Bellhaven Plan, Three Lakes, Des Moines, IA, 50320 | $678/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1591 sft

9632 Thorton Dr, Johnston, IA, 50131

4 Bed
3 Bath
1570 sft

2528 Shady Lane Dr, Norwalk, IA, 50211

3 Bed
3 Bath
1610 sft

4808 Dewey Pl, Johnston, IA, 50131

3 Bed
3 Bath
1500 sft

Reagan Plan, The Crossing At Deer Creek, Ankeny, IA, 50021

Nearby investment properties with comparable prices

3 Bed
2 Bath
1166 sft

400 NE Chalet St, Elkhart, IA, 50073

2 Bed
2 Bath
1321 sft

1240 63rd St, Windsor Heights, IA, 50324

5 Bed
3 Bath
2584 sft

400 W Ashland Ave, Indianola, IA, 50125

2 Bed
2 Bath
1218 sft

510 NW Rockwood Ln, Grimes, IA, 50111

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 Bellhaven Plan, Three Lakes, Des Moines, IA, 50320 earns $678/mo cash flow from $3,048/mo rent with a $1,786/mo payment. Total monthly income totals $3,048/mo, and annual cash flow totals $8,136/yr on $120,994 capital. ROI tracks 26.63% on current figures, and rental yield reads 10.02% at a $364,990 purchase. Equity gained on principal adds $2,355/yr, and 5% annual appreciation supports $100,840 over five years. Five-year ROI reaches 139.34% and total cumulative return in cash sums $168,592. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,048/mo property income instead of your personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA