Hermitage II Plan, Regal Pines EnclaveEllisvilleMO63021
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 Ellisville at Hermitage II Plan, Regal Pines Enclave, Ellisville, MO, 63021 at $602,900 posts ROI 20.47% with $67/mo cash flow from $3,822/mo rent. Total monthly income equals $3,822/mo, and annual cash flow records $806/yr on $198,354 to close. Return on cash invested measures 20.47% and rental yield reads 7.61% at the current $602,900. Equity gained on principal adds $3,890/yr, and 5% annual appreciation supports $166,570 by year five. Five-year ROI prints 105.87% and total cumulative return in cash totals $209,998.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,822/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 63021, Ballwin, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,099 (100%) |
| Owner Occupied HU | 17,978 (77.8%) |
| Renter Occupied HU | 4,353 (18.8%) |
| Vacant Housing Units | 768 ( 3.3%) |
| Median Home Value | $359,944 |
| Average Home Value | $393,028 |
Housing Distribution
Address Breakdown
Residential
22,766
Single Family
20,652
Multi-Family
2,114
Businesses
392
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • McBride Homes
Mls Name: McBride Homes
Mls ID: #N/A