5109 Aqua DrOsage beachMO65065
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 5109 Aqua Dr, Osage beach, MO, 65065 in Osage beach speaks for itself: 11.05% gross on a $248,200 price, generating $2,286/mo in rent and $740/mo in net income after the $1,116/mo debt service. DSCR 2.05, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $8,883 stacks alongside $68,573 in projected five-year appreciation and $2,286/yr in principal reduction. Projected total cumulative return: $141,850.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.1% | 6.2% |
| Monthly Cash Flow | $740 | $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 | $2,286 |
| Total Monthly Debt Service | $1,447 |
| DSCR Ratio | 1.58x |
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 1977
0.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 65065, Osage Beach, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,085 (100%) |
| Owner Occupied HU | 2,252 (27.9%) |
| Renter Occupied HU | 1,007 (12.5%) |
| Vacant Housing Units | 4,826 (59.7%) |
| Median Home Value | $370,844 |
| Average Home Value | $425,230 |
Housing Distribution
Address Breakdown
Residential
3,931
Single Family
3,906
Multi-Family
25
Businesses
887
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 1977
0.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 65065, Osage Beach, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,085 (100%) |
| Owner Occupied HU | 2,252 (27.9%) |
| Renter Occupied HU | 1,007 (12.5%) |
| Vacant Housing Units | 4,826 (59.7%) |
| Median Home Value | $370,844 |
| Average Home Value | $425,230 |
Housing Distribution
Address Breakdown
Residential
3,931
Single Family
3,906
Multi-Family
25
Businesses
887
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A