577 S Heatherwood RoadShell KnobMO65747
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 Shell Knob at 577 S Heatherwood Road, Shell Knob, MO, 65747 generates $2,099/mo in rent and, after a $1,297/mo payment, leaves $449/mo in cash flow. Total monthly income is $2,099/mo, and annual cash flow is $5,384/yr on $87,848 invested. Return on cash invested sits at 26.04% in year one, and rental yield is 9.5% on a $265,000 entry. Equity gained on principal adds $1,710/yr, while 5% annual appreciation builds toward $73,215 over five years. Five-year ROI reaches 135.77% and total cumulative return in cash sums $119,271. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,099/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 65747, Shell Knob, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,196 (100%) |
| Owner Occupied HU | 1,472 (46.1%) |
| Renter Occupied HU | 176 ( 5.5%) |
| Vacant Housing Units | 1,548 (48.4%) |
| Median Home Value | $343,029 |
| Average Home Value | $363,692 |
Housing Distribution
Address Breakdown
Residential
2,109
Single Family
2,109
Multi-Family
0
Businesses
183
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kari Bass • Keller Williams Tri-Lakes
Mls Name: SOMOMLS
Mls ID: #60306333