225 Settlers Pass, Waynesville, MO, 65583 | $488/mo Cash Flow

For Sale

Motivated Seller

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1563 sft

105 Valley Way, Saint Robert, MO, 65584

2 Bed
3 Bath
1728 sft

15250 Texas Rd, Saint Robert, MO, 65584

3 Bed
2 Bath
1320 sft

604 Highway T, Waynesville, MO, 65583

3 Bed
2 Bath
1669 sft

115 Hull Dr, Waynesville, MO, 65583

Nearby investment properties with comparable prices

3 Bed
2 Bath
1056 sft

24010 Tallboy Ln, Saint Robert, MO, 65584

Investment Property+ 1 more

5 Bed
3 Bath
3464 sft

20250 Harlequin Ln, Dixon, MO, 65459

3 Bed
2 Bath
1296 sft

22881 Walnut St, Dixon, MO, 65459

3 Bed
1 Bath
1416 sft

27575 Swanson Rd, Laquey, MO, 65534

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 225 Settlers Pass, Waynesville, MO, 65583 uses $71,438 cash to close to unlock $5,852/yr annual cash flow and $488/mo monthly cash flow. Total monthly income runs $1,830/mo, and a $1,055/mo payment keeps the spread at $488/mo. Purchase price stands at $215,500, and rental yield measures 10.19% with $1,830/mo rent. Return on cash invested shows 28.1% in year one, and 5% annual appreciation builds toward $59,539 over five years. Five-year ROI reaches 146.83% and total cumulative return in cash records $104,894. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,830/mo property income covering a $1,055/mo payment rather than investor’s personal income.

Single Family

Built in 2007

0.26 Acres lot

$N/A/sqft

No HOA