Two-Bedroom Residential Income
5904 Teresa Dr, Columbia, MO 65202
For Sale
Contact for pricing
Lower-level apartment includes laundry appliances and water and sewer service.
Property Size800 SF
Price / SF$0.97
Days on Market8
Property Features for 5904 Teresa Dr
General Information
Standard status
Size
Property subtype
Units
Unit Mix
Multifamily Units
Amenities
washer/dryer
Listing Agency:
Weichert, Realtors - House of Brokers
(573) 446-6767
Listed By:
Kim Bosley
(573) 489-1587
Source:
Exprealty
Added: Nov 2
Changed: Nov 8
Last Checked: Nov 8 at 3:58PM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of Weichert, Realtors - House of Brokers
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
This residential income property is an 800-square-foot, two-bedroom, one-bath apartment on the lower level of a building. A washer and dryer are included, along with water and sewer service.
Key Highlights
- 800‑square‑foot, two‑bedroom apartment
- One bathroom
- Located on the building’s lower level
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$6,187
Suggested Prices Based on Cap Rates
Cap Rate 5%
$123,740
$123.7K
Cap Rate 7%
$88,386
$88.4K
Cap Rate 9%
$68,744
$68.7K
Market Conditions
NOI Build-Up for 800 SF
Gross rent
$11.9K $14.88/SF
− Vacancy
−$655 −$0.82/SF
EGI
$11.2K $14.06/SF
− OpEx
−$5.1K −$6.33/SF
NOI
$6.2K $7.73/SF
Area
Columbia, MO
Vacancy
5.50%
Lease Rate
$14.88 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$123,740
Cap Rate 7%
$88,386
Cap Rate 9%
$68,744
Alternative Uses
Best Use
Apartment 5plus
$88.4K
$77.3K – $103.1K
NOI $6,187 @ 7.0% cap
Second Best
—
—
no second resolved use
Theoretical Best
Warehouse
$124.0K
$108.5K – $144.7K
NOI $8,682 @ 7.0% cap
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Who owns this building?
See the owner, sales and loan history
Open Analytics
Lease Details
1
Residential units
Location Intelligence
Trade Area within ½ mile
34
Businesses Nearby
Explore this area
Business Placement
Demographics for 65202, MO
48,239
Population
20,342
Households
2.4
Avg Household Size
35
Median Age
40%
College-Educated
93%
High-School Grad
141.3 sq mi
ZIP Area
341
Density / Sq Mi
$69,740
Median Household Income
$42,020
Median Earnings
$1,091
Median Rent
$202,300
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Market
Properties on Market for Residential income properties in Columbia
Frequently Asked Questions
What type of property is this?
Residential income property - Lower-level apartment includes laundry appliances and water and sewer service.
Where is this residential income property located?
The property is located at 5904 Teresa Dr Columbia, MO.
What are key features of this property?
This property features: 800‑square‑foot, two‑bedroom apartment; One bathroom; Located on the building’s lower level
