106 N 3rd AveVilliscaIA50864
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 106 N 3rd Ave, Villisca, IA, 50864 in Villisca at $125,000 earns $1,005/mo in rent and nets $193/mo after the $562/mo payment, a 9.65% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $34,535 over five years. Ziffy Mortgage underwrites this on a 1.79 DSCR without U.S. credit history. With $1,151/yr in principal paydown, total projected return reaches $59,995.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.7% | 7.0% |
| Monthly Cash Flow | $193 | $200 |
City averages based on Villisca market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,005 |
| Total Monthly Debt Service | $762 |
| DSCR Ratio | 1.32x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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.
Home Type Unknown
Built in 1896
6,300 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 50864, Villisca, IA area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
813
Single Family
767
Multi-Family
46
Businesses
63
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
Home Type Unknown
Built in 1896
6,300 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 50864, Villisca, IA area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
813
Single Family
767
Multi-Family
46
Businesses
63
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices