5655 Nichols Rd #D406Osage BeachMO65065
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
Investment property for sale in Osage Beach at 5655 Nichols Rd #D406, Osage Beach, MO, 65065 listed at $172,000 pairs $1,156/mo rent with a $842/mo payment to leave $85/mo cash flow. Total monthly income runs $1,156/mo, and annual cash flow reaches $1,016/yr on $57,018 cash to close. Return on cash invested measures 21.69% in year one, and rental yield registers 8.07% at a $172,000 basis. Equity gained on principal adds $1,110/yr, and annual property appreciation at 5% supports $47,520 by year five. Five-year ROI tracks 112.47% and total cumulative return in cash totals $64,129. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,156/mo property income relative to a $842/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1985
N/A 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: Alan Wheat • RE/MAX Jefferson City
Mls Name: JCMLS
Mls ID: #10070321