3078 Southshore DrEllstonIA50074
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 3078 Southshore Dr, Ellston, IA, 50074 in Ellston. Rental yield 0%. At $998,500 with 0% gross yield, current distributions are modest, but the 5% appreciation rate projects $275,867 in new equity by year five, complemented by $9,196/yr in principal paydown. Ziffy Mortgage's DSCR loan (0.00) allows non-U.S. residents to acquire without W-2s or domestic credit.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 0% | 7.0% |
| Monthly Cash Flow | $0 | $1,200 |
City averages based on Ellston market data in our database. Property projections are estimates.
Single Family
Built in 2006
0.51 Acres lot
$N/A/sqft
$1,000 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 50074, Ellston, IA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 597 (100%) |
| Owner Occupied HU | 143 (24.0%) |
| Renter Occupied HU | 23 ( 3.9%) |
| Vacant Housing Units | 431 (72.2%) |
| Median Home Value | $378,333 |
| Average Home Value | $496,014 |
Housing Distribution
Address Breakdown
Residential
165
Single Family
165
Multi-Family
0
Businesses
14
Nearby investment properties with comparable rents
No similar rental properties found nearby.
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 2006
0.51 Acres lot
$N/A/sqft
$1,000 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 50074, Ellston, IA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 597 (100%) |
| Owner Occupied HU | 143 (24.0%) |
| Renter Occupied HU | 23 ( 3.9%) |
| Vacant Housing Units | 431 (72.2%) |
| Median Home Value | $378,333 |
| Average Home Value | $496,014 |
Housing Distribution
Address Breakdown
Residential
165
Single Family
165
Multi-Family
0
Businesses
14
Nearby investment properties with comparable rents
No similar rental properties found nearby.
Nearby investment properties with comparable prices
Listed by: Cherri L Vos • RE/MAX Revolution
Mls Name: NoCoast MLS
Mls Provider:
Mls ID: #6327078
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.