18130 Millstone Cove Rd UNIT 403, Gravois Mills, MO, 65037 | $816/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
922 sft

29373 Houser Dr, Rocky Mount, MO, 65072

4 Bed
2 Bath
1791 sft

14 Painted Tree Ln, Rocky Mount, MO, 65072

3 Bed
2 Bath
1400 sft

30289 Bullock Dr, Gravois Mills, MO, 65037

2 Bed
2 Bath
980 sft

1481 Ledges Dr #1012, Osage Beach, MO, 65065

Nearby investment properties with comparable prices

3 Bed
1 Bath
840 sft

431 Missouri Ave, Versailles, MO, 65084

2 Bed
1 Bath
766 sft

28517 Possum Trot Rd, Stover, MO, 65078

3 Bed
2 Bath
1800 sft

74 Hidden Bluff Cir, Brumley, MO, 65017

Rental Income+ 1 more

2 Bed
1 Bath
580 sft

27508 Happy Ter, Rocky Mount, MO, 65072

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 Gravois Mills at 18130 Millstone Cove Rd UNIT 403, Gravois Mills, MO, 65037 generates $1,909/mo in rent and, after a $623/mo payment, leaves $816/mo in cash flow. Total monthly income is $1,909/mo, and annual cash flow is $9,797/yr on $42,167 invested. Return on cash invested sits at 43.14% in year one, and rental yield is 18.01% on a $127,200 entry. Equity gained on principal adds $821/yr, while 5% annual appreciation builds toward $35,143 over five years. Five-year ROI reaches 230.68% and total cumulative return in cash sums $97,272. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,909/mo property income rather than buyer’s personal income.

Condo

Built in 2006

N/A lot

$N/A/sqft

$300 monthly HOA