1999 N Waterfront Dr N APT HColumbiaMO65202
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 Columbia at 1999 N Waterfront Dr N APT H, Columbia, MO, 65202 listed at $128,600 pairs $1,208/mo rent with a $629/mo payment to leave $408/mo cash flow. Total monthly income runs $1,208/mo, and annual cash flow reaches $4,890/yr on $42,631 cash to close. Return on cash invested measures 31.38% in year one, and rental yield registers 11.27% at a $128,600 basis. Equity gained on principal adds $830/yr, and annual property appreciation at 5% supports $35,530 by year five. Five-year ROI tracks 164.43% and total cumulative return in cash totals $70,099. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,208/mo property income relative to a $629/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Home Type Unknown
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 65202, Columbia, MO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,464 (100%) |
| Owner Occupied HU | 12,818 (57.1%) |
| Renter Occupied HU | 7,973 (35.5%) |
| Vacant Housing Units | 1,673 ( 7.4%) |
| Median Home Value | $230,096 |
| Average Home Value | $280,896 |
Housing Distribution
Address Breakdown
Residential
21,110
Single Family
20,925
Multi-Family
185
Businesses
931
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices