1857 Lakeshore DrCubaMO65453
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 1857 Lakeshore Dr, Cuba, MO, 65453 in Cuba is narrow, $99/mo net on $1,782/mo rent after the $1,191/mo debt service, but the property operates at break-even-plus, not a loss. At $264,900 with a 8.07% yield, the long-run equity case via 5% appreciation ($73,187 over five years) and $2,440/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.50 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $107,038.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.1% | 6.2% |
| Monthly Cash Flow | $99 | $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 | $1,782 |
| Total Monthly Debt Service | $1,578 |
| DSCR Ratio | 1.13x |
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 2001
8,999 sqft lot
$N/A/sqft
$400 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 65453, Cuba, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,209 (100%) |
| Owner Occupied HU | 2,328 (55.3%) |
| Renter Occupied HU | 1,002 (23.8%) |
| Vacant Housing Units | 879 (20.9%) |
| Median Home Value | $209,763 |
| Average Home Value | $249,806 |
Housing Distribution
Address Breakdown
Residential
3,780
Single Family
3,776
Multi-Family
4
Businesses
320
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 2001
8,999 sqft lot
$N/A/sqft
$400 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 65453, Cuba, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,209 (100%) |
| Owner Occupied HU | 2,328 (55.3%) |
| Renter Occupied HU | 1,002 (23.8%) |
| Vacant Housing Units | 879 (20.9%) |
| Median Home Value | $209,763 |
| Average Home Value | $249,806 |
Housing Distribution
Address Breakdown
Residential
3,780
Single Family
3,776
Multi-Family
4
Businesses
320
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jean L Rohal • Eagle Realty Group & Associate
Mls Name: MARIS
Mls Provider:
Mls ID: #24071744
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. Some IDX listings have been excluded from this website. [Click here for more information](/info/mls-disclaimers/#mls_197)