99 Rustic Woods RdSunrise 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
Investment property for sale in Sunrise Beach at 99 Rustic Woods Rd, Sunrise Beach, MO, 65079 with 5% annual appreciation on a $575,000 basis while $3,898/mo rent supports operations. Total monthly income totals $3,898/mo and a $2,814/mo payment preserves $317/mo for cash returns. Annual cash flow comes to $3,808/yr on $189,175 deployed, and return on cash invested reaches 22.07% in year one. Equity gained on principal adds $3,710/yr, and five-year appreciation sums $158,862 alongside rental yield of 8.13%. Five-year ROI measures 114.48% and total cumulative return in cash totals $216,563.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,898/mo property income versus a $2,814/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Manufactured
Built in 2002
1.34 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: NICOLE RENEE JAMES • Solid Rock REALTORS
Mls Name: LOBR
Mls ID: #3581175