The Indigo - Walkout Plan, Hinton Lake Estates, Columbia, MO, 65202 | $1,066/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2055 sft

5405 Chamois Dr, Columbia, MO, 65203

5 Bed
3 Bath
2800 sft

5408 Dalcross Dr, Columbia, MO, 65203

3 Bed
2 Bath
1700 sft

1043 Shore Acres Loop, Columbia, MO, 65201

4 Bed
3 Bath
2081 sft

404 Sugarberry Dr, Columbia, MO, 65201

Nearby investment properties with comparable prices

3 Bed
2 Bath
1715 sft

3506 Delwood Dr, Columbia, MO, 65202

The Oakdale - Walkout Plan, Hinton Lake Estates

4 Bed
3 Bath
2710 sft

The Oakdale - Walkout Plan, Hinton Lake Estates, Columbia, MO, 65202

3 Bed
3 Bath
2168 sft

4132 Town Square Dr, Columbia, MO, 65203

3 Bed
2 Bath
1400 sft

704 West Broadway, Ashland, MO, 65010

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

Return on cash invested sits at 30.04% in year one, and rental yield is 10.83% on a $381,000 entry. Equity gained on principal adds $2,459/yr, while 5% annual appreciation builds toward $105,263 over five years. Five-year ROI reaches 157.19% and total cumulative return in cash sums $198,531. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,439/mo property income rather than buyer’s personal income.

Single Family

Built in 2026

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