21021 Harbor Ln #A & BSaint RobertMO65584
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe cash-flow margin at 21021 Harbor Ln #A & B, Saint Robert, MO, 65584 in Saint Robert is narrow, $19/mo net on $1,700/mo rent after the $1,214/mo debt service, but the property operates at break-even-plus, not a loss. At $270,000 with a 7.56% yield, the long-run equity case via 5% appreciation ($74,596 over five years) and $2,487/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.40 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $103,613.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 7.6% | 6.2% |
| Monthly Cash Flow | $19 | $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 | $1,700 |
| Total Monthly Debt Service | $1,574 |
| DSCR Ratio | 1.08x |
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.
Multi Family
Built in 2008
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 65584, Saint Robert, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,892 (100%) |
| Owner Occupied HU | 2,067 (42.3%) |
| Renter Occupied HU | 2,115 (43.2%) |
| Vacant Housing Units | 710 (14.5%) |
| Median Home Value | $220,530 |
| Average Home Value | $225,623 |
Housing Distribution
Address Breakdown
Residential
4,756
Single Family
4,717
Multi-Family
39
Businesses
456
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
Multi Family
Built in 2008
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 65584, Saint Robert, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,892 (100%) |
| Owner Occupied HU | 2,067 (42.3%) |
| Renter Occupied HU | 2,115 (43.2%) |
| Vacant Housing Units | 710 (14.5%) |
| Median Home Value | $220,530 |
| Average Home Value | $225,623 |
Housing Distribution
Address Breakdown
Residential
4,756
Single Family
4,717
Multi-Family
39
Businesses
456
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Shawn McArthur • EXP Realty LLC
Mls Name: MARIS
Mls ID: #25071878