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% |
Rental property for sale in Osceola at 1882 Leisure Dr, Osceola, IA, 50213 priced at $480,000 converts $1,110/mo rent into after a $2,349/mo obligation. Total monthly income equals $1,110/mo. Return on cash invested prints 4.77% in year one, and rental yield reads 2.77% against a $480,000 entry. Equity gained on principal adds $3,097/yr, while 5% annual appreciation compiles into $132,615 by year five. Five-year ROI reaches 22.07% and total cumulative return in cash sums $35,117. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,110/mo property income covering a $2,349/mo payment, not borrower’s personal income.
Single Family
Built in 1920
37.13 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 50213, Osceola, IA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,300 (100%) |
| Owner Occupied HU | 1,927 (58.4%) |
| Renter Occupied HU | 1,073 (32.5%) |
| Vacant Housing Units | 300 ( 9.1%) |
| Median Home Value | $158,356 |
| Average Home Value | $224,796 |
Residential
3,005
Single Family
2,799
Multi-Family
206
Businesses
259
Date | Event | Price |
|---|---|---|
| 2025-01-24 | Listed for sale | $480,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-01-27 | $1186.00 | -5.27% | $83,030 | N/A |
| 2023-01-27 | $1252.00 | -22.52% | $83,030 | 10.21% |
| 2022-01-27 | $1616.00 | 2.02% | $75,340 | -24.98% |
Listed by: Kristin Flaherty • Stoney Oak Properties LLC
Mls Name: Iowa AOR
Mls Provider:
Mls ID: #6324445
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.
