Legacy Plan, Southbridge, Adel, IA, 50003 | $18/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

Legacy Plan, Southbridge, Adel, IA, 50003 | $18/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1700 sft

Redwood Plan, Southbridge, Adel, IA, 50003

3 Bed
3 Bath
1587 sft

Eastham Plan, Southbridge, Adel, IA, 50003

3 Bed
2 Bath
1725 sft

Somerset Plan, Southbridge, Hg6jyw Adel, IA, 50003

3 Bed
3 Bath
1399 sft

Bourne Plan, Southbridge, Adel, IA, 50003

Nearby investment properties with comparable prices

3 Bed
2 Bath
1725 sft

Somerset Plan, Southbridge, Adel, IA, 50003

4 Bed
3 Bath
1536 sft

416 S Park St, Stuart, IA, 50250

3 Bed
1 Bath
1824 sft

3045 Walnut Trl, Stuart, IA, 50250

5 Bed
3 Bath
2968 sft

323 W Jefferson St, Winterset, IA, 50273

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 Legacy Plan, Southbridge, Adel, IA, 50003 offers a 7.85% rental yield on a $348,400 purchase with $2,280/mo rent. Total monthly income registers $2,280/mo, and a $1,705/mo payment leaves $18/mo available for distribution. Annual cash flow reaches $211/yr on $115,495 to close, and return on cash invested stands at 20.09% in year one. Equity gained on principal adds $2,248/yr while 5% annual appreciation supports $96,257 over five years. Portfolio math shows five-year ROI at 104.23% and total cumulative return in cash at $120,376. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,280/mo property income against a $1,705/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

More details about the property

Destiny Homes presents their Legacy floor plan. This ranch plan features 3 bedrooms, 2 baths, and 1800 sq ft of gorgeous living space. Main level includes a great room with frplc, mud room and convenient laundry room. The kitchen features quartz countertops, center island, stainless steel appliances, and a walk-in corner pantry. Access the deck and backyard from sliders off the bumped out dining area. The master suite is spacious, features a walk-in closet, double vanities, and a pass through to the laundry room. The optional basement finish offers a large family room, one or two bedrooms, full bath, and wet bar. Plenty of space for entertaining family and overnight guests. Ask about $2,000 in closing costs provided by preferred lender.