Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Villisca at 100 N 3rd Ave, Villisca, IA, 50864 priced at $175,000 converts $1,531/mo rent into $356/mo cash flow after a $857/mo obligation. Total monthly income equals $1,531/mo, and annual cash flow totals $4,269/yr on $58,013 invested. Return on cash invested prints 27.27% in year one, and rental yield reads 10.5% against a $175,000 entry. Equity gained on principal adds $1,129/yr, while 5% annual appreciation compiles into $48,349 by year five. Five-year ROI reaches 143.01% and total cumulative return in cash sums $82,963. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,531/mo property income covering a $857/mo payment, not borrower’s personal income.
Single Family
Built in 1913
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 50864, Villisca, IA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 854 (100%) |
| Owner Occupied HU | 591 (69.2%) |
| Renter Occupied HU | 156 (18.3%) |
| Vacant Housing Units | 107 (12.5%) |
| Median Home Value | $109,342 |
| Average Home Value | $158,232 |
Residential
813
Single Family
767
Multi-Family
46
Businesses
63
Date | Event | Price |
|---|---|---|
| 2024-09-28 | Listed for sale | $175,000 |
| 2020-06-29 | Sold | $137,000 |
| 2020-06-23 | Pending sale | $135,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-16 | $3118.00 | 6.13% | $156,300 | 28.90% |
| 2022-10-16 | $2938.00 | 6.53% | $121,260 | N/A |
| 2021-10-16 | $2758.00 | 0.95% | $121,260 | 12.87% |
Listed by: Ron Sindelar • 20060210204436749796000000
Mls Name: SWIAR
Mls ID: #24-1914
Disclaimer: Copyright Southwest Iowa Association of Realtors. All rights reserved. Data is deemed reliable but is not guaranteed accurate by the MLS.
