Belle Plan, CrosshavenJohnstonIA50131
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Johnston at Belle Plan, Crosshaven, Johnston, IA, 50131 with 5% annual appreciation on a $443,000 basis while $3,719/mo rent supports operations. Total monthly income totals $3,719/mo and a $2,168/mo payment preserves $842/mo for cash returns. Annual cash flow comes to $10,106/yr on $146,855 deployed, and return on cash invested reaches 26.79% in year one. Equity gained on principal adds $2,859/yr, and five-year appreciation sums $122,393 alongside rental yield of 10.07%. Five-year ROI measures 140.17% and total cumulative return in cash totals $205,840.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,719/mo property income versus a $2,168/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 50131, Johnston, IA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,023 (100%) |
| Owner Occupied HU | 6,701 (60.8%) |
| Renter Occupied HU | 3,542 (32.1%) |
| Vacant Housing Units | 780 ( 7.1%) |
| Median Home Value | $379,844 |
| Average Home Value | $438,587 |
Housing Distribution
Address Breakdown
Residential
10,452
Single Family
8,790
Multi-Family
1,662
Businesses
712
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
