604 Osage StHarrisonvilleMO64701
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 Harrisonville at 604 Osage St, Harrisonville, MO, 64701 with 5% annual appreciation on a $279,350 basis while $2,274/mo rent supports operations. Total monthly income totals $2,274/mo and a $1,367/mo payment preserves $535/mo for cash returns. Annual cash flow comes to $6,414/yr on $92,605 deployed, and return on cash invested reaches 26.84% in year one. Equity gained on principal adds $1,803/yr, and five-year appreciation sums $77,179 alongside rental yield of 9.77%. Five-year ROI measures 140.05% and total cumulative return in cash totals $129,693.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,274/mo property income versus a $1,367/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1973
9,365 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64701, Harrisonville, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,079 (100%) |
| Owner Occupied HU | 4,185 (68.8%) |
| Renter Occupied HU | 1,594 (26.2%) |
| Vacant Housing Units | 300 ( 4.9%) |
| Median Home Value | $335,971 |
| Average Home Value | $371,033 |
Housing Distribution
Address Breakdown
Residential
5,966
Single Family
5,825
Multi-Family
141
Businesses
664
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Greg Shahan • 395 Realty LLC
Mls Name: Heartland MLS as distributed by MLS GRID
Mls ID: #2589651