105 Riverview Bend Estates DrCrystal CityMO63019
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 105 Riverview Bend Estates Dr, Crystal City, MO, 63019 in Crystal City speaks for itself: 10.68% gross on a $268,000 price, generating $2,112/mo in rent and $715/mo in net income after the $1,205/mo debt service. DSCR 1.75, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $8,584 stacks alongside $74,043 in projected five-year appreciation and $2,468/yr in principal reduction. Projected total cumulative return: $130,196.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.7% | 6.2% |
| Monthly Cash Flow | $715 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,112 |
| Total Monthly Debt Service | $1,562 |
| DSCR Ratio | 1.35x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2000
10,454 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 63019, Crystal City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,890 (100%) |
| Owner Occupied HU | 1,340 (70.9%) |
| Renter Occupied HU | 441 (23.3%) |
| Vacant Housing Units | 109 ( 5.8%) |
| Median Home Value | $180,409 |
| Average Home Value | $194,912 |
Housing Distribution
Address Breakdown
Residential
1,842
Single Family
1,751
Multi-Family
91
Businesses
293
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Single Family
Built in 2000
10,454 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 63019, Crystal City, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,890 (100%) |
| Owner Occupied HU | 1,340 (70.9%) |
| Renter Occupied HU | 441 (23.3%) |
| Vacant Housing Units | 109 ( 5.8%) |
| Median Home Value | $180,409 |
| Average Home Value | $194,912 |
Housing Distribution
Address Breakdown
Residential
1,842
Single Family
1,751
Multi-Family
91
Businesses
293
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Adam C Mikesch • Premier Farm Realty Group LLC
Mls Name: MARIS
Mls Provider:
Mls ID: #25009798
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#197)