220 N Elliston RdCubaMO65453
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 220 N Elliston Rd, Cuba, MO, 65453 in Cuba is narrow, $191/mo net on $1,031/mo rent after the $607/mo debt service, but the property operates at break-even-plus, not a loss. At $134,900 with a 9.17% yield, the long-run equity case via 5% appreciation ($37,270 over five years) and $1,242/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.70 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $63,474.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 6.2% |
| Monthly Cash Flow | $191 | $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 | $1,031 |
| Total Monthly Debt Service | $786 |
| DSCR Ratio | 1.31x |
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.
Manufactured
Built in 2008
4.90 Acres lot
$N/A/sqft
No 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
Manufactured
Built in 2008
4.90 Acres lot
$N/A/sqft
No 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