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 Iowa City at 458 W Side Dr, Iowa City, IA, 52246 priced at $205,000 pairs $1,722/mo rent with $134/mo cash flow after a $1,003/mo payment. Total monthly income equals $1,722/mo, and annual cash flow comes to $1,604/yr on $67,958 invested. Return on cash invested is 22.27% in year one, and rental yield stands at 10.08% on a $205,000 basis. Equity gained on principal adds $1,323/yr, and 5% annual appreciation accumulates to $56,638 by year five. Five-year ROI measures 117.56% and total cumulative return in cash reaches $79,890. For financing, Ziffy Mortgage’s DSCR program evaluates $1,722/mo property income against a $1,003/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in N/A
N/A lot
$N/A/sqft
$3,000 annually HOA
Neighborhood data shown for ZIP Code: 52246, Iowa City, IA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,176 (100%) |
| Owner Occupied HU | 4,491 (40.2%) |
| Renter Occupied HU | 5,831 (52.2%) |
| Vacant Housing Units | 854 ( 7.6%) |
| Median Home Value | $358,257 |
| Average Home Value | $409,004 |
Residential
10,652
Single Family
6,750
Multi-Family
3,902
Businesses
346
Date | Event | Price |
|---|---|---|
| 2025-07-02 | Listed for sale | $205,000 |
| 2025-06-08 | Listing removed | $205,000 |
| 2025-05-09 | Price change | $205,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-05 | $3204.93 | 0.67% | $170,370 | N/A |
| 2023-07-05 | $3183.75 | 4.66% | $170,370 | 15.98% |
| 2022-07-05 | $3042.05 | -3.67% | $146,890 | N/A |
Listed by: Tina Frantz • Ambrose & Associates, REALTORS
Mls Name: Iowa City Area AOR
Mls Provider:
Mls ID: #202504314
Disclaimer: IDX information is provided exclusively for consumers personal, non-commercial use, that it may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Listing information is deemed reliable, but not guaranteed accurate by the MLS.
