1765 NE 1021st RdOsceolaMO64776
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
Investment Highlights
Rental property for sale in Osceola at 1765 NE 1021st Rd, Osceola, MO, 64776 generates $1,825/mo in rent and, after a $1,184/mo payment, leaves $318/mo in cash flow. Total monthly income is $1,825/mo, and annual cash flow is $3,820/yr on $80,223 invested. Return on cash invested sits at 24.67% in year one, and rental yield is 9.05% on a $242,000 entry. Equity gained on principal adds $1,562/yr, while 5% annual appreciation builds toward $66,860 over five years. Five-year ROI reaches 128.45% and total cumulative return in cash sums $103,050. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,825/mo property income rather than buyer’s personal income.
Single Family
Built in 2013
10.90 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64776, Osceola, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,738 (100%) |
| Owner Occupied HU | 1,446 (52.8%) |
| Renter Occupied HU | 447 (16.3%) |
| Vacant Housing Units | 845 (30.9%) |
| Median Home Value | $169,828 |
| Average Home Value | $331,568 |
Housing Distribution
Address Breakdown
Residential
1,812
Single Family
1,786
Multi-Family
26
Businesses
163
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Andrew Driskill • Bray & Company Real Estate Llc
Mls Name: WCAR MO
Mls Provider:
Mls ID: #97413
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.