20517 Luna Rd, Waynesville, MO, 65583 | $208/mo Cash Flow

For Sale

Listed for sale 2 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1744 sft

117 State Route C, Rolla, MO, 65401

3 Bed
2 Bath
1638 sft

438 Eisenhower St, Rolla, MO, 65401

3 Bed
3 Bath
1930 sft

127 Hickory Valley Rd, Saint Robert, MO, 65584

3 Bed
2 Bath
1746 sft

121 Lee Dr, Saint Robert, MO, 65584

Nearby investment properties with comparable prices

4 Bed
3 Bath
1960 sft

26184 Silver Ln, Waynesville, MO, 65583

5 Bed
3 Bath
2636 sft

23 Dogwood Cir, Waynesville, MO, 65583

3 Bed
2 Bath
1508 sft

704 Madison St, Waynesville, MO, 65583

4 Bed
3 Bath
2704 sft

16580 Titan Rd, Saint Robert, MO, 65584

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

Investment property for sale in Waynesville at 20517 Luna Rd, Waynesville, MO, 65583 earns $208/mo cash flow from $1,765/mo rent with a $1,224/mo payment. Total monthly income totals $1,765/mo, and annual cash flow totals $2,492/yr on $82,875 capital. ROI tracks 22.92% on current figures, and rental yield reads 8.47% at a $250,000 purchase. Equity gained on principal adds $1,613/yr, and 5% annual appreciation supports $69,070 over five years. Five-year ROI reaches 119.03% and total cumulative return in cash sums $98,650. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,765/mo property income instead of your personal income.

Single Family

Built in 2007

0.36 Acres lot

$N/A/sqft

No HOA