1475 Pisces DrSunrise BeachMO65079
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 1475 Pisces Dr, Sunrise Beach, MO, 65079 in Sunrise Beach is straightforward: $520,700 in, $3,826/mo in rent, $583/mo out after debt service. The 8.82% gross yield and 1.63 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $143,860 by year five. With $4,796/yr in principal equity, the total cumulative return is projected at $235,088.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.8% | 6.2% |
| Monthly Cash Flow | $583 | $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 | $3,826 |
| Total Monthly Debt Service | $3,036 |
| DSCR Ratio | 1.26x |
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 1982
N/A lot
$N/A/sqft
No 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
Single Family
Built in 1982
N/A lot
$N/A/sqft
No 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: N/A • N/A
Mls Name: BHHS broker feed
Mls ID: #3567152