522 W BroadwayNew FranklinMO65274
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 522 W Broadway, New Franklin, MO, 65274 in New Franklin. Priced at $175,000, it generates $2,032/mo in gross rent and $942/mo in net monthly cash flow, a 13.93% yield that comfortably supports the 2.58 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $11,301. Five-year appreciation: $48,349. Equity from principal paydown: $1,612/yr. Total projected cumulative return: $127,029.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 13.9% | 6.2% |
| Monthly Cash Flow | $942 | $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 | $2,032 |
| Total Monthly Debt Service | $1,020 |
| DSCR Ratio | 1.99x |
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 1998
7,500 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 65274, New Franklin, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 781 (100%) |
| Owner Occupied HU | 521 (66.7%) |
| Renter Occupied HU | 186 (23.8%) |
| Vacant Housing Units | 74 ( 9.5%) |
| Median Home Value | $151,293 |
| Average Home Value | $209,247 |
Housing Distribution
Address Breakdown
Residential
658
Single Family
658
Multi-Family
0
Businesses
34
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 1998
7,500 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 65274, New Franklin, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 781 (100%) |
| Owner Occupied HU | 521 (66.7%) |
| Renter Occupied HU | 186 (23.8%) |
| Vacant Housing Units | 74 ( 9.5%) |
| Median Home Value | $151,293 |
| Average Home Value | $209,247 |
Housing Distribution
Address Breakdown
Residential
658
Single Family
658
Multi-Family
0
Businesses
34
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kim Brady • EXP Realty LLC
Mls Name: CBORMLS
Mls ID: #429563