Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Columbia at 122 Overlook Pl, Columbia, TN, 38401 with 5% annual appreciation on a $314,900 basis while $2,214/mo rent supports operations. Total monthly income totals $2,214/mo and a $1,541/mo payment preserves $329/mo for cash returns. Annual cash flow comes to $3,951/yr on $104,389 deployed, and return on cash invested reaches 23.69% in year one. Equity gained on principal adds $2,032/yr, and five-year appreciation sums $87,001 alongside rental yield of 8.44%. Five-year ROI measures 122.91% and total cumulative return in cash totals $128,302.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,214/mo property income versus a $1,541/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2006
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 38401, Columbia, TN area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 30,552 (100%) |
| Owner Occupied HU | 19,842 (64.9%) |
| Renter Occupied HU | 8,481 (27.8%) |
| Vacant Housing Units | 2,229 ( 7.3%) |
| Median Home Value | $383,591 |
| Average Home Value | $440,270 |
Residential
28,684
Single Family
26,673
Multi-Family
2,011
Businesses
1,855
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Christy Frewin, M.A.Ed., SRES, E-PRO, MRP, ABR • Vastland Realty Group, LLC
Mls Name: RealTracs MLS as distributed by MLS GRID
Mls ID: #3031657
