1109 Beverly DrWappapelloMO63966
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThis Wappapello rental at 1109 Beverly Dr, Wappapello, MO, 63966 sits in the solid-income band: 10.91% gross yield, $1,396/mo rent, $401/mo net after the $629/mo debt service, DSCR 2.22. Entry price of $139,900 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $38,652 and $1,288/yr in principal reduction bring total cumulative return to $86,872.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 6.2% |
| Monthly Cash Flow | $401 | $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 | $1,396 |
| Total Monthly Debt Service | $816 |
| DSCR Ratio | 1.71x |
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.
Multi Family
Built in 1990
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 63966, Wappapello, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,365 (100%) |
| Owner Occupied HU | 826 (60.5%) |
| Renter Occupied HU | 142 (10.4%) |
| Vacant Housing Units | 397 (29.1%) |
| Median Home Value | $136,039 |
| Average Home Value | $154,576 |
Housing Distribution
Address Breakdown
Residential
1,215
Single Family
1,215
Multi-Family
0
Businesses
69
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
Multi Family
Built in 1990
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 63966, Wappapello, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,365 (100%) |
| Owner Occupied HU | 826 (60.5%) |
| Renter Occupied HU | 142 (10.4%) |
| Vacant Housing Units | 397 (29.1%) |
| Median Home Value | $136,039 |
| Average Home Value | $154,576 |
Housing Distribution
Address Breakdown
Residential
1,215
Single Family
1,215
Multi-Family
0
Businesses
69
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Thomas Orosz • Keller Williams Realty STL
Mls Name: MARIS
Mls Provider:
Mls ID: #25024328
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)