470 SE 1201 Pvt RoadOsceolaMO64776
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowReliable, bankable, and well-priced, 470 SE 1201 Pvt Road, Osceola, MO, 64776 in Osceola delivers $982/mo in gross rent and $297/mo in net monthly income at a $110,000 entry. The 10.71% yield and 1.98 DSCR make it a clean candidate for Ziffy Mortgage's DSCR loan; no W-2s or U.S. credit history required. With 5% annual appreciation projecting $30,391 over five years and $1,013/yr in equity from loan paydown, total projected return is $60,853.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.7% | 6.2% |
| Monthly Cash Flow | $297 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $982 |
| Total Monthly Debt Service | $641 |
| DSCR Ratio | 1.53x |
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 1973
19.70 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64776, Osceola, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,738 (100%) |
| Owner Occupied HU | 1,446 (52.8%) |
| Renter Occupied HU | 447 (16.3%) |
| Vacant Housing Units | 845 (30.9%) |
| Median Home Value | $169,828 |
| Average Home Value | $331,568 |
Housing Distribution
Address Breakdown
Residential
1,812
Single Family
1,786
Multi-Family
26
Businesses
163
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 1973
19.70 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 64776, Osceola, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,738 (100%) |
| Owner Occupied HU | 1,446 (52.8%) |
| Renter Occupied HU | 447 (16.3%) |
| Vacant Housing Units | 845 (30.9%) |
| Median Home Value | $169,828 |
| Average Home Value | $331,568 |
Housing Distribution
Address Breakdown
Residential
1,812
Single Family
1,786
Multi-Family
26
Businesses
163
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices