6570 Pelican Dr UNIT 206Osage 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 6570 Pelican Dr UNIT 206, Osage Beach, MO, 65065 offers a 8.35% rental yield on a $259,900 purchase with $1,808/mo rent. Total monthly income registers $1,808/mo, and a $1,272/mo payment leaves $189/mo available for distribution. Annual cash flow reaches $2,274/yr on $86,157 to close, and return on cash invested stands at 22.55% in year one. Equity gained on principal adds $1,677/yr while 5% annual appreciation supports $71,806 over five years. Portfolio math shows five-year ROI at 117.08% and total cumulative return in cash at $100,870. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,808/mo property income against a $1,272/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
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: MARR / ELLIOTT & ASSOCIATES MARR, SOPHIA • RE/MAX Lake of the Ozarks
Mls Name: LOBR
Mls ID: #3580338