Dawson Plan, Pavilion ParkWest Des MoinesIA50266
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 West Des Moines at Dawson Plan, Pavilion Park, West Des Moines, IA, 50266 with 5% annual appreciation on a $455,900 basis while $3,264/mo rent supports operations. Total monthly income totals $3,264/mo and a $2,231/mo payment preserves $104/mo for cash returns. Annual cash flow comes to $1,243/yr on $151,131 deployed, and return on cash invested reaches 20.73% in year one. Equity gained on principal adds $2,942/yr, and five-year appreciation sums $125,957 alongside rental yield of 8.59%. Five-year ROI measures 108.23% and total cumulative return in cash totals $163,570.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,264/mo property income versus a $2,231/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$200 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 50266, West Des Moines, IA area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
19,201
Single Family
11,911
Multi-Family
7,290
Businesses
1,810
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Trust Builders
Mls Name: Trust Builders
Mls Provider:
Mls ID: #N/A