The Sheldon - Walkout Plan, Breckenridge Park, Columbia, MO, 65203 | 7.14% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1206 sft

613 Bear Valley Ct, Columbia, MO, 65202

4 Bed
2 Bath
1604 sft

2504-2506 Braemore Rd, Columbia, MO, 65203

6 Bed
3 Bath
3032 sft

1342-1344 S Mesa Dr, Columbia, MO, 65201

3 Bed
2 Bath
1512 sft

2107 Ammonette St, Columbia, MO, 65201

Nearby investment properties with comparable prices

The Weston - Walkout Plan, Grandview Acres

4 Bed
3 Bath
2326 sft

The Weston - Walkout Plan, Grandview Acres, Boonville, MO, 65233

The Weston - Walkout Plan, Hinton Lake Estates

4 Bed
3 Bath
2326 sft

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

The Geneva - Slab Foundation Plan, South Wind

3 Bed
3 Bath
2341 sft

The Geneva - Slab Foundation Plan, South Wind, Ashland, MO, 65010

3 Bed
2 Bath
1594 sft

308 Bay Pointe Ln, Columbia, MO, 65201

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 equals $2,100/mo. Return on cash invested prints 18.9% in year one, and rental yield reads 7.14% against a $353,000 entry. Equity gained on principal adds $2,278/yr, while 5% annual appreciation compiles into $97,527 by year five. Five-year ROI reaches 97.5% and total cumulative return in cash sums $114,092. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,100/mo property income covering a $1,728/mo payment, not borrower’s personal income.

Single Family

Built in 2025

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