30650 Falling Rock AveWarsawMO65355
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 30650 Falling Rock Ave, Warsaw, MO, 65355 in Warsaw speaks for itself: 10.93% gross on a $199,000 price, generating $1,812/mo in rent and $543/mo in net income after the $895/mo debt service. DSCR 2.02, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $6,512 stacks alongside $54,980 in projected five-year appreciation and $1,833/yr in principal reduction. Projected total cumulative return: $110,538.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 6.2% |
| Monthly Cash Flow | $543 | $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 | $1,812 |
| Total Monthly Debt Service | $1,190 |
| DSCR Ratio | 1.52x |
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 1993
7 Acres lot
$N/A/sqft
$30 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
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 1993
7 Acres lot
$N/A/sqft
$30 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: Ben Ewbank • Midwest Land Group
Mls Name: WCAR MO
Mls Provider:
Mls ID: #97673
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.