4105 N Phoenix RdColumbiaMO65202
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
Rental property for sale in Columbia at 4105 N Phoenix Rd, Columbia, MO, 65202 generates $1,799/mo in rent and, after a $1,260/mo payment, leaves $196/mo in cash flow. Total monthly income is $1,799/mo, and annual cash flow is $2,348/yr on $85,361 invested. Return on cash invested sits at 22.66% in year one, and rental yield is 8.38% on a $257,500 entry. Equity gained on principal adds $1,662/yr, while 5% annual appreciation builds toward $71,143 over five years. Five-year ROI reaches 117.65% and total cumulative return in cash sums $100,429. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,799/mo property income rather than buyer’s personal income.
Single Family
Built in 2002
9,000 sqft 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
Listed by: Leslie Bowman • Weichert, Realtors - House of Brokers
Mls Name: CBORMLS
Mls Provider:
Mls ID: #429054
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.