1119 State StOsageIA50461
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
Investment Highlights
Investment property for sale in Osage at 1119 State St, Osage, IA, 50461 offers a 9.12% rental yield on a $157,000 purchase with $1,193/mo rent. Total monthly income registers $1,193/mo, and a $768/mo payment leaves $174/mo available for distribution. Annual cash flow reaches $2,086/yr on $52,046 to close, and return on cash invested stands at 23.92% in year one. Equity gained on principal adds $1,013/yr while 5% annual appreciation supports $43,376 over five years. Portfolio math shows five-year ROI at 124.75% and total cumulative return in cash at $64,928. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,193/mo property income against a $768/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1900
8,712 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 50461, Osage, IA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,736 (100%) |
| Owner Occupied HU | 1,872 (68.4%) |
| Renter Occupied HU | 573 (20.9%) |
| Vacant Housing Units | 291 (10.6%) |
| Median Home Value | $193,555 |
| Average Home Value | $251,899 |
Housing Distribution
Address Breakdown
Residential
2,500
Single Family
2,437
Multi-Family
63
Businesses
244
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ryan Ketelsen • Century 21 Preferred
Mls Name: Greater Mason BOR
Mls Provider:
Mls ID: #250360
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.