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 1333 SE University Ave UNIT 205, Waukee, IA, 50263 offers a 11.53% rental yield on a $171,700 purchase with $1,650/mo rent. Total monthly income registers $1,650/mo, and a $840/mo payment leaves $235/mo available for distribution. Annual cash flow reaches $2,823/yr on $56,919 to close, and return on cash invested stands at 24.87% in year one. Equity gained on principal adds $1,108/yr while 5% annual appreciation supports $47,438 over five years. Portfolio math shows five-year ROI at 132.19% and total cumulative return in cash at $75,243. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,650/mo property income against a $840/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
$300 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 |
|---|---|---|
| 2025-06-05 | Sold | $171,700 |
| 2025-04-21 | Pending sale | $172,000 |
| 2025-03-06 | Price change | $172,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-19 | $1788.00 | -5.80% | $152,400 | N/A |
| 2023-10-19 | $1898.00 | 11.78% | $152,400 | 11.13% |
| 2022-10-19 | $1698.00 | -4.50% | $137,140 | 7.02% |
Listed by: Eric Vetsch • Keller Williams Realty GDM
Mls Name: DMMLS
Mls Provider:
Mls ID: #703579
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.
