Kintzel - Heritage Plan, Stoney Point, Cedar Rapids, IA, 52404 | $179/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Kintzel - Heritage Plan, Stoney Point, Cedar Rapids, IA, 52404 | $179/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1275 sft

1416 Applewood Dr, Fairfax, IA, 52228

4 Bed
3 Bath
2050 sft

6516 Underwood Ave SW #IEZ5QK, Cedar Rapids, IA, 52404

4 Bed
3 Bath
1935 sft

Kintzel Plan, Heartland Heights, Cedar Rapids, IA, 52404

4 Bed
3 Bath
2841 sft

165 Driftwood Ln, Fairfax, IA, 52228

Nearby investment properties with comparable prices

3 Bed
2 Bath
1900 sft

Princeton Plan, Heartland Heights, Cedar Rapids, IA, 52404

3 Bed
2 Bath
1755 sft

Cedar Plan, Stoney Point, Cedar Rapids, IA, 52404

2 Bed
2 Bath
1714 sft

1510 Heartland St, Fairfax, IA, 52228

4 Bed
3 Bath
2906 sft

439 Creek Side Dr, Fairfax, IA, 52228

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

Total monthly income equals $3,017/mo, and annual cash flow records $2,146/yr on $144,866 to close. Return on cash invested measures 21.39% and rental yield reads 8.28% at the current $437,000. Equity gained on principal adds $2,820/yr, and 5% annual appreciation supports $120,735 by year five. Five-year ROI prints 111.18% and total cumulative return in cash totals $161,068.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,017/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The two story plan from Skogman Homes features an open kitchen and great room with large windows for natural light. The L-shaped kitchen offers tons of cabinets and a long island perfect for the whole family. Tucked behind the kitchen is a large walk-in pantry. The second floor offers a large master suite, laundry room, 3 additional bedrooms and full bathroom.

Neighborhood Data

Neighborhood data shown for ZIP Code: 52404, Cedar Rapids, IA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	20,968 (100%)
Owner Occupied HU	11,682 (55.7%)
Renter Occupied HU	7,536 (35.9%)
Vacant Housing Units	1,750 ( 8.3%)
Median Home Value	$201,736
Average Home Value	$240,149