Harmony Plan, Rolling Prairie Estates, En8nha Hiawatha, IA, 52411 | $1,152/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2763 sft

4030 Bruce Rd, Marion, IA, 52302

3 Bed
2 Bath
1624 sft

534 Spring Meadow Dr NE, Mount Vernon, IA, 52314

4 Bed
3 Bath
2480 sft

735 34th Ave, Marion, IA, 52302

3 Bed
3 Bath
2135 sft

2375 Bluegrass St, Marion, IA, 52302

Nearby investment properties with comparable prices

5 Bed
3 Bath
2409 sft

900 Chesterfield Rd NE, Cedar Rapids, IA, 52402

2 Bed
2 Bath
1461 sft

205 18th Ave, Hiawatha, IA, 52233

3 Bed
2 Bath
2238 sft

3434 Willow Dr NE, North Liberty, IA, 52317

3 Bed
3 Bath
1548 sft

6832 Bottom Land Ln, Cedar Rapids, IA, 52403

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 En8nha Hiawatha at Harmony Plan, Rolling Prairie Estates, En8nha Hiawatha, IA, 52411 offers a 11.26% rental yield on a $398,990 purchase with $3,743/mo rent. Total monthly income registers $3,743/mo, and a $1,953/mo payment leaves $1,152/mo available for distribution. Annual cash flow reaches $13,819/yr on $132,265 to close, and return on cash invested stands at 30.36% in year one. Equity gained on principal adds $2,575/yr while 5% annual appreciation supports $110,234 over five years. Portfolio math shows five-year ROI at 159.28% and total cumulative return in cash at $210,671. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,743/mo property income against a $1,953/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA