210 Westgate CirWarrensburgMO64093
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: 210 Westgate Cir, Warrensburg, MO, 64093 in Warrensburg at $394,000 earns $2,602/mo in rent and nets $143/mo after the $1,772/mo payment, a 7.92% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $108,855 over five years. Ziffy Mortgage underwrites this on a 1.47 DSCR without U.S. credit history. With $3,629/yr in principal paydown, total projected return reaches $158,695.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 7.9% | 6.2% |
| Monthly Cash Flow | $143 | $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 | $2,602 |
| Total Monthly Debt Service | $2,302 |
| DSCR Ratio | 1.13x |
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.
Single Family
Built in 2006
0.31 Acres lot
$N/A/sqft
$60 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64093, Warrensburg, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,247 (100%) |
| Owner Occupied HU | 6,138 (50.1%) |
| Renter Occupied HU | 4,733 (38.6%) |
| Vacant Housing Units | 1,376 (11.2%) |
| Median Home Value | $257,724 |
| Average Home Value | $301,736 |
Housing Distribution
Address Breakdown
Residential
11,617
Single Family
11,197
Multi-Family
420
Businesses
1,012
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
Single Family
Built in 2006
0.31 Acres lot
$N/A/sqft
$60 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64093, Warrensburg, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,247 (100%) |
| Owner Occupied HU | 6,138 (50.1%) |
| Renter Occupied HU | 4,733 (38.6%) |
| Vacant Housing Units | 1,376 (11.2%) |
| Median Home Value | $257,724 |
| Average Home Value | $301,736 |
Housing Distribution
Address Breakdown
Residential
11,617
Single Family
11,197
Multi-Family
420
Businesses
1,012
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ashley C Cornick • Re/Max United
Mls Name: WCAR MO
Mls Provider:
Mls ID: #98239
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.