133 Cordoba Point UNIT 14BSunrise BeachMO65079
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 133 Cordoba Point UNIT 14B, Sunrise Beach, MO, 65079 in Sunrise Beach is capital appreciation. Rental yield 5.5%. The 5.5% gross yield at $575,000 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $158,862 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (1.02) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $129,055.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 5.5% | 6.2% |
| Monthly Cash Flow | $(1,416) | $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 | $2,634 |
| Total Monthly Debt Service | $3,821 |
| DSCR Ratio | 0.69x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Townhouse
Built in 2011
N/A lot
$N/A/sqft
$1,407 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 65079, Sunrise Beach, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,423 (100%) |
| Owner Occupied HU | 1,949 (30.3%) |
| Renter Occupied HU | 258 ( 4.0%) |
| Vacant Housing Units | 4,216 (65.6%) |
| Median Home Value | $392,247 |
| Average Home Value | $480,672 |
Housing Distribution
Address Breakdown
Residential
3,091
Single Family
3,091
Multi-Family
0
Businesses
207
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
Townhouse
Built in 2011
N/A lot
$N/A/sqft
$1,407 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 65079, Sunrise Beach, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,423 (100%) |
| Owner Occupied HU | 1,949 (30.3%) |
| Renter Occupied HU | 258 ( 4.0%) |
| Vacant Housing Units | 4,216 (65.6%) |
| Median Home Value | $392,247 |
| Average Home Value | $480,672 |
Housing Distribution
Address Breakdown
Residential
3,091
Single Family
3,091
Multi-Family
0
Businesses
207
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: O'SULLIVAN REAL ESTATE GROUP O'SULLIVAN, NICOL • RE/MAX Lake of the Ozarks
Mls Name: LOBR
Mls Provider:
Mls ID: #3576654
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.