San Pedro Plan, Ushers Ridge, Cedar Rapids, IA, 52411 | $415/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2178 sft

Heron - Heritage Plan, Prairie Landing, Cedar Rapids, IA, 52402

4 Bed
3 Bath
2178 sft

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

4 Bed
4 Bath
3628 sft

7603 Hampshire Dr NE, Cedar Rapids, IA, 52402

- Bed
- Bath
- sft

1245 Berkshire Ln, North Liberty, IA, 52317

Nearby investment properties with comparable prices

4 Bed
4 Bath
3182 sft

1820 Agate Cir, Marion, IA, 52302

4 Bed
3 Bath
3023 sft

179 Crandall Dr NE, Cedar Rapids, IA, 52402

3 Bed
2 Bath
1809 sft

Royal Oak Ridge Rd #SYRH87, Marion, IA, 52302

3 Bed
2 Bath
1644 sft

5841 Meadow Grass Cir SE #JYON1N, 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

Rental property for sale in Cedar Rapids at San Pedro Plan, Ushers Ridge, Cedar Rapids, IA, 52411 priced at $514,900 converts $3,780/mo rent into $415/mo cash flow after a $2,520/mo obligation. Total monthly income equals $3,780/mo, and annual cash flow totals $4,982/yr on $169,402 invested. Return on cash invested prints 23% in year one, and rental yield reads 8.81% against a $514,900 entry. Equity gained on principal adds $3,323/yr, while 5% annual appreciation compiles into $142,257 by year five. Five-year ROI reaches 119.87% and total cumulative return in cash sums $203,058. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,780/mo property income covering a $2,520/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$21 monthly HOA