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 5206, West Des Moines, IA, 50266 generates $1,886/mo in rent and, after a $923/mo payment, leaves $436/mo in cash flow. Total monthly income is $1,886/mo, and annual cash flow is $5,237/yr on $62,487 invested. Return on cash invested sits at 28.29% in year one, and rental yield is 12.01% on a $188,499 entry. Equity gained on principal adds $1,216/yr, while 5% annual appreciation builds toward $52,079 over five years. Five-year ROI reaches 149.79% and total cumulative return in cash sums $93,597. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,886/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 |
|---|---|---|
| 2024-12-09 | Price change | $188,499 |
| 2024-10-25 | Listed for sale | $189,999 |
| 2024-09-09 | Listing removed | $189,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-01-27 | $2608.00 | 10.32% | $160,690 | 15.36% |
| 2022-01-27 | $2364.00 | 1.90% | $139,300 | 9.02% |
| 2021-01-27 | $2320.00 | 1.93% | $127,770 | 7.28% |
Listed by: Misty Darling • BH&G Real Estate Innovations
Mls Name: DMMLS
Mls Provider:
Mls ID: #702935
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.
