513 Stella CourtWillardMO65781
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
Rental property for sale in Willard at 513 Stella Court, Willard, MO, 65781 generates $2,215/mo in rent and, after a $1,517/mo payment, leaves $285/mo in cash flow. Total monthly income is $2,215/mo, and annual cash flow is $3,416/yr on $102,765 invested. Return on cash invested sits at 23.23% in year one, and rental yield is 8.57% on a $310,000 entry. Equity gained on principal adds $2,000/yr, while 5% annual appreciation builds toward $85,647 over five years. Five-year ROI reaches 120.74% and total cumulative return in cash sums $124,075. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,215/mo property income rather than buyer’s personal income.
Single Family
Built in 2023
0.39 Acres lot
$N/A/sqft
No 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