2117 Tilbury Rd, Waterloo, IA, 50701 | $152/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
942 sft

1316 Sunnyside Dr, Cedar Falls, IA, 50613

2 Bed
1 Bath
936 sft

310 N Division St, Cedar Falls, IA, 50613

3 Bed
2 Bath
1188 sft

607 10th Ave NW, Waverly, IA, 50677

4 Bed
2 Bath
2214 sft

114 Hanna Blvd, Waterloo, IA, 50701

Nearby investment properties with comparable prices

3 Bed
1 Bath
1241 sft

8919 Hackberry Dr, Dunkerton, IA, 50626

3 Bed
1 Bath
942 sft

1316 Sunnyside Dr, Cedar Falls, IA, 50613

3 Bed
2 Bath
2212 sft

1705 Michigan Dr, Evansdale, IA, 50707

3 Bed
1 Bath
1357 sft

10241 Winslow Rd, Janesville, IA, 50647

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Waterloo at 2117 Tilbury Rd, Waterloo, IA, 50701 uses $91,129 cash to close to unlock $1,826/yr annual cash flow and $152/mo monthly cash flow. Total monthly income runs $1,937/mo, and a $1,346/mo payment keeps the spread at $152/mo. Purchase price stands at $274,900, and rental yield measures 8.46% with $1,937/mo rent. Return on cash invested shows 21.91% in year one, and 5% annual appreciation builds toward $75,950 over five years. Five-year ROI reaches 114.04% and total cumulative return in cash records $103,923. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,937/mo property income covering a $1,346/mo payment rather than investor’s personal income.

Single Family

Built in 1977

9,583 sqft lot

$N/A/sqft

No HOA