21143 Layla Rd, Waynesville, MO, 65583 | $394/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1980 sft

23623 Restore, Waynesville, MO, 65583

4 Bed
3 Bath
1971 sft

23628 Restore, Waynesville, MO, 65583

3 Bed
2 Bath
1920 sft

8 Highway K, Iberia, MO, 65486

6 Bed
3 Bath
1843 sft

20373 Heritage Rd, Saint Robert, MO, 65584

Nearby investment properties with comparable prices

4 Bed
3 Bath
3200 sft

20470 London Ln, Waynesville, MO, 65583

3 Bed
2 Bath
1908 sft

21438 Lancaster Ln, Waynesville, MO, 65583

5 Bed
3 Bath
2350 sft

602 Sunset Dr, Waynesville, MO, 65583

5 Bed
4 Bath
3242 sft

20266 Hyatt Ln, 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 21143 Layla Rd, Waynesville, MO, 65583 uses $119,307 cash to close to unlock $4,730/yr annual cash flow and $394/mo monthly cash flow. Total monthly income runs $2,636/mo, and a $1,762/mo payment keeps the spread at $394/mo. Purchase price stands at $359,900, and rental yield measures 8.79% with $2,636/mo rent. Return on cash invested shows 23.87% in year one, and 5% annual appreciation builds toward $99,434 over five years. Five-year ROI reaches 124.19% and total cumulative return in cash records $148,166. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,636/mo property income covering a $1,762/mo payment rather than investor’s personal income.

Single Family

Built in 2005

0.75 Acres lot

$N/A/sqft

No HOA