The Bellwynn Plan, Inverness, Dardenne Prairie, MO, 63368 | $107/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1677 sft

3515 Ridgewood Dr, Saint Charles, MO, 63303

3 Bed
2 Bath
1832 sft

1944 Homefield Estates Dr, O'Fallon, MO, 63366

3 Bed
3 Bath
1576 sft

Briarwood 2 Car Plan, Elkhorn Ridge, Truesdale, MO, 63380

3 Bed
3 Bath
1742 sft

11 Brushy Brook Ct, O'Fallon, MO, 63366

Nearby investment properties with comparable prices

Hermitage II Plan, Wilmer Crossing Enclave

4 Bed
3 Bath
2539 sft

Hermitage II Plan, Wilmer Crossing Enclave, Wentzville, MO, 63385

4 Bed
3 Bath
2539 sft

2 Hermitage Ii At Elm Crossing St, Saint Charles, MO, 63301

4 Bed
3 Bath
2539 sft

Hermitage II Plan, Elm Crossing, Saint Charles, MO, 63301

4 Bed
3 Bath
2526 sft

Spruce Plan, Alder Creek, Wright City, MO, 63390

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Dardenne Prairie at The Bellwynn Plan, Inverness, Dardenne Prairie, MO, 63368 generates $3,059/mo in rent and, after a $2,320/mo payment, leaves $107/mo in cash flow. Total monthly income is $3,059/mo, and annual cash flow is $1,284/yr on $157,131 invested. Return on cash invested sits at 20.73% in year one, and rental yield is 7.74% on a $474,000 entry. Equity gained on principal adds $3,059/yr, while 5% annual appreciation builds toward $130,957 over five years. Five-year ROI reaches 107.26% and total cumulative return in cash sums $168,545. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,059/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA