1007 Madison DrAdairIA50002
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderSteady, low-maintenance, and fundable: 1007 Madison Dr, Adair, IA, 50002 in Adair at $359,900. Rental yield 7.02%. The 7.02% yield and 1.30 DSCR put this right in the range Ziffy Mortgage approves for non-U.S. investors without W-2s or domestic credit. Appreciation at 5%/yr is projected to add $99,434 by year five, and $3,315/yr in principal reduction steadily grows the investor's stake. Total projected cumulative return: $122,130.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7% | 6.0% |
| Monthly Cash Flow | $(231) | $1,200 |
City averages based on Adair market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,106 |
| Total Monthly Debt Service | $2,194 |
| DSCR Ratio | 0.96x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2023
0.68 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 50002, Adair, IA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 622 (100%) |
| Owner Occupied HU | 410 (65.9%) |
| Renter Occupied HU | 141 (22.7%) |
| Vacant Housing Units | 71 (11.4%) |
| Median Home Value | $161,184 |
| Average Home Value | $235,848 |
Housing Distribution
Address Breakdown
Residential
479
Single Family
459
Multi-Family
20
Businesses
48
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 2023
0.68 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 50002, Adair, IA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 622 (100%) |
| Owner Occupied HU | 410 (65.9%) |
| Renter Occupied HU | 141 (22.7%) |
| Vacant Housing Units | 71 (11.4%) |
| Median Home Value | $161,184 |
| Average Home Value | $235,848 |
Housing Distribution
Address Breakdown
Residential
479
Single Family
459
Multi-Family
20
Businesses
48
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices