30204 Sassafras Dr UNIT BWarsawMO65355
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
Investment Highlights
Rental property for sale in Warsaw at 30204 Sassafras Dr UNIT B, Warsaw, MO, 65355 generates $907/mo in rent and, after a $563/mo payment, leaves $41/mo in cash flow. Total monthly income is $907/mo, and annual cash flow is $488/yr on $38,123 invested. Return on cash invested sits at 21.19% in year one, and rental yield is 9.46% on a $115,000 entry. Equity gained on principal adds $742/yr, while 5% annual appreciation builds toward $31,772 over five years. Five-year ROI reaches 111.55% and total cumulative return in cash sums $42,525. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $907/mo property income rather than buyer’s personal income.
Townhouse
Built in 1996
983.25 sqft lot
$N/A/sqft
$150 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 65355, Warsaw, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,541 (100%) |
| Owner Occupied HU | 4,224 (49.5%) |
| Renter Occupied HU | 975 (11.4%) |
| Vacant Housing Units | 3,342 (39.1%) |
| Median Home Value | $194,057 |
| Average Home Value | $254,813 |
Housing Distribution
Address Breakdown
Residential
5,965
Single Family
5,965
Multi-Family
0
Businesses
386
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Pam Grobe • Advantage Real Estate Llc
Mls Name: WCAR MO
Mls Provider:
Mls ID: #97340
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.