808 Napa Dr, Columbia, MO, 65203 | 3.12% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1749 sft

737 Sells Ct, Prairie Home, MO, 65068

2 Bed
1 Bath
826 sft

511 West St, Boonville, MO, 65233

2 Bed
1 Bath
1270 sft

215 3rd St, Boonville, MO, 65233

2 Bed
1 Bath
720 sft

2904 Flora Dr, Columbia, MO, 65202

Nearby investment properties with comparable prices

4 Bed
3 Bath
3394 sft

The Palmetto - Walkout Plan, South Wind, Ashland, MO, 65010

3 Bed
2 Bath
1721 sft

Talladega Dr #T6AZSJ, Ashland, MO, 65010

3 Bed
2 Bath
1986 sft

3416 Augusta Dr, Columbia, MO, 65203

3 Bed
2 Bath
1482 sft

10265 S Rte N, Columbia, MO, 65203

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

Explore more listings using simple english

Investment Highlights

Total monthly income runs $1,182/mo, and a $2,227/mo payment. Purchase price stands at $454,900, and rental yield measures 3.12% with $1,182/mo rent. Return on cash invested shows 6.77% in year one, and 5% annual appreciation builds toward $125,680 over five years. Five-year ROI reaches 32.42% and total cumulative return in cash records $48,896. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,182/mo property income covering a $2,227/mo payment rather than investor’s personal income.

Single Family

Built in 2025

6,812 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 65203, Columbia, MO area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	28,145 (100%)
Owner Occupied HU	16,343 (58.1%)
Renter Occupied HU	10,196 (36.2%)
Vacant Housing Units	1,606 ( 5.7%)
Median Home Value	$359,387
Average Home Value	$390,189