103 Opal Dr, Council Bluffs, IA, 51503 | $897/mo Cash Flow

Recently Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1549 sft

2106 Marilyn Dr, Papillion, NE, 68046

3 Bed
3 Bath
1553 sft

15454 Mormon Cir, Bennington, NE, 68007

3 Bed
3 Bath
1604 sft

2635 N 122nd Cir, Omaha, NE, 68164

3 Bed
2 Bath
1638 sft

3718 S 153rd St, Omaha, NE, 68144

Nearby investment properties with comparable prices

3 Bed
2 Bath
1642 sft

13569 Berry Cir, Omaha, NE, 68137

3 Bed
3 Bath
1511 sft

8906 N 166th St, Bennington, NE, 68007

3 Bed
3 Bath
1511 sft

8904 N 166th St, Bennington, NE, 68007

3 Bed
3 Bath
2144 sft

1403 Saint Raphael St, Bellevue, NE, 68005

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Council Bluffs at 103 Opal Dr, Council Bluffs, IA, 51503 with 5% annual appreciation on a $329,500 basis while $3,076/mo rent supports operations. Total monthly income totals $3,076/mo and a $1,613/mo payment preserves $897/mo for cash returns. Annual cash flow comes to $10,765/yr on $109,229 deployed, and return on cash invested reaches 29.76% in year one. Equity gained on principal adds $2,126/yr, and five-year appreciation sums $91,035 alongside rental yield of 11.2%. Five-year ROI measures 156.29% and total cumulative return in cash totals $170,710.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,076/mo property income versus a $1,613/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 1999

1.43 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 51503, Council Bluffs, IA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	16,228 (100%)
Owner Occupied HU	10,261 (63.2%)
Renter Occupied HU	4,873 (30.0%)
Vacant Housing Units	1,094 ( 6.7%)
Median Home Value	$279,939
Average Home Value	$335,167