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 West Des Moines at 175 80th St UNIT 103, West Des Moines, IA, 50266 offers a 9.43% rental yield on a $248,000 purchase with $1,948/mo rent. Total monthly income registers $1,948/mo, and a $1,214/mo payment leaves $37/mo available for distribution. Annual cash flow reaches $446/yr on $82,212 to close, and return on cash invested stands at 20.45% in year one. Equity gained on principal adds $1,600/yr while 5% annual appreciation supports $68,518 over five years. Portfolio math shows five-year ROI at 107.79% and total cumulative return in cash at $88,614. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,948/mo property income against a $1,214/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 2013
1,742 sqft lot
$N/A/sqft
$300 monthly HOA
Neighborhood data shown for ZIP Code: 50266, West Des Moines, IA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,158 (100%) |
| Owner Occupied HU | 9,448 (46.9%) |
| Renter Occupied HU | 8,717 (43.2%) |
| Vacant Housing Units | 1,993 ( 9.9%) |
| Median Home Value | $398,812 |
| Average Home Value | $442,652 |
Residential
19,201
Single Family
11,911
Multi-Family
7,290
Businesses
1,810
Date | Event | Price |
|---|---|---|
| 2024-12-06 | Listed for sale | $248,000 |
| 2019-10-23 | Sold | $189,900 |
| 2019-08-28 | Pending sale | $189,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-01-27 | $3530.00 | 11.92% | $214,620 | 13.86% |
| 2022-01-27 | $3154.00 | -1.93% | $188,490 | 10.56% |
| 2021-01-27 | $3216.00 | 2.36% | $170,480 | 3.65% |
Listed by: Shannon Coryell • RE/MAX Concepts
Mls Name: DMMLS
Mls Provider:
Mls ID: #708758
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.
