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 1370 NW Brandywine Ln, Waukee, IA, 50263 uses $136,575 cash to close to unlock $554/yr annual cash flow and $46/mo monthly cash flow. Total monthly income runs $2,738/mo, and a $2,016/mo payment keeps the spread at $46/mo. Purchase price stands at $411,990, and rental yield measures 7.97% with $2,738/mo rent. Return on cash invested shows 20.31% in year one, and 5% annual appreciation builds toward $113,825 over five years. Five-year ROI reaches 105.5% and total cumulative return in cash records $144,084. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,738/mo property income covering a $2,016/mo payment rather than investor’s personal income.
Single Family
Built in 2024
9,583 sqft lot
$N/A/sqft
$200 annually 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 |
|---|---|---|
| 2025-01-10 | Listing removed | $411,990 |
| 2025-01-08 | Price change | $411,990 |
| 2025-01-07 | Price change | $416,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-01-27 | $8.00 | N/A | $380 | N/A |
| 2022-01-27 | $8.00 | N/A | $380 | N/A |
| 2021-01-27 | N/A | N/A | $380 | N/A |
Listed by: Pat Fox • DRH Realty of Iowa, LLC
Mls Name: DMMLS
Mls Provider:
Mls ID: #708830
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.
