28 Hamilton WaySunrise BeachMO65079
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
Investment Highlights
Rental property for sale in Sunrise Beach at 28 Hamilton Way, Sunrise Beach, MO, 65079 priced at $399,999 converts $2,572/mo rent into $81/mo cash flow after a $1,958/mo obligation. Total monthly income equals $2,572/mo, and annual cash flow totals $968/yr on $132,600 invested. Return on cash invested prints 20.64% in year one, and rental yield reads 7.72% against a $399,999 entry. Equity gained on principal adds $2,581/yr, while 5% annual appreciation compiles into $110,512 by year five. Five-year ROI reaches 106.81% and total cumulative return in cash sums $141,627. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,572/mo property income covering a $1,958/mo payment, not borrower’s personal income.
Single Family
Built in 2008
0.99 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 65079, Sunrise Beach, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,423 (100%) |
| Owner Occupied HU | 1,949 (30.3%) |
| Renter Occupied HU | 258 ( 4.0%) |
| Vacant Housing Units | 4,216 (65.6%) |
| Median Home Value | $392,247 |
| Average Home Value | $480,672 |
Housing Distribution
Address Breakdown
Residential
3,091
Single Family
3,091
Multi-Family
0
Businesses
207
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Amber Dunlap • Ozark Realty
Mls Name: CBORMLS
Mls ID: #427779