2661 S U AveVilliscaIA50864
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderSteady, low-maintenance, and fundable: 2661 S U Ave, Villisca, IA, 50864 in Villisca at $314,500. Rental yield 7.43%. The 7.43% yield and 1.38 DSCR put this right in the range Ziffy Mortgage approves for non-U.S. investors without W-2s or domestic credit. Appreciation at 5%/yr is projected to add $86,891 by year five, and $2,897/yr in principal reduction steadily grows the investor's stake. Total projected cumulative return: $113,486.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.4% | 7.0% |
| Monthly Cash Flow | $(96) | $200 |
City averages based on Villisca market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,946 |
| Total Monthly Debt Service | $1,917 |
| DSCR Ratio | 1.01x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1958
4 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 50864, Villisca, IA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 854 (100%) |
| Owner Occupied HU | 591 (69.2%) |
| Renter Occupied HU | 156 (18.3%) |
| Vacant Housing Units | 107 (12.5%) |
| Median Home Value | $109,342 |
| Average Home Value | $158,232 |
Housing Distribution
Address Breakdown
Residential
813
Single Family
767
Multi-Family
46
Businesses
63
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
Single Family
Built in 1958
4 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 50864, Villisca, IA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 854 (100%) |
| Owner Occupied HU | 591 (69.2%) |
| Renter Occupied HU | 156 (18.3%) |
| Vacant Housing Units | 107 (12.5%) |
| Median Home Value | $109,342 |
| Average Home Value | $158,232 |
Housing Distribution
Address Breakdown
Residential
813
Single Family
767
Multi-Family
46
Businesses
63
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices