4105 N Willowbend Rd NE, Cedar Rapids, IA, 52411 | $406/mo Cash Flow

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1485 sft

2251 Bever Ave SE, Cedar Rapids, IA, 52403

4 Bed
2 Bath
2058 sft

1560 McGowan Blvd, Marion, IA, 52302

3 Bed
4 Bath
1240 sft

1110 Longview Dr, Marion, IA, 52302

3 Bed
3 Bath
1361 sft

137 Woodstone Ln SW, Cedar Rapids, IA, 52404

Nearby investment properties with comparable prices

3 Bed
3 Bath
2281 sft

4123 Citrine Ct, Marion, IA, 52302

Westfield - Heritage Plan, Country Ridge

3 Bed
2 Bath
1471 sft

Westfield - Heritage Plan, Country Ridge, Cedar Rapids, IA, 52405

3 Bed
2 Bath
1360 sft

8921 Norway Dr NE, Cedar Rapids, IA, 52402

4 Bed
3 Bath
2053 sft

Bellhaven Plan, Rolling Prairie Estates, Hiawatha, IA, 52411

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 Cedar Rapids at 4105 N Willowbend Rd NE, Cedar Rapids, IA, 52411 uses $139,197 cash to close to unlock $4,874/yr annual cash flow and $406/mo monthly cash flow. Total monthly income runs $3,133/mo, and a $2,055/mo payment keeps the spread at $406/mo. Purchase price stands at $419,900, and rental yield measures 8.95% with $3,133/mo rent. Return on cash invested shows 23.41% in year one, and 5% annual appreciation builds toward $116,011 over five years. Five-year ROI reaches 122.05% and total cumulative return in cash records $169,884. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,133/mo property income covering a $2,055/mo payment rather than investor’s personal income.

Condo

Built in 2004

7,143 sqft lot

$N/A/sqft

No HOA