1821 Willow StDakota CityNE68731
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Dakota City at 1821 Willow St, Dakota City, NE, 68731 offers a 8.16% rental yield on a $295,000 purchase with $2,005/mo rent. Total monthly income registers $2,005/mo, and a $1,444/mo payment leaves $13/mo available for distribution. Annual cash flow reaches $153/yr on $97,793 to close, and return on cash invested stands at 20.07% in year one. Equity gained on principal adds $1,904/yr while 5% annual appreciation supports $81,503 over five years. Portfolio math shows five-year ROI at 104.43% and total cumulative return in cash at $102,122. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,005/mo property income against a $1,444/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1978
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 68731, Dakota City, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 961 (100%) |
| Owner Occupied HU | 690 (71.8%) |
| Renter Occupied HU | 226 (23.5%) |
| Vacant Housing Units | 45 ( 4.7%) |
| Median Home Value | $207,333 |
| Average Home Value | $212,848 |
Housing Distribution
Address Breakdown
Residential
543
Single Family
543
Multi-Family
0
Businesses
60
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Nick Tramp • United Real Estate Solutions
Mls Name: Northwest Iowa Regional BOR
Mls ID: #830797