1213 S 14th St, Adel, IA, 50003 | $347/mo Cash Flow

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
704 sft

2920 Woodland Ave, Des Moines, IA, 50312

2 Bed
3 Bath
1280 sft

3600 SE Glenstone Dr UNIT 308, Grimes, IA, 50111

3 Bed
2 Bath
1072 sft

7120 Hickory Ln, Urbandale, IA, 50322

2 Bed
2 Bath
1056 sft

323 NE Kingwood, Waukee, IA, 50263

Nearby investment properties with comparable prices

3 Bed
3 Bath
1511 sft

2121 Bugge Dr, Adel, IA, 50003

3 Bed
3 Bath
1511 sft

2110 Bugge Dr, Adel, IA, 50003

2 Bed
1 Bath
1567 sft

829 29th St, Des Moines, IA, 50312

2 Bed
2 Bath
1197 sft

10500 Meredith Dr APT 3, Des Moines, IA, 50322

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 Adel at 1213 S 14th St, Adel, IA, 50003 earns $347/mo cash flow from $2,029/mo rent with a $1,268/mo payment. Total monthly income totals $2,029/mo, and annual cash flow totals $4,159/yr on $85,859 capital. ROI tracks 24.75% on current figures, and rental yield reads 9.4% at a $259,000 purchase. Equity gained on principal adds $1,671/yr, and 5% annual appreciation supports $71,557 over five years. Five-year ROI reaches 129.24% and total cumulative return in cash sums $110,968. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,029/mo property income instead of your personal income.

Single Family

Built in 1975

0.31 Acres lot

$N/A/sqft

No HOA