402 N 3rd St, Drexel, MO, 64742 | $361/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1104 sft

27034 W 303rd St, Paola, KS, 66071

3 Bed
1 Bath
912 sft

1734 Main St, Osawatomie, KS, 66064

Investment Property+ 2 more

2 Bed
1 Bath
960 sft

206 S 5th St, Cleveland, MO, 64734

1 Bed
1 Bath
360 sft

57 Poplar Ln, Linn Valley, KS, 66040

Nearby investment properties with comparable prices

2 Bed
1 Bath
868 sft

25709 S Whippoorwill Hill Dr, Freeman, MO, 64746

2 Bed
1 Bath
854 sft

706 S Butler Dr, Harrisonville, MO, 64701

1 Bed
1 Bath
637 sft

702 S Butler Dr, Harrisonville, MO, 64701

2 Bed
1 Bath
1349 sft

1109 Main St, Osawatomie, KS, 66064

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 Drexel at 402 N 3rd St, Drexel, MO, 64742 earns $361/mo cash flow from $1,140/mo rent with a $612/mo payment. Total monthly income totals $1,140/mo, and annual cash flow totals $4,336/yr on $41,438 capital. ROI tracks 30.37% on current figures, and rental yield reads 10.94% at a $125,000 purchase. Equity gained on principal adds $807/yr, and 5% annual appreciation supports $34,535 over five years. Five-year ROI reaches 159.09% and total cumulative return in cash sums $65,921. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,140/mo property income instead of your personal income.

Single Family

Built in 1920

0.34 Acres lot

$N/A/sqft

No HOA