513 Osage RoadWillardMO65781
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 Willard at 513 Osage Road, Willard, MO, 65781 offers a 9.01% rental yield on a $247,500 purchase with $1,858/mo rent. Total monthly income registers $1,858/mo, and a $1,211/mo payment leaves $313/mo available for distribution. Annual cash flow reaches $3,754/yr on $82,046 to close, and return on cash invested stands at 24.48% in year one. Equity gained on principal adds $1,597/yr while 5% annual appreciation supports $68,380 over five years. Portfolio math shows five-year ROI at 127.44% and total cumulative return in cash at $104,561. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,858/mo property income against a $1,211/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2003
0.27 Acres lot
$N/A/sqft
$50 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 65781, Willard, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,057 (100%) |
| Owner Occupied HU | 3,050 (75.2%) |
| Renter Occupied HU | 868 (21.4%) |
| Vacant Housing Units | 139 ( 3.4%) |
| Median Home Value | $305,050 |
| Average Home Value | $302,154 |
Housing Distribution
Address Breakdown
Residential
3,732
Single Family
3,692
Multi-Family
40
Businesses
200
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Megan E Henry • Alpha Realty MO, LLC
Mls Name: SOMOMLS
Mls Provider:
Mls ID: #60305332
Disclaimer: The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC. Real estate listings held by Brokerage firms other than Zillow, Inc. are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR that have not been displayed on this site. 2025 Southern Missouri Regional MLS, LLC. All rights reserved. [Click here for more information](/mls-disclaimers/#896)