Hamilton Plan, Southbridge Farms, Adel, IA, 50003 | $375/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1593 sft

5930 Ep True Pkwy, West Des Moines, IA, 50266

4 Bed
2 Bath
1196 sft

4602 Wakonda Pkwy, Des Moines, IA, 50315

3 Bed
3 Bath
1777 sft

4501 48th St, Des Moines, IA, 50310

4 Bed
2 Bath
1759 sft

1409 42nd St, Des Moines, IA, 50311

Nearby investment properties with comparable prices

2 Bed
3 Bath
1708 sft

160 80th St UNIT 103, West Des Moines, IA, 50266

3 Bed
3 Bath
1645 sft

1330 E 28th St, Norwalk, IA, 50211

3 Bed
3 Bath
1645 sft

1348 E 28th St, Norwalk, IA, 50211

3 Bed
2 Bath
1226 sft

1506 S 14th St, Adel, IA, 50003

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 Hamilton Plan, Southbridge Farms, Adel, IA, 50003 earns $375/mo cash flow from $2,635/mo rent with a $1,703/mo payment. Total monthly income totals $2,635/mo, and annual cash flow totals $4,503/yr on $115,359 capital. ROI tracks 23.81% on current figures, and rental yield reads 9.09% at a $347,990 purchase. Equity gained on principal adds $2,246/yr, and 5% annual appreciation supports $96,143 over five years. Five-year ROI reaches 124.2% and total cumulative return in cash sums $143,275. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,635/mo property income instead of your personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA