The Monterey Plan, Reserve at Woodside RidgeLees SummitMO64081
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 Lees Summit at The Monterey Plan, Reserve at Woodside Ridge, Lees Summit, MO, 64081 priced at $529,300 converts $3,613/mo rent into $241/mo cash flow after a $2,591/mo obligation. Total monthly income equals $3,613/mo, and annual cash flow totals $2,895/yr on $174,140 invested. Return on cash invested prints 21.72% in year one, and rental yield reads 8.19% against a $529,300 entry. Equity gained on principal adds $3,415/yr, while 5% annual appreciation compiles into $146,236 by year five. Five-year ROI reaches 112.79% and total cumulative return in cash sums $196,407. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,613/mo property income covering a $2,591/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$75 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64081, Lees Summit, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,912 (100%) |
| Owner Occupied HU | 7,707 (64.7%) |
| Renter Occupied HU | 3,338 (28.0%) |
| Vacant Housing Units | 867 ( 7.3%) |
| Median Home Value | $331,646 |
| Average Home Value | $362,123 |
Housing Distribution
Address Breakdown
Residential
10,542
Single Family
9,304
Multi-Family
1,238
Businesses
538
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • The Rob Ellerman Team
Mls Name: The Rob Ellerman Team
Mls ID: #N/A