Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in West Des Moines at Harlan Plan, Pavilion Park, West Des Moines, IA, 50266 generates $2,394/mo in rent and, after a $1,605/mo payment, leaves $64/mo in cash flow. Total monthly income is $2,394/mo, and annual cash flow is $772/yr on $108,699 invested. Return on cash invested sits at 20.62% in year one, and rental yield is 8.76% on a $327,900 entry. Equity gained on principal adds $2,116/yr, while 5% annual appreciation builds toward $90,593 over five years. Five-year ROI reaches 107.88% and total cumulative return in cash sums $117,263. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,394/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$200 monthly HOA
Neighborhood data shown for ZIP Code: 50266, West Des Moines, IA area.
| 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 |
Residential
19,201
Single Family
11,911
Multi-Family
7,290
Businesses
1,810
Date | Event | Price |
|---|---|---|
| 2025-09-28 | Price change | $327,900 |
| 2025-08-12 | Price change | $329,900 |
| 2025-07-16 | Price change | $328,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Trust Builders
Mls Name: Trust Builders
Mls Provider:
Mls ID: #N/A
