100 S Newport Ln, Waynesville, MO, 65583 | $771/mo Cash Flow

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1563 sft

105 Valley Way, Saint Robert, MO, 65584

2 Bed
3 Bath
1728 sft

15250 Texas Rd, Saint Robert, MO, 65584

3 Bed
2 Bath
1320 sft

604 Highway T, Waynesville, MO, 65583

3 Bed
2 Bath
1669 sft

115 Hull Dr, Waynesville, MO, 65583

Nearby investment properties with comparable prices

5 Bed
2 Bath
2052 sft

25205 Ranch Dr SE, Lebanon, MO, 65536

3 Bed
2 Bath
1664 sft

20640 Highway Y St, Saint Robert, MO, 65584

- Bed
- Bath
1268 sft

308 N Ellen St, Dixon, MO, 65459

2 Bed
2 Bath
1176 sft

31510 Tulip Ln, Richland, MO, 65556

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 Waynesville at 100 S Newport Ln, Waynesville, MO, 65583 priced at $169,900 pairs $1,830/mo rent with $771/mo cash flow after a $832/mo payment. Total monthly income equals $1,830/mo, and annual cash flow comes to $9,258/yr on $56,322 invested. Return on cash invested is 36.35% in year one, and rental yield stands at 12.93% on a $169,900 basis. Equity gained on principal adds $1,096/yr, and 5% annual appreciation accumulates to $46,940 by year five. Five-year ROI measures 191.08% and total cumulative return in cash reaches $107,618. For financing, Ziffy Mortgage’s DSCR program evaluates $1,830/mo property income against a $832/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1950

6,795 sqft lot

$N/A/sqft

No HOA