The Sunbury - Slab Plan, Hinton Lake EstatesColumbiaMO65202
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 totals $2,059/mo and a $1,454/mo payment preserves $209/mo for cash returns. Annual cash flow comes to $2,508/yr on $98,456 deployed, and return on cash invested reaches 22.46% in year one. Equity gained on principal adds $1,916/yr, and five-year appreciation sums $82,056 alongside rental yield of 8.32%. Five-year ROI measures 116.55% and total cumulative return in cash totals $114,750.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,059/mo property income versus a $1,454/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
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 |
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