102 Winner RdEl Dorado SpringsMO64744
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 102 Winner Rd, El Dorado Springs, MO, 64744 in El Dorado Springs is narrow, $160/mo net on $954/mo rent after the $573/mo debt service, but the property operates at break-even-plus, not a loss. At $127,500 with a 8.98% yield, the long-run equity case via 5% appreciation ($35,226 over five years) and $1,174/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.66 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $58,680.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9% | 6.2% |
| Monthly Cash Flow | $160 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $954 |
| Total Monthly Debt Service | $743 |
| DSCR Ratio | 1.28x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1951
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64744, El Dorado Springs, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,665 (100%) |
| Owner Occupied HU | 2,296 (62.6%) |
| Renter Occupied HU | 823 (22.5%) |
| Vacant Housing Units | 546 (14.9%) |
| Median Home Value | $176,087 |
| Average Home Value | $254,037 |
Housing Distribution
Address Breakdown
Residential
3,249
Single Family
3,244
Multi-Family
5
Businesses
260
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
Single Family
Built in 1951
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64744, El Dorado Springs, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,665 (100%) |
| Owner Occupied HU | 2,296 (62.6%) |
| Renter Occupied HU | 823 (22.5%) |
| Vacant Housing Units | 546 (14.9%) |
| Median Home Value | $176,087 |
| Average Home Value | $254,037 |
Housing Distribution
Address Breakdown
Residential
3,249
Single Family
3,244
Multi-Family
5
Businesses
260
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: James Edwards • United Country Real Estate Buckhorn Land and Realty
Mls Name: Heartland MLS as distributed by MLS GRID
Mls ID: #2600456