31
    days on market $238,990 Active 14 DOM
  16. 2026-05-31
    days on market $238,990 Active 13 DOM
  17. 2026-05-15
    listed $238,990 Active
  18. 2023-08-29
    soldstatus $238,990 Closed 1172-char remark
    Show marketing remark (1172 chars)

    * MOVE-IN READY * D. R. Horton, America’s Builder, presents the Sydney townhome. ALL APPLIANCES AND WINDOW BLINDS INCLUDED!! This Two-Story Townhome boasts 3 Bedrooms, 2.5 Bathrooms, and a 2-Car Garage in a spacious open floorplan. As you enter the home, you’ll be greeted with a beautiful Great Room featuring a cozy fireplace. The Gourmet Kitchen offers an Oversized Pantry and a Large Island, perfect for entertaining! On the second level, you’ll find the Primary Bedroom with an ensuite Bathroom featuring a dual vanity sink as well as a spacious Walk-In Closet. You’ll also find Two additional Large Bedrooms, full Bathroom, and Laundry Room! All D. R. Horton Iowa homes include our America’s Smart Home™ Technology and comes with an industry-leading suite of smart home products. Video doorbell, garage door control, lighting, door lock, thermostat, and voice - all controlled through one convenient app! Also included are DEAKO® decorative plug-n-play light switches with smart switch capability. Photos may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

  19. 2023-07-10
    status Pending 1172-char remark
    Show marketing remark (1172 chars)

    * MOVE-IN READY * D. R. Horton, America’s Builder, presents the Sydney townhome. ALL APPLIANCES AND WINDOW BLINDS INCLUDED!! This Two-Story Townhome boasts 3 Bedrooms, 2.5 Bathrooms, and a 2-Car Garage in a spacious open floorplan. As you enter the home, you’ll be greeted with a beautiful Great Room featuring a cozy fireplace. The Gourmet Kitchen offers an Oversized Pantry and a Large Island, perfect for entertaining! On the second level, you’ll find the Primary Bedroom with an ensuite Bathroom featuring a dual vanity sink as well as a spacious Walk-In Closet. You’ll also find Two additional Large Bedrooms, full Bathroom, and Laundry Room! All D. R. Horton Iowa homes include our America’s Smart Home™ Technology and comes with an industry-leading suite of smart home products. Video doorbell, garage door control, lighting, door lock, thermostat, and voice - all controlled through one convenient app! Also included are DEAKO® decorative plug-n-play light switches with smart switch capability. Photos may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

  20. 2023-05-31
    price $249,990 1172-char remark
    Show marketing remark (1172 chars)

    * MOVE-IN READY * D. R. Horton, America’s Builder, presents the Sydney townhome. ALL APPLIANCES AND WINDOW BLINDS INCLUDED!! This Two-Story Townhome boasts 3 Bedrooms, 2.5 Bathrooms, and a 2-Car Garage in a spacious open floorplan. As you enter the home, you’ll be greeted with a beautiful Great Room featuring a cozy fireplace. The Gourmet Kitchen offers an Oversized Pantry and a Large Island, perfect for entertaining! On the second level, you’ll find the Primary Bedroom with an ensuite Bathroom featuring a dual vanity sink as well as a spacious Walk-In Closet. You’ll also find Two additional Large Bedrooms, full Bathroom, and Laundry Room! All D. R. Horton Iowa homes include our America’s Smart Home™ Technology and comes with an industry-leading suite of smart home products. Video doorbell, garage door control, lighting, door lock, thermostat, and voice - all controlled through one convenient app! Also included are DEAKO® decorative plug-n-play light switches with smart switch capability. Photos may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

  21. 2023-04-10
    listed $254,990 Active 1172-char remark
    Show marketing remark (1172 chars)

    * MOVE-IN READY * D. R. Horton, America’s Builder, presents the Sydney townhome. ALL APPLIANCES AND WINDOW BLINDS INCLUDED!! This Two-Story Townhome boasts 3 Bedrooms, 2.5 Bathrooms, and a 2-Car Garage in a spacious open floorplan. As you enter the home, you’ll be greeted with a beautiful Great Room featuring a cozy fireplace. The Gourmet Kitchen offers an Oversized Pantry and a Large Island, perfect for entertaining! On the second level, you’ll find the Primary Bedroom with an ensuite Bathroom featuring a dual vanity sink as well as a spacious Walk-In Closet. You’ll also find Two additional Large Bedrooms, full Bathroom, and Laundry Room! All D. R. Horton Iowa homes include our America’s Smart Home™ Technology and comes with an industry-leading suite of smart home products. Video doorbell, garage door control, lighting, door lock, thermostat, and voice - all controlled through one convenient app! Also included are DEAKO® decorative plug-n-play light switches with smart switch capability. Photos may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$24,941
− Mortgage interest
−$13,387
− Property taxes
−$3,585
− Insurance
−$1,195
− Repairs & maintenance
−$1,995
− Management
−$1,995
− HOA
−$2,100
− Depreciation
−$6,952
Taxable loss
−$6,269
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,505
After-tax cash flow
$-711/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 · 13 photos

Good 80/100 Cosmetic rehab

This move-in ready townhome features a spacious open-concept layout with modern finishes and a well-maintained exterior. Minor touch-ups, such as painting the interior walls and cleaning the HVAC filter, can further enhance its value.

Value-add opportunities

  • Both Paint the interior walls — Fresh paint can make the interior look new and improve curb appeal.
  • Both Replace the HVAC filter — A clean filter ensures efficient heating and cooling, improving comfort and energy efficiency.

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint the interior walls — Fresh paint can make the interior look new and improve curb appeal.
  • Both Replace the HVAC filter — A clean filter ensures efficient heating and cooling, improving comfort and energy efficiency.

ⓘ 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
Ankeny Community School District
NCES district ID
1903690
Math proficiency
80% ▼ -5.00%
Reading proficiency
82% ▬ 0.00%
Median HH income
$75,384
Composite
70.91/100
National rank
#246
State rank
#15 of 289 in IA

Livability — Ankeny

Score
92/100
State rank
#3
US rank
#29

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ankeny, IA
County
Polk County · 453,298 people
City population
76,589
Metro
Des Moines-West Des Moines, IA
Population (ZIP)
30,283
Household income
$99,572
Rent vs Own
25.5% rent · 74.5% own
Severe rent burden
472.0

Population outlook (Polk County) Hauer SSP2

Today (2025)
548,042 people
By 2030
588,557 · +7.4%
By 2040
670,629 · +22.4%
By 2050
752,830 · +37.4%
By 2075
955,069 · +74.3%
By 2100
1,115,436 · +103.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Hispanic / Latino 6% Black 5% Two or more races 4% Asian 3%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Italian 5% Portuguese 4% Iranian 3%
Foreign-born
6% · Canada, South Korea, Jamaica
Languages at home
91% English-only · Spanish 5% Russian/Polish/Slavic 1% Other Asian/Pacific 1%

Political lean MEDSL · Polk

2024 margin
D (+10.9) · D 54.8% · R 43.9% · Other 1.3%
2008→2024 swing
-3.7pp toward R · 2008: 14.6pp · 2024: 10.9pp
All cycles
2024: D+10.9 2020: D+15.2 2016: D+11.5 2012: D+14.2 2008: D+14.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -150.38%
Current HPI
208.945
Rent YoY
▲ 0.92%
Metro
Des Moines-West Des Moines, IA
State GDP YoY
▲ 2.48%
F500 in state
4

Industry mix (Fortune 500 HQ in IA)

Industry F500 HQs Revenue

Price history

-6.3% since first listed
5 events — show timeline
  • 2026-05-15 Listed $238,990 DMMLS
  • 2023-08-29 Sold (MLS) $238,990 DMMLS
  • 2023-07-10 Pending DMMLS
  • 2023-05-31 Price Changed $249,990 DMMLS
  • 2023-04-10 Listed $254,990 DMMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…