The Forest - Walkout Foundation Plan, Breckenridge ParkColumbiaMO65203
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
Total monthly income runs $4,151/mo, and annual cash flow reaches $17,456/yr on $143,540 cash to close. Return on cash invested measures 32.07% in year one, and rental yield registers 11.5% at a $433,000 basis. Equity gained on principal adds $2,794/yr, and annual property appreciation at 5% supports $119,630 by year five. Five-year ROI tracks 168.1% and total cumulative return in cash totals $241,292. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,151/mo property income relative to a $2,119/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2026
N/A 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 |
Housing Distribution
Address Breakdown
Residential
27,098
Single Family
24,669
Multi-Family
2,429
Businesses
1,354
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices