414 N Randolph StPleasant HillMO64080
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow414 N Randolph St, Pleasant Hill, MO, 64080 in Pleasant Hill earns its strong cash-flow label: 10.17% yield, $2,220/mo rent, $588/mo net income, DSCR 1.88. The $262,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $72,386 by year five. Combined with $2,413/yr in principal paydown, total projected return reaches $137,274.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.2% | 6.2% |
| Monthly Cash Flow | $588 | $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 | $2,220 |
| Total Monthly Debt Service | $1,527 |
| DSCR Ratio | 1.45x |
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 1950
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64080, Pleasant Hill, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,532 (100%) |
| Owner Occupied HU | 4,144 (74.9%) |
| Renter Occupied HU | 1,111 (20.1%) |
| Vacant Housing Units | 277 ( 5.0%) |
| Median Home Value | $357,891 |
| Average Home Value | $394,987 |
Housing Distribution
Address Breakdown
Residential
5,565
Single Family
5,242
Multi-Family
323
Businesses
325
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 1950
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64080, Pleasant Hill, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,532 (100%) |
| Owner Occupied HU | 4,144 (74.9%) |
| Renter Occupied HU | 1,111 (20.1%) |
| Vacant Housing Units | 277 ( 5.0%) |
| Median Home Value | $357,891 |
| Average Home Value | $394,987 |
Housing Distribution
Address Breakdown
Residential
5,565
Single Family
5,242
Multi-Family
323
Businesses
325
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Logan Blackburn • Real Broker, LLC
Mls Name: Heartland MLS as distributed by MLS GRID
Mls ID: #2598327