3901 S Union St, Des Moines, IA, 50315 | $78/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1036 sft

600 SE 2nd St, Grimes, IA, 50111

2 Bed
1 Bath
1342 sft

2815 49th St, Des Moines, IA, 50310

3 Bed
1 Bath
960 sft

608 NE 9th St, Grimes, IA, 50111

3 Bed
2 Bath
638 sft

1257 E 33rd St, Des Moines, IA, 50317

Nearby investment properties with comparable prices

2 Bed
1 Bath
912 sft

4530 NE 34th Ct, Des Moines, IA, 50317

3 Bed
3 Bath
1232 sft

8612 Alpine Dr #E, Urbandale, IA, 50322

3 Bed
3 Bath
1418 sft

15346 Coyote Dr, Grimes, IA, 50111

3 Bed
3 Bath
1418 sft

15342 Coyote Dr, Grimes, IA, 50111

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

Rental property for sale in Des Moines at 3901 S Union St, Des Moines, IA, 50315 generates $1,799/mo in rent and, after a $1,297/mo payment, leaves $78/mo in cash flow. Total monthly income is $1,799/mo, and annual cash flow is $936/yr on $87,848 invested. Return on cash invested sits at 20.97% in year one, and rental yield is 8.15% on a $265,000 entry. Equity gained on principal adds $1,710/yr, while 5% annual appreciation builds toward $73,215 over five years. Five-year ROI reaches 108.94% and total cumulative return in cash sums $95,703. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,799/mo property income rather than buyer’s personal income.

Single Family

Built in 1966

0.29 Acres lot

$N/A/sqft

No HOA