CashFlowRE
Sign in Sign up
216 NE Country Meadow Ln
D- Composite 39.02
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).

  • ARV discount +11.3/15.0
  • Cash flow +7.3/30.0
  • Schools +7.1/10.0
  • Livability +4.6/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.1/10.0
  • DSCR +1.5/10.0
  • Appreciation +0.0/10.0

$293,000

216 NE Country Meadow Ln · Ankeny, IA 50021
3 bd · 2.5 ba · 1,526 sqft · Townhouse public records · 135 Days on market
Built 2022 2,176 sqft lot $192/sqft · 8% below area Est $320k · 8% under

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

Listing remarks MLS

This beautiful two-story corner-lot townhouse offers 1,500 sq. ft. of finished living space, featuring 3 bedrooms and 2.5 baths with an inviting layout. It includes upgrades throughout including updated finishes and fresh neutral paint it sets this home apart from the standard new-build units, creating a brighter, more refined, and modern feel. The main level boasts 9 ft. ceilings and a light-filled great room with expansive picture windows. The kitchen is complete with quartz countertops, a functional island, pantry, and an adjacent dining area that opens directly to the deck. Upstairs, the primary suite provides a private retreat with vaulted ceilings, a generous walk-in closet, an en-suite bathroom, and its own exclusive balcony. Two additional bedrooms, a full bath, and a convenient laundry room complete the upper level. The lower level offers future potential with ample space and pre-plumbing for a bathroom, ready to be finished to fit your needs. Included with the home are all appliances (including washer and dryer), integrated SMART home technology, and a passive radon system.

Key facts

  • Corner-lot townhouse
  • Quartz countertops
  • Updated finishes

Tags

CORNER-LOT TOWNHOUSEUPDATED FINISHESLIGHT-FILLED GREAT ROOMEXPANSIVE PICTURE WINDOWSQUARTZ COUNTERTOPSFUNCTIONAL ISLAND

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 townhouse listed at $293k.

Deal economics

  • At list price, monthly cash flow is $-392 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $236k (19.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $207k (29.4% below list).
  • Recommended offer: $207k (29.4% below list) — sets the bar for 1% rule.
  • Cap rate 4.7% vs local median 2.9% 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: schools A+, amenities A+, employment 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.
  • Market conditions: Rents flat; 708 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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 $9k 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 135 days — a 12% lower offer ($258k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 4y ago; this cycle's ask has dropped $19k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $206,738 (29.4% 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 135 days. Have you received any prior offers? Is the seller open to a 29% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
0.71%
Cap rate
4.69%
Cash-on-cash
-5.73%
DSCR
0.75
GRM
11.8

CMA / ARV

ARV (median comp)
$320,004
List price
$293,000
Delta
-8.44%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
210 NE Doe Pointe Ln 0.04mi 3/2.5 1,500 (-2%) 2mo $289,900 $193 94
103 NE Doe Pointe Ln 0.08mi 3/2.5 1,546 (+1%) 1mo $269,900 $175 94
202 NE Doe Pointe Ln 0.04mi 3/2.5 1,500 (-2%) 2mo $299,900 $200 93
4228 NE Timber Ln 0.05mi 4/2.5 (+1) 1,720 (+13%) 1mo $277,000 $161 71
4411 NE Spear Ln 0.53mi 3/3.0 1,511 (-1%) 2mo $229,990 $152 70
4342 NE Spear Ln 0.53mi 3/3.0 1,511 (-1%) 2mo $227,490 $151 70
3110 NE 2nd Ln 0.70mi 3/2.5 1,473 (-4%) 1mo $216,500 $147 61
234 NE Meadow Ln 0.73mi 3/2.5 1,473 (-4%) 0mo $232,000 $158 60
596 NE Hart Ln 0.51mi 3/2.5 1,376 (-10%) 0mo $249,900 $182 59
3202 NE 4th Ln 0.67mi 4/3.0 (+1) 1,505 (-1%) 0mo $383,000 $254 59
301 NE Meadow Ln 0.71mi 4/3.0 (+1) 1,509 (-1%) 1mo $369,000 $245 58
602 NE Hart Ln 0.51mi 2/2.5 (-1) 1,328 (-13%) 1mo $249,990 $188 49

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
-28.4%
Equity multiple
0.07×
Total profit
$-76,629
Equity at exit
$43,687
10-year hold
IRR
-38.2%
Equity multiple
-0.41×
Total profit
$-115,402
Equity at exit
$25,333

Cash invested: $82,040 (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
708
Price-to-rent
11.8×

Monthly cashflow live

Estimated rent
$2,067 medium interval (Pro) →
Mortgage (P&I)
$1,537
Tax est. 1.5%
$366 /mo · $4,395/yr
Insurance
$122
HOA
$0
Vacancy / Maint / Mgmt
$434
Net cashflow
$-392

Break-even live

Break-even rent $2,563
Max offer price $236,331
Occupancy floor

Sensitivity live

Price -10% $-189 -5% $-290 +0% $-392 +5% $-493 +10% $-594
Rent -10% $-555 -5% $-473 +0% $-392 +5% $-310 +10% $-228
Rate -1.0pp $-244 -0.5pp $-317 base $-392 +0.5pp $-468 +1.0pp $-545

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
$73,250
Closing costs
$8,790
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
221 NE Crossing Oaks Dr Ankeny, IA 4.0 2.5 1709 $2,195 $1.28 14d 1 0.16mi
604 NE Pearl Dr Ankeny, IA 3.0 2.0 1464 $2,395 $1.64 44d 1 0.31mi
4342 NE Spear Ln Unit 4342 Ankeny, IA 3.0 2.5 1511 $1,850 $1.22 44d 1 0.51mi
4311 NE 16th St Ankeny, IA 4.0 2.5 1762 $2,395 $1.36 14d 1 0.75mi

Listing history 20 events

  1. 2026-06-18
    days on market $293,000 Active 135 DOM
  2. 2026-06-17
    days on market $293,000 Active 134 DOM
  3. 2026-06-16
    days on market $293,000 Active 133 DOM
  4. 2026-06-15
    days on market $293,000 Active 132 DOM
  5. 2026-06-14
    days on market $293,000 Active 130 DOM
  6. 2026-06-13
    days on market $293,000 Active 129 DOM
  7. 2026-06-10
    days on market $293,000 Active 127 DOM
  8. 2026-06-09
    days on market $293,000 Active 126 DOM
  9. 2026-06-08
    days on market $293,000 Active 125 DOM
  10. 2026-06-07
    pricedays on market $293,000 Active 124 DOM
  11. 2026-06-03
    days on market $308,000 Active 120 DOM
  12. 2026-06-02
    days on market $308,000 Active 119 DOM
  13. 2026-06-01
    days on market $308,000 Active 118 DOM
  14. 2026-05-31
    days on market $308,000 Active 117 DOM
  15. 2026-05-31
    days on market $308,000 Active 116 DOM
  16. 2026-02-16
    price $308,000 1100-char remark
    Show marketing remark (1100 chars)

    This beautiful two-story corner-lot townhouse offers 1,500 sq. ft. of finished living space, featuring 3 bedrooms and 2.5 baths with an inviting layout. It includes upgrades throughout including updated finishes and fresh neutral paint it sets this home apart from the standard new-build units, creating a brighter, more refined, and modern feel. The main level boasts 9 ft. ceilings and a light-filled great room with expansive picture windows. The kitchen is complete with quartz countertops, a functional island, pantry, and an adjacent dining area that opens directly to the deck. Upstairs, the primary suite provides a private retreat with vaulted ceilings, a generous walk-in closet, an en-suite bathroom, and its own exclusive balcony. Two additional bedrooms, a full bath, and a convenient laundry room complete the upper level. The lower level offers future potential with ample space and pre-plumbing for a bathroom, ready to be finished to fit your needs. Included with the home are all appliances (including washer and dryer), integrated SMART home technology, and a passive radon system.

  17. 2026-02-03
    listed $312,000 Active 1100-char remark
    Show marketing remark (1100 chars)

    This beautiful two-story corner-lot townhouse offers 1,500 sq. ft. of finished living space, featuring 3 bedrooms and 2.5 baths with an inviting layout. It includes upgrades throughout including updated finishes and fresh neutral paint it sets this home apart from the standard new-build units, creating a brighter, more refined, and modern feel. The main level boasts 9 ft. ceilings and a light-filled great room with expansive picture windows. The kitchen is complete with quartz countertops, a functional island, pantry, and an adjacent dining area that opens directly to the deck. Upstairs, the primary suite provides a private retreat with vaulted ceilings, a generous walk-in closet, an en-suite bathroom, and its own exclusive balcony. Two additional bedrooms, a full bath, and a convenient laundry room complete the upper level. The lower level offers future potential with ample space and pre-plumbing for a bathroom, ready to be finished to fit your needs. Included with the home are all appliances (including washer and dryer), integrated SMART home technology, and a passive radon system.

  18. 2023-05-01
    soldstatus $282,000 Closed 975-char remark
    Show marketing remark (975 chars)

    Destiny Homes presents their popular Bellevue floor plan in Ankeny's First Street Commons community. This two-story townhome boasts 3 bedrooms and 2.5 bathrooms. The main level offers 9 ft ceilings, a great room with large picture windows, a gorgeous kitchen with an island, quartz countertops, pantry, and a dining area with a slider to the deck. Upstairs you’ll find a spacious primary suite with a bathroom, large walk-in closet, and private balcony. You’ll also find two additional bedrooms, a full bathroom, and a convenient laundry room. The lower level is ready for future finish, including pre plumb for bath. There is a long list of standard features including; passive radon system, 2x6 construction, SMART Home Automation and 2 year builder warranty. Plus ALL appliances are included! Ask about $2,000 in closing costs provided by a preferred lender. Ask about $2,000 in closing costs provided by a preferred lender. Home is complete and move-in ready.

  19. 2023-02-20
    status Pending 975-char remark
    Show marketing remark (975 chars)

    Destiny Homes presents their popular Bellevue floor plan in Ankeny's First Street Commons community. This two-story townhome boasts 3 bedrooms and 2.5 bathrooms. The main level offers 9 ft ceilings, a great room with large picture windows, a gorgeous kitchen with an island, quartz countertops, pantry, and a dining area with a slider to the deck. Upstairs you’ll find a spacious primary suite with a bathroom, large walk-in closet, and private balcony. You’ll also find two additional bedrooms, a full bathroom, and a convenient laundry room. The lower level is ready for future finish, including pre plumb for bath. There is a long list of standard features including; passive radon system, 2x6 construction, SMART Home Automation and 2 year builder warranty. Plus ALL appliances are included! Ask about $2,000 in closing costs provided by a preferred lender. Ask about $2,000 in closing costs provided by a preferred lender. Home is complete and move-in ready.

  20. 2022-07-06
    listed $282,000 Active 975-char remark
    Show marketing remark (975 chars)

    Destiny Homes presents their popular Bellevue floor plan in Ankeny's First Street Commons community. This two-story townhome boasts 3 bedrooms and 2.5 bathrooms. The main level offers 9 ft ceilings, a great room with large picture windows, a gorgeous kitchen with an island, quartz countertops, pantry, and a dining area with a slider to the deck. Upstairs you’ll find a spacious primary suite with a bathroom, large walk-in closet, and private balcony. You’ll also find two additional bedrooms, a full bathroom, and a convenient laundry room. The lower level is ready for future finish, including pre plumb for bath. There is a long list of standard features including; passive radon system, 2x6 construction, SMART Home Automation and 2 year builder warranty. Plus ALL appliances are included! Ask about $2,000 in closing costs provided by a preferred lender. Ask about $2,000 in closing costs provided by a preferred lender. Home is complete and move-in ready.

ⓘ 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 ≥103°F today · 16 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
$24,809
− Mortgage interest
−$16,413
− Property taxes
−$4,395
− Insurance
−$1,465
− Repairs & maintenance
−$1,985
− Management
−$1,985
− Depreciation
−$8,524
Taxable loss
−$9,957
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,390
After-tax cash flow
$-2,310/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
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

+9.2% since first listed
5 events — show timeline
  • 2026-02-16 Price Changed $308,000 ForSaleByOwner.com
  • 2026-02-03 Listed $312,000 ForSaleByOwner.com
  • 2023-05-01 Sold (MLS) $282,000 DMMLS
  • 2023-02-20 Pending DMMLS
  • 2022-07-06 Listed $282,000 DMMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…