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% |
Investment property for sale in West Des Moines at 6255 Beechtree Dr UNIT 4304, West Des Moines, IA, 50266 offers a 9.6% rental yield on a $185,000 purchase with $1,480/mo rent. Total monthly income registers $1,480/mo, and a $905/mo payment leaves $44/mo available for distribution. Annual cash flow reaches $528/yr on $61,328 to close, and return on cash invested stands at 20.77% in year one. Equity gained on principal adds $1,194/yr while 5% annual appreciation supports $51,112 over five years. Portfolio math shows five-year ROI at 109.5% and total cumulative return in cash at $67,155. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,480/mo property income against a $905/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 2004
N/A lot
$N/A/sqft
$235 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 |
|---|---|---|
| 2025-05-30 | Listed for sale | $185,000 |
| 2020-09-13 | Listing removed | $145,000 |
| 2020-09-10 | Listed for sale | $145,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-06-03 | $2608.00 | 9.76% | $160,690 | 15.36% |
| 2022-06-03 | $2376.00 | 2.41% | $139,300 | 8.53% |
| 2021-06-03 | $2320.00 | 1.93% | $128,350 | 7.77% |
Listed by: Curtis Marouelli • Iowa Realty Mills Crossing
Mls Name: DMMLS
Mls Provider:
Mls ID: #719157
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.
