1118 Passover Rd #214EOsage BeachMO65065
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 Osage Beach at 1118 Passover Rd #214E, Osage Beach, MO, 65065 offers a 9.35% rental yield on a $129,900 purchase with $1,012/mo rent. Total monthly income registers $1,012/mo, and a $636/mo payment leaves $203/mo available for distribution. Annual cash flow reaches $2,434/yr on $43,062 to close, and return on cash invested stands at 25.56% in year one. Equity gained on principal adds $838/yr while 5% annual appreciation supports $35,889 over five years. Portfolio math shows five-year ROI at 133.19% and total cumulative return in cash at $57,355. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,012/mo property income against a $636/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 65065, Osage Beach, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,085 (100%) |
| Owner Occupied HU | 2,252 (27.9%) |
| Renter Occupied HU | 1,007 (12.5%) |
| Vacant Housing Units | 4,826 (59.7%) |
| Median Home Value | $370,844 |
| Average Home Value | $425,230 |
Housing Distribution
Address Breakdown
Residential
3,931
Single Family
3,906
Multi-Family
25
Businesses
887
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: JASON WHITTLE • RE/MAX Lake of the Ozarks
Mls Name: LOBR
Mls ID: #3580266