401 Hill Side RdDe SotoMO63020
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 401 Hill Side Rd, De Soto, MO, 63020 in De Soto is narrow, $193/mo net on $828/mo rent after the $459/mo debt service, but the property operates at break-even-plus, not a loss. At $102,000 with a 9.74% yield, the long-run equity case via 5% appreciation ($28,181 over five years) and $939/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.80 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $51,074.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.7% | 6.2% |
| Monthly Cash Flow | $193 | $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 | $828 |
| Total Monthly Debt Service | $595 |
| DSCR Ratio | 1.39x |
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.
Manufactured
Built in 2007
5.60 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 63020, De Soto, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,007 (100%) |
| Owner Occupied HU | 6,654 (73.9%) |
| Renter Occupied HU | 1,542 (17.1%) |
| Vacant Housing Units | 811 ( 9.0%) |
| Median Home Value | $233,686 |
| Average Home Value | $271,471 |
Housing Distribution
Address Breakdown
Residential
8,437
Single Family
8,391
Multi-Family
46
Businesses
384
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
Manufactured
Built in 2007
5.60 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 63020, De Soto, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,007 (100%) |
| Owner Occupied HU | 6,654 (73.9%) |
| Renter Occupied HU | 1,542 (17.1%) |
| Vacant Housing Units | 811 ( 9.0%) |
| Median Home Value | $233,686 |
| Average Home Value | $271,471 |
Housing Distribution
Address Breakdown
Residential
8,437
Single Family
8,391
Multi-Family
46
Businesses
384
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices