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% |
Rental property for sale in Davenport at 435 Waverly Rd, Davenport, IA, 52804 priced at $123,800 pairs $1,774/mo rent with $961/mo cash flow after a $606/mo payment. Total monthly income equals $1,774/mo, and annual cash flow comes to $11,529/yr on $41,040 invested. Return on cash invested is 48% in year one, and rental yield stands at 17.2% on a $123,800 basis. Equity gained on principal adds $799/yr, and 5% annual appreciation accumulates to $34,204 by year five. Five-year ROI measures 254.01% and total cumulative return in cash reaches $104,244. For financing, Ziffy Mortgage’s DSCR program evaluates $1,774/mo property income against a $606/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1950
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 52804, Davenport, IA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,538 (100%) |
| Owner Occupied HU | 7,301 (63.3%) |
| Renter Occupied HU | 3,354 (29.1%) |
| Vacant Housing Units | 883 ( 7.7%) |
| Median Home Value | $160,594 |
| Average Home Value | $209,304 |
Residential
11,281
Single Family
9,737
Multi-Family
1,544
Businesses
330
Date | Event | Price |
|---|---|---|
| 2025-09-17 | Sold | $123,800 |
| 2025-08-18 | Pending sale | $125,000 |
| 2025-08-04 | Listed for sale | $125,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-13 | $1992.00 | 1.01% | $123,130 | -1.27% |
| 2023-10-13 | $1972.00 | -0.40% | $124,710 | 23.21% |
| 2022-10-13 | $1980.00 | 4.32% | $101,220 | N/A |
Listed by: Richard Bassford • RE/MAX Concepts Bettendorf
Mls Name: RMLS Alliance
Mls Provider:
Mls ID: #QC4262891
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.
