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 West Des Moines at 6255 Beechtree Dr UNIT 2205, West Des Moines, IA, 50266 generates $1,948/mo in rent and, after a $930/mo payment, leaves $489/mo in cash flow. Total monthly income is $1,948/mo, and annual cash flow is $5,868/yr on $62,985 invested. Return on cash invested sits at 29.23% in year one, and rental yield is 12.3% on a $190,000 entry. Equity gained on principal adds $1,226/yr, while 5% annual appreciation builds toward $52,494 over five years. Five-year ROI reaches 154.74% and total cumulative return in cash sums $97,464. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,948/mo property income rather than buyer’s personal income.
Condo
Built in 2004
N/A lot
$N/A/sqft
$225 monthly HOA
Neighborhood data shown for ZIP Code: 50266, West Des Moines, IA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,158 (100%) |
| Owner Occupied HU | 9,448 (46.9%) |
| Renter Occupied HU | 8,717 (43.2%) |
| Vacant Housing Units | 1,993 ( 9.9%) |
| Median Home Value | $398,812 |
| Average Home Value | $442,652 |
Residential
19,201
Single Family
11,911
Multi-Family
7,290
Businesses
1,810
Date | Event | Price |
|---|---|---|
| 2024-10-10 | Listed for sale | $190,000 |
| 2020-12-28 | Sold | $133,000 |
| 2012-09-27 | Sold | $99,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $2608.00 | 10.32% | $160,690 | 15.36% |
| 2022-10-15 | $2364.00 | 1.90% | $139,300 | 9.02% |
| 2021-10-15 | $2320.00 | 1.93% | $127,770 | 7.28% |
Listed by: Andrea Olson Taylor • RE/MAX Concepts
Mls Name: DMMLS
Mls Provider:
Mls ID: #705673
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.
