165 Sycamore Beach Rd UNIT 1ACamdentonMO65020
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 165 Sycamore Beach Rd UNIT 1A, Camdenton, MO, 65020 in Camdenton. Priced at $268,000, it generates $2,456/mo in gross rent and $787/mo in net monthly cash flow, a 11% yield that comfortably supports the 2.04 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $9,448. Five-year appreciation: $74,043. Equity from principal paydown: $2,468/yr. Total projected cumulative return: $152,324.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11% | 6.2% |
| Monthly Cash Flow | $787 | $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 | $2,456 |
| Total Monthly Debt Service | $1,562 |
| DSCR Ratio | 1.57x |
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.
Condo
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 65020, Camdenton, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,389 (100%) |
| Owner Occupied HU | 4,861 (46.8%) |
| Renter Occupied HU | 1,399 (13.5%) |
| Vacant Housing Units | 4,129 (39.7%) |
| Median Home Value | $297,222 |
| Average Home Value | $369,072 |
Housing Distribution
Address Breakdown
Residential
7,423
Single Family
7,261
Multi-Family
162
Businesses
743
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
Condo
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 65020, Camdenton, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,389 (100%) |
| Owner Occupied HU | 4,861 (46.8%) |
| Renter Occupied HU | 1,399 (13.5%) |
| Vacant Housing Units | 4,129 (39.7%) |
| Median Home Value | $297,222 |
| Average Home Value | $369,072 |
Housing Distribution
Address Breakdown
Residential
7,423
Single Family
7,261
Multi-Family
162
Businesses
743
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices