1505 Swiss Village Rd #A-5Osage 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 1505 Swiss Village Rd #A-5, Osage Beach, MO, 65065 uses $74,588 cash to close to unlock $3,948/yr annual cash flow and $329/mo monthly cash flow. Total monthly income runs $1,730/mo, and a $1,101/mo payment keeps the spread at $329/mo. Purchase price stands at $225,000, and rental yield measures 9.23% with $1,730/mo rent. Return on cash invested shows 25.2% in year one, and 5% annual appreciation builds toward $62,163 over five years. Five-year ROI reaches 131.26% and total cumulative return in cash records $97,905. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,730/mo property income covering a $1,101/mo payment rather than investor’s personal income.
Condo
Built in 1982
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: ERICA HOLTSCHNEIDER • Rock Island Realty
Mls Name: LOBR
Mls ID: #3583280