Fillmore Plan, Eagle Vista, Adel, IA, 50003 | $1,003/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1390 sft

601 Walker St, Polk City, IA, 50226

3 Bed
3 Bath
1796 sft

4423 Palm Ave, Des Moines, IA, 50310

3 Bed
4 Bath
1668 sft

113 NW Maplewood Dr, Grimes, IA, 50111

5 Bed
2 Bath
1576 sft

4680 Wakonda Dr, Norwalk, IA, 50211

Nearby investment properties with comparable prices

2 Bed
2 Bath
1360 sft

856 SE Williams Ct, Waukee, IA, 50263

3 Bed
3 Bath
2234 sft

1510 9th St, Des Moines, IA, 50314

3 Bed
4 Bath
1490 sft

1944 S Warrior Ln, Waukee, IA, 50263

4 Bed
2 Bath
960 sft

160 Bel Aire Dr, Waukee, IA, 50263

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 Adel at Fillmore Plan, Eagle Vista, Adel, IA, 50003 earns $1,003/mo cash flow from $3,121/mo rent with a $1,596/mo payment. Total monthly income totals $3,121/mo, and annual cash flow totals $12,041/yr on $108,069 capital. ROI tracks 31.05% on current figures, and rental yield reads 11.49% at a $326,000 purchase. Equity gained on principal adds $2,104/yr, and 5% annual appreciation supports $90,068 over five years. Five-year ROI reaches 163% and total cumulative return in cash sums $176,151. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,121/mo property income instead of your personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA