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 Columbus Junction at 25287 165th St, Columbus Junction, IA, 52738 offers a 12.93% rental yield on a $245,000 purchase with $2,640/mo rent. Total monthly income registers $2,640/mo, and a $1,199/mo payment leaves $1,049/mo available for distribution. Annual cash flow reaches $12,588/yr on $81,218 to close, and return on cash invested stands at 35.41% in year one. Equity gained on principal adds $1,581/yr while 5% annual appreciation supports $67,689 over five years. Portfolio math shows five-year ROI at 186.33% and total cumulative return in cash at $151,332. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,640/mo property income against a $1,199/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1996
5.18 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 52738, Columbus Junction, IA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,415 (100%) |
| Owner Occupied HU | 934 (66.0%) |
| Renter Occupied HU | 326 (23.0%) |
| Vacant Housing Units | 155 (11.0%) |
| Median Home Value | $170,588 |
| Average Home Value | $257,869 |
Residential
1,287
Single Family
1,240
Multi-Family
47
Businesses
106
Date | Event | Price |
|---|---|---|
| 2025-05-20 | Sold | $245,000 |
| 2025-05-02 | Pending sale | $237,500 |
| 2025-02-13 | Price change | $237,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-21 | $2722.00 | 86.69% | $258,350 | N/A |
| 2023-10-21 | $1458.00 | 3.55% | $258,350 | 106.42% |
| 2022-10-21 | $1408.00 | 0.86% | $125,160 | N/A |
Listed by: Anna Mack-Smith • Pearl City Iowa Realty
Mls Name: Muscatine BOR
Mls Provider:
Mls ID: #24-575
Disclaimer: Copyright Muscatine Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.
