2811 SE 22nd St UNIT 920, Des Moines, IA, 50320 | $357/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
635 sft

507 E Locust St UNIT 308, Des Moines, IA, 50309

2 Bed
2 Bath
1156 sft

410 N 1st St #104, Indianola, IA, 50125

3 Bed
2 Bath
1646 sft

7311 Hyperion Point, Johnston, IA, 50131

4 Bed
2 Bath
1620 sft

1304 Wall Ave, Des Moines, IA, 50315

Nearby investment properties with comparable prices

3 Bed
1 Bath
1134 sft

1742 E Walnut St, Des Moines, IA, 50316

2 Bed
2 Bath
1152 sft

4609 Woodland Ave UNIT 5, West Des Moines, IA, 50266

3 Bed
1 Bath
1037 sft

2400 Williams St, Des Moines, IA, 50317

2 Bed
2 Bath
999 sft

950 67th St UNIT 120, West Des Moines, IA, 50266

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 Des Moines at 2811 SE 22nd St UNIT 920, Des Moines, IA, 50320 earns $357/mo cash flow from $1,591/mo rent with a $930/mo payment. Total monthly income totals $1,591/mo, and annual cash flow totals $4,284/yr on $62,985 capital. ROI tracks 26.71% on current figures, and rental yield reads 10.05% at a $190,000 purchase. Equity gained on principal adds $1,226/yr, and 5% annual appreciation supports $52,494 over five years. Five-year ROI reaches 139.71% and total cumulative return in cash sums $87,996. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,591/mo property income instead of your personal income.

Townhouse

Built in 2000

N/A lot

$N/A/sqft

No HOA