3611 Pershing Ln, Waukee, IA, 50263 | $472/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

3611 Pershing Ln, Waukee, IA, 50263 | $472/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1511 sft

3620 Pershing Ln, Waukee, IA, 50263

3 Bed
3 Bath
1511 sft

3615 Pershing Ln, Waukee, IA, 50263

3 Bed
3 Bath
1511 sft

3631 Pershing Ln, Waukee, IA, 50263

3 Bed
3 Bath
1511 sft

3614 Pershing Ln, Waukee, IA, 50263

Nearby investment properties with comparable prices

4 Bed
2 Bath
1140 sft

616 E Green St, Winterset, IA, 50273

4 Bed
3 Bath
1388 sft

1310 W Jefferson St, Winterset, IA, 50273

3 Bed
2 Bath
908 sft

116 Arlington Ave, Van Meter, IA, 50261

3 Bed
2 Bath
1614 sft

1006 Polk St, De Soto, IA, 50069

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 Waukee at 3611 Pershing Ln, Waukee, IA, 50263 earns $472/mo cash flow from $2,225/mo rent with a $1,321/mo payment. Total monthly income totals $2,225/mo, and annual cash flow totals $5,664/yr on $89,502 capital. ROI tracks 26.24% on current figures, and rental yield reads 9.89% at a $269,990 purchase. Equity gained on principal adds $1,742/yr, and 5% annual appreciation supports $74,593 over five years. Five-year ROI reaches 137.22% and total cumulative return in cash sums $122,818. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,225/mo property income instead of your personal income.

Condo

Built in 2025

1,742 sqft lot

$N/A/sqft

No HOA

More details about the property

D.R. Horton, Americas Builder, presents the Sydney Townhome Located in Waukee within our Painted Woods West community. This neighborhood offers easy access to I-80 and is minutes away from Waukee Schools! ALL APPLIANCES AND WINDOW BLINDS INCLUDED! This Two-Story Townhome boasts 3 Bedrooms, 2.5 Bathrooms, and a 2-Car Garage in a spacious open floorplan. As you enter the home, youll be greeted with a beautiful Great Room featuring a cozy fireplace. The Gourmet Kitchen offers an Oversized Pantry and a Large Island, perfect for entertaining! On the second level, youll find the Primary Bedroom with an ensuite Bathroom featuring a dual vanity sink as well as a spacious Walk-In Closet. Youll also find Two additional Large Bedrooms, full Bathroom, and Laundry Room! All D.R. Horton Iowa homes include our Americas Smart Home Technology and DEAKO decorative plug-n-play light switches with smart switch capability. Photos may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances. Special financing is available through Builders preferred lender offering exceptionally low 30-year fixed FHA/VA and Conventional Rates. See Builder representative for details on how to save THOUSANDS of dollars!

Neighborhood Data

Neighborhood data shown for ZIP Code: 50263, Waukee, IA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	14,203 (100%)
Owner Occupied HU	8,835 (62.2%)
Renter Occupied HU	3,821 (26.9%)
Vacant Housing Units	1,547 (10.9%)
Median Home Value	$376,616
Average Home Value	$419,225