Phoenix Plan, Ushers Ridge, Cedar Rapids, IA, 52411 | $559/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

6 Bed
3 Bath
4780 sft

5901 Williams Blvd SW, Cedar Rapids, IA, 52404

4 Bed
4 Bath
3745 sft

2260 Country Club Pkwy Se, Cedar Rapids, IA, 52403

3 Bed
2 Bath
2097 sft

1425 Beringer Ct NE, Cedar Rapids, IA, 52402

3 Bed
2 Bath
1755 sft

Cedar Plan, Country Ridge, Cedar Rapids, IA, 52405

Nearby investment properties with comparable prices

3 Bed
3 Bath
2424 sft

823 Flight Dr, Marion, IA, 52302

4 Bed
3 Bath
4202 sft

2105 Milligan Ct SW, Cedar Rapids, IA, 52404

3 Bed
2 Bath
1584 sft

Royal Oak Ridge Rd #29R1SZ, Marion, IA, 52302

4 Bed
3 Bath
1999 sft

1105 Franklin Dr, North Liberty, IA, 52317

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

Rental property for sale in Cedar Rapids at Phoenix Plan, Ushers Ridge, Cedar Rapids, IA, 52411 priced at $469,900 pairs $3,632/mo rent with $559/mo cash flow after a $2,300/mo payment. Total monthly income equals $3,632/mo, and annual cash flow comes to $6,710/yr on $155,772 invested. Return on cash invested is 24.22% in year one, and rental yield stands at 9.28% on a $469,900 basis. Equity gained on principal adds $3,032/yr, and 5% annual appreciation accumulates to $129,825 by year five. Five-year ROI measures 126.42% and total cumulative return in cash reaches $196,934. For financing, Ziffy Mortgage’s DSCR program evaluates $3,632/mo property income against a $2,300/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2026

N/A lot

$N/A/sqft

$21 monthly HOA