26153 Image RdBrookfieldMO64628
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe cash-flow margin at 26153 Image Rd, Brookfield, MO, 64628 in Brookfield is narrow, $186/mo net on $3,300/mo rent after the $2,248/mo debt service, but the property operates at break-even-plus, not a loss. At $500,000 with a 7.92% yield, the long-run equity case via 5% appreciation ($138,141 over five years) and $4,605/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.47 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $201,699.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 7.9% | 6.2% |
| Monthly Cash Flow | $186 | $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 | $3,300 |
| Total Monthly Debt Service | $2,915 |
| 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 1999
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64628, Brookfield, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,797 (100%) |
| Owner Occupied HU | 1,713 (61.2%) |
| Renter Occupied HU | 636 (22.7%) |
| Vacant Housing Units | 448 (16.0%) |
| Median Home Value | $136,979 |
| Average Home Value | $195,101 |
Housing Distribution
Address Breakdown
Residential
2,469
Single Family
2,457
Multi-Family
12
Businesses
290
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 1999
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64628, Brookfield, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,797 (100%) |
| Owner Occupied HU | 1,713 (61.2%) |
| Renter Occupied HU | 636 (22.7%) |
| Vacant Housing Units | 448 (16.0%) |
| Median Home Value | $136,979 |
| Average Home Value | $195,101 |
Housing Distribution
Address Breakdown
Residential
2,469
Single Family
2,457
Multi-Family
12
Businesses
290
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Denise Ewing • Missouri Land and Farm LLC
Mls Name: Northeast Central AOR
Mls ID: #41996