405 S Adrian AveRollaMO65401
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
Investment property for sale in Rolla at 405 S Adrian Ave, Rolla, MO, 65401 offers a 10.01% rental yield on a $179,900 purchase with $1,500/mo rent. Total monthly income registers $1,500/mo, and a $881/mo payment leaves $379/mo available for distribution. Annual cash flow reaches $4,550/yr on $59,637 to close, and return on cash invested stands at 27.54% in year one. Equity gained on principal adds $1,161/yr while 5% annual appreciation supports $49,703 over five years. Portfolio math shows five-year ROI at 143.87% and total cumulative return in cash at $85,797. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,500/mo property income against a $881/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1960
10,018 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 65401, Rolla, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,169 (100%) |
| Owner Occupied HU | 7,285 (48.0%) |
| Renter Occupied HU | 6,114 (40.3%) |
| Vacant Housing Units | 1,770 (11.7%) |
| Median Home Value | $234,744 |
| Average Home Value | $278,370 |
Housing Distribution
Address Breakdown
Residential
13,999
Single Family
13,668
Multi-Family
331
Businesses
1,015
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices