Vail Plan, Ushers Ridge, Cedar Rapids, IA, 52411 | 5.65% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2888 sft

1411 Deer Woods Dr NE, Swisher, IA, 52338

4 Bed
3 Bath
2717 sft

Regal B Plan, Trail Ridge Estates, Solon, IA, 52333

5 Bed
4 Bath
3609 sft

945 Olive Ct, North Liberty, IA, 52317

5 Bed
3 Bath
3236 sft

200 Cherry Park Dr NW, Cedar Rapids, IA, 52405

Nearby investment properties with comparable prices

- Bed
2 Bath
1076 sft

110 Wild Rose Ln, Solon, IA, 52333

4 Bed
3 Bath
4275 sft

3098 Sandy Beach Rd NE, Solon, IA, 52333

6 Bed
4 Bath
4324 sft

1275 E Knoll Dr, Robins, IA, 52328

- Bed
- Bath
7848 sft

3212 Wilson Ave SW, Cedar Rapids, IA, 52404

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 Vail Plan, Ushers Ridge, Cedar Rapids, IA, 52411 priced at $959,000 converts $4,516/mo rent into after a $4,694/mo obligation. Total monthly income equals $4,516/mo. Return on cash invested prints 13.47% in year one, and rental yield reads 5.65% against a $959,000 entry. Equity gained on principal adds $6,188/yr, while 5% annual appreciation compiles into $264,954 by year five. Five-year ROI reaches 68.7% and total cumulative return in cash sums $216,751. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,516/mo property income covering a $4,694/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$21 monthly HOA