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 Adel at 33065 W Trail Ridge Cir, Adel, IA, 50003 listed at $599,000 pairs $2,777/mo rent with a $2,932/mo payment. Total monthly income runs $2,777/mo. Return on cash invested measures 13.13% in year one, and rental yield registers 5.56% at a $599,000 basis. Equity gained on principal adds $3,865/yr, and annual property appreciation at 5% supports $165,493 by year five. Five-year ROI tracks 66.91% and total cumulative return in cash totals $131,866. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,777/mo property income relative to a $2,932/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1979
3.07 Acres lot
$N/A/sqft
$300 annually HOA
Date | Event | Price |
|---|---|---|
| 2025-07-05 | Listed for sale | $599,000 |
| 2025-07-04 | Listing removed | $645,000 |
| 2025-06-20 | Price change | $645,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-07-09 | $4618.00 | 15.22% | $432,230 | 25.06% |
| 2022-07-09 | $4008.00 | 40.24% | $345,620 | 16.01% |
| 2021-07-09 | $2858.00 | N/A | $297,920 | N/A |
Listed by: Cy Phillips • Space Simply
Mls Name: DMMLS
Mls Provider:
Mls ID: #721635
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.
