CashFlowRE
Sign in Sign up
720 2nd St
C- Composite 50.42
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).

  • Cash flow +13.9/30.0
  • ARV discount +9.1/15.0
  • Appreciation +6.0/10.0
  • Schools +5.6/10.0
  • DSCR +4.2/10.0
  • 1% rule +3.9/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$110,000

720 2nd St · Lorimor, IA 50149
2 bd · 2.0 ba · 1,087 sqft · SingleFamily public records · 69 Days on market
Built 1997 0.49 ac lot $101/sqft · at area comps Est $114k · at est. ↓ 10% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

WELCOME HOME! Take a look at this well-maintained manufactured home on 2.5 lots. This beautiful home has a LARGE eat-in kitchen, with plenty of natural light and an abundance of counter space. The living room is also very spacious, with a large window and NEW CARPET. There is plenty of room for ENTERTAINING. Wait until you see the MASTER SUITE! The large master bedroom has a double closet, SOAKING TUB, and separate shower/toilet area. There are also two nice sized bedrooms and another FULL BATH. You will appreciate the enclosed areas at both the front and back doors, great DROP ZONES. There is plenty of space with a two-car GARAGE and another large garage/shop building, plenty of room for ALL YOUR TOYS. There is a house on the property that the previous owner used as a "shop" which is being sold AS IS and is not livable. This would make a great craft area, MAN CAVE, storage or whatever you need extra space for. Roof on the home and the AS IS house were replaced in 2021. ALL APPLIANCES STAY. There is also a root cellar on the property that has not been used in years.

Key facts

  • Soaking tub
  • Natural light
  • Drop zones

Tags

EAT-IN KITCHENNATURAL LIGHTABUNDANCE OF COUNTER SPACESOAKING TUBSEPARATE SHOWER TOILET AREADROP ZONES

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/2.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $12 ($144/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 $97k (11.5% below list).
  • Recommended offer: $97k (11.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 55/100 on livability (#932 in IA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A-; Watch: crime D+, schools F, amenities F.
  • East Union Community School District (rural): math 65% / reading 67% proficiency, ranked #187 of 289 in IA (top 65%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 7 active listings in the ZIP; 5 units permitted in Union County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($761 loan paydown + $2k appreciation (2.1% local appreciation)).
  • At projected returns (2.1% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 69 days — a 6% lower offer ($103k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $15k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $97,390 (11.5% below list)

Questions for the listing agent

  1. It's been on market 69 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
0.89%
Cap rate
6.42%
Cash-on-cash
0.47%
DSCR
1.02
GRM
9.4

CMA / ARV

ARV (median comp)
$113,979
List price
$110,000
Delta
-3.49%
Verdict
FAIR
Comps
9 within 1.0 mi

Projected returns pro-forma

2.09% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
5.3%
Equity multiple
1.29×
Total profit
$8,845
Equity at exit
$43,945
10-year hold
IRR
8.8%
Equity multiple
2.21×
Total profit
$37,146
Equity at exit
$63,712

Cash invested: $30,800 (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 50149

Home prices YoY
1.7%
Active inventory
7
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$974 medium interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$135 /mo · $1,616/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$205
Net cashflow
$12

Break-even live

Break-even rent $959
Max offer price $110,000
Occupancy floor 94%

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
$27,500
Closing costs
$3,300
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. 2026-06-18
    days on market $110,000 Active 69 DOM
  2. 2026-06-17
    days on market $110,000 Active 68 DOM
  3. 2026-06-16
    days on market $110,000 Active 67 DOM
  4. 2026-06-15
    days on market $110,000 Active 66 DOM
  5. 2026-06-13
    days on market $110,000 Active 64 DOM
  6. 2026-06-12
    pricedays on market $110,000 Active 63 DOM
  7. 2026-06-09
    days on market $124,900 Active 60 DOM
  8. 2026-06-08
    days on market $124,900 Active 59 DOM
  9. 2026-06-07
    days on market $124,900 Active 58 DOM
  10. 2026-06-05
    days on market $124,900 Active 56 DOM
  11. 2026-06-04
    days on market $124,900 Active 54 DOM
  12. 2026-06-02
    days on market $124,900 Active 53 DOM
  13. 2026-06-01
    days on market $124,900 Active 52 DOM
  14. 2026-05-31
    days on market $124,900 Active 51 DOM
  15. 2026-05-31
    days on market $124,900 Active 50 DOM
  16. 2026-04-11
    listed $124,900 Active 1092-char remark
    Show marketing remark (1092 chars)

    WELCOME HOME! Take a look at this well-maintained manufactured home on 2.5 lots. This beautiful home has a LARGE eat-in kitchen, with plenty of natural light and an abundance of counter space. The living room is also very spacious, with a large window and NEW CARPET. There is plenty of room for ENTERTAINING. Wait until you see the MASTER SUITE! The large master bedroom has a double closet, SOAKING TUB, and separate shower/toilet area. There are also two nice sized bedrooms and another FULL BATH. You will appreciate the enclosed areas at both the front and back doors, great DROP ZONES. There is plenty of space with a two-car GARAGE and another large garage/shop building, plenty of room for ALL YOUR TOYS. There is a house on the property that the previous owner used as a "shop" which is being sold AS IS and is not livable. This would make a great craft area, MAN CAVE, storage or whatever you need extra space for. Roof on the home and the AS IS house were replaced in 2021. ALL APPLIANCES STAY. There is also a root cellar on the property that has not been used in years.

  17. 2026-04-10
    listed $124,900 Active 1092-char remark
    Show marketing remark (1092 chars)

    WELCOME HOME! Take a look at this well-maintained manufactured home on 2.5 lots. This beautiful home has a LARGE eat-in kitchen, with plenty of natural light and an abundance of counter space. The living room is also very spacious, with a large window and NEW CARPET. There is plenty of room for ENTERTAINING. Wait until you see the MASTER SUITE! The large master bedroom has a double closet, SOAKING TUB, and separate shower/toilet area. There are also two nice sized bedrooms and another FULL BATH. You will appreciate the enclosed areas at both the front and back doors, great DROP ZONES. There is plenty of space with a two-car GARAGE and another large garage/shop building, plenty of room for ALL YOUR TOYS. There is a house on the property that the previous owner used as a "shop" which is being sold AS IS and is not livable. This would make a great craft area, MAN CAVE, storage or whatever you need extra space for. Roof on the home and the AS IS house were replaced in 2021. ALL APPLIANCES STAY. There is also a root cellar on the property that has not been used in years.

  18. 2024-11-11
    price $127,500
  19. 2024-08-13
    price $134,500
  20. 2024-06-10
    listed $139,000 Active

ⓘ 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
$1,616 · $135/mo
Projected year-2 tax
$1,672 · $139/mo
Expected delta
+$56/yr (+$5/mo · 3.4%)

ⓘ 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 ≥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
$11,687
− Mortgage interest
−$6,162
− Property taxes
−$1,616
− Insurance
−$550
− Repairs & maintenance
−$935
− Management
−$935
− Depreciation
−$3,200
Taxable loss
−$1,711
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$411
After-tax cash flow
$555/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
East Union Community School District
NCES district ID
1910350
Math proficiency
65% ▼ -4.00%
Reading proficiency
67% ▼ -2.00%
Median HH income
$48,781
Composite
55.94/100
National rank
#1199
State rank
#187 of 289 in IA

Livability — Lorimor

Score
55/100
State rank
#932
US rank
#23394

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lorimor, IA
Population (ZIP)
900

Population outlook (Union County) Hauer SSP2

Today (2025)
12,536 people
By 2030
12,561 · +0.2%
By 2040
12,583 · +0.4%
By 2050
12,543 · +0.1%
By 2075
12,816 · +2.2%
By 2100
12,754 · +1.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Hispanic / Latino 3% Two or more races 2% Pacific Islander 1%
Common ancestry
Polish 5% Iranian 3% Lithuanian 2%
Foreign-born
0%
Languages at home
88% English-only · German/W. Germanic 12%

Political lean MEDSL · Union

2024 margin
Solid R (+36.2) · D 31.2% · R 67.4% · Other 1.3%
2008→2024 swing
-39.9pp toward R · 2008: 3.7pp · 2024: -36.2pp
All cycles
2024: R+36.2 2020: R+31.5 2016: R+27.8 2012: D+3.9 2008: D+3.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.09%
Current HPI
126.3102
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

-10.1% since first listed
5 events — show timeline
  • 2026-04-11 Listed $124,900 IAR
  • 2026-04-10 Listed $124,900 DMMLS
  • 2024-11-11 Price Changed $127,500 IAR
  • 2024-08-13 Price Changed $134,500 IAR
  • 2024-06-10 Listed $139,000 IAR

Property tax history

+6.5%/yr

Latest (2025): $1,616 · +15.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…