11453 County Road 4012Holts SummitMO65043
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayYield and appreciation often trade off, and at 11453 County Road 4012, Holts Summit, MO, 65043 in Holts Summit the bet is firmly on appreciation. Rental yield 5.75%. The 5.75% gross yield on a $199,900 price is below income-first thresholds, but 5%/yr value growth projects $55,229 in equity by year five. Ziffy Mortgage's non-U.S. DSCR mortgage (1.07) finances the acquisition on rental income alone. A larger down payment (30–35%) reduces monthly debt service and tightens the spread. Total projected cumulative return: $57,386.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 5.8% | 6.2% |
| Monthly Cash Flow | $(287) | $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 | $958 |
| Total Monthly Debt Service | $1,165 |
| DSCR Ratio | 0.82x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Manufactured
Built in 1998
3 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 65043, Holts Summit, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,372 (100%) |
| Owner Occupied HU | 3,186 (72.9%) |
| Renter Occupied HU | 905 (20.7%) |
| Vacant Housing Units | 281 ( 6.4%) |
| Median Home Value | $236,824 |
| Average Home Value | $259,257 |
Housing Distribution
Address Breakdown
Residential
4,264
Single Family
4,264
Multi-Family
0
Businesses
160
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
Manufactured
Built in 1998
3 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 65043, Holts Summit, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,372 (100%) |
| Owner Occupied HU | 3,186 (72.9%) |
| Renter Occupied HU | 905 (20.7%) |
| Vacant Housing Units | 281 ( 6.4%) |
| Median Home Value | $236,824 |
| Average Home Value | $259,257 |
Housing Distribution
Address Breakdown
Residential
4,264
Single Family
4,264
Multi-Family
0
Businesses
160
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Blunt Home Team • Epic Real Estate Group
Mls Name: JCMLS
Mls ID: #10071362