502 E State StVandaliaMO63382
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 Vandalia at 502 E State St, Vandalia, MO, 63382 listed at $149,000 pairs $1,118/mo rent with a $729/mo payment to leave $190/mo cash flow. Total monthly income runs $1,118/mo, and annual cash flow reaches $2,284/yr on $49,394 cash to close. Return on cash invested measures 24.53% in year one, and rental yield registers 9% at a $149,000 basis. Equity gained on principal adds $961/yr, and annual property appreciation at 5% supports $41,166 by year five. Five-year ROI tracks 127.77% and total cumulative return in cash totals $63,112. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,118/mo property income relative to a $729/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1963
0.82 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 63382, Vandalia, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,618 (100%) |
| Owner Occupied HU | 1,002 (61.9%) |
| Renter Occupied HU | 389 (24.0%) |
| Vacant Housing Units | 227 (14.0%) |
| Median Home Value | $106,022 |
| Average Home Value | $149,641 |
Housing Distribution
Address Breakdown
Residential
1,409
Single Family
1,373
Multi-Family
36
Businesses
118
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Devan Schuckenbrock • Nichols Real Estate
Mls Name: MARIS
Mls Provider:
Mls ID: #25027274
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. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#197)