Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Waukee at 1329 SE University Ave UNIT 206, Waukee, IA, 50263 offers a 11.73% rental yield on a $174,900 purchase with $1,710/mo rent. Total monthly income registers $1,710/mo, and a $856/mo payment leaves $320/mo available for distribution. Annual cash flow reaches $3,839/yr on $57,979 to close, and return on cash invested stands at 26.53% in year one. Equity gained on principal adds $1,129/yr while 5% annual appreciation supports $48,322 over five years. Portfolio math shows five-year ROI at 140.66% and total cumulative return in cash at $81,552. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,710/mo property income against a $856/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 2005
N/A lot
$N/A/sqft
$250 monthly HOA
Neighborhood data shown for ZIP Code: 50263, Waukee, IA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,203 (100%) |
| Owner Occupied HU | 8,835 (62.2%) |
| Renter Occupied HU | 3,821 (26.9%) |
| Vacant Housing Units | 1,547 (10.9%) |
| Median Home Value | $376,616 |
| Average Home Value | $419,225 |
Residential
13,089
Single Family
11,519
Multi-Family
1,570
Businesses
611
Date | Event | Price |
|---|---|---|
| 2024-09-30 | Price change | $174,900 |
| 2024-09-24 | Listed for sale | $179,900 |
| 2015-04-02 | Sold | $95,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-14 | $2710.00 | 8.23% | $155,030 | 11.14% |
| 2022-10-14 | $2504.00 | -3.17% | $139,490 | 7.11% |
| 2021-10-14 | $2586.00 | 6.51% | $130,230 | 6.94% |
Listed by: Sara Lehman • RE/MAX Precision
Mls Name: DMMLS
Mls Provider:
Mls ID: #704604
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.
