18 Trail Rd, Eldon, MO, 65026 | $18/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

- Bed
1 Bath
880 sft

6570 Pelican Dr UNIT 209, Osage Beach, MO, 65065

2 Bed
1 Bath
1048 sft

79 Red Cedar Rd, Sunrise Beach, MO, 65079

2 Bed
1 Bath
918 sft

24794 Leona Ln, Versailles, MO, 65084

2 Bed
2 Bath
1050 sft

464 Cedar Heights Dr UNIT 3G, Camdenton, MO, 65020

Nearby investment properties with comparable prices

2 Bed
2 Bath
1050 sft

775 Clearwater Dr UNIT 2B, Camdenton, MO, 65020

2 Bed
2 Bath
950 sft

875 Parkside Pl UNIT A206, Osage Beach, MO, 65065

2 Bed
2 Bath
1220 sft

165 Sycamore Beach Rd UNIT 1A, Camdenton, MO, 65020

- Bed
- Bath
- sft

Tbd Hawk Lake Dr, Sunrise Beach, MO, 65079

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Eldon at 18 Trail Rd, Eldon, MO, 65026 earns $18/mo cash flow from $1,979/mo rent with a $1,541/mo payment. Total monthly income totals $1,979/mo, and annual cash flow totals $218/yr on $104,389 capital. ROI tracks 20.12% on current figures, and rental yield reads 7.54% at a $314,900 purchase. Equity gained on principal adds $2,032/yr, and 5% annual appreciation supports $87,001 over five years. Five-year ROI reaches 104.04% and total cumulative return in cash sums $108,610. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,979/mo property income instead of your personal income.

Single Family

Built in 1950

3,484 sqft lot

$N/A/sqft

No HOA