Magnolia Plan, Eastbrooke at CreekmoorRaymoreMO64083
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 Raymore at Magnolia Plan, Eastbrooke at Creekmoor, Raymore, MO, 64083 priced at $401,925 converts $3,145/mo rent into $527/mo cash flow after a $1,967/mo obligation. Total monthly income equals $3,145/mo, and annual cash flow totals $6,325/yr on $133,238 invested. Return on cash invested prints 24.66% in year one, and rental yield reads 9.39% against a $401,925 entry. Equity gained on principal adds $2,594/yr, while 5% annual appreciation compiles into $111,044 by year five. Five-year ROI reaches 128.75% and total cumulative return in cash sums $171,548. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,145/mo property income covering a $1,967/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$115 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64083, Raymore, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,946 (100%) |
| Owner Occupied HU | 7,879 (72.0%) |
| Renter Occupied HU | 2,415 (22.1%) |
| Vacant Housing Units | 652 ( 6.0%) |
| Median Home Value | $337,858 |
| Average Home Value | $367,671 |
Housing Distribution
Address Breakdown
Residential
10,556
Single Family
10,415
Multi-Family
141
Businesses
453
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices