5817 SE 22nd Ct, Des Moines, IA, 50320 | $454/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1301 sft

8610 Ep True Pkwy #12009, Waukee, IA, 50263

2 Bed
2 Bath
1162 sft

1333 SE University Ave UNIT 306, Waukee, IA, 50263

2 Bed
2 Bath
1150 sft

1333 SE University Ave UNIT 303, Waukee, IA, 50263

2 Bed
3 Bath
1244 sft

265 Laurel St, Waukee, IA, 50263

Nearby investment properties with comparable prices

2 Bed
1 Bath
986 sft

2408 48th St, Des Moines, IA, 50310

2 Bed
2 Bath
1256 sft

110 NW Georgetown Blvd UNIT 7, Ankeny, IA, 50023

3 Bed
2 Bath
816 sft

7109 SW 17th St, Des Moines, IA, 50315

2 Bed
2 Bath
832 sft

6128 Hickory Ln, Urbandale, IA, 50322

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 Des Moines at 5817 SE 22nd Ct, Des Moines, IA, 50320 listed at $239,900 pairs $2,012/mo rent with a $1,174/mo payment to leave $454/mo cash flow. Total monthly income runs $2,012/mo, and annual cash flow reaches $5,450/yr on $79,527 cash to close. Return on cash invested measures 26.76% in year one, and rental yield registers 10.06% at a $239,900 basis. Equity gained on principal adds $1,548/yr, and annual property appreciation at 5% supports $66,280 by year five. Five-year ROI tracks 140.04% and total cumulative return in cash totals $111,367. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,012/mo property income relative to a $1,174/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Townhouse

Built in 2019

2,962 sqft lot

$N/A/sqft

No HOA