2867 Arcot RdCelinaTN38551
INVESTMENT ANALYSIS
Investment Verdict
Appreciation Play2867 Arcot Rd, Celina, TN, 38551 in Celina is priced for appreciation, not yield. Rental yield 3.84%. At $469,000 with a 3.84% gross yield, the monthly income is modest, but 5% annual price growth is projected to add $129,576 in value over five years, making equity the primary return driver. Ziffy Mortgage's DSCR mortgage (0.71) can still finance this property for non-U.S. residents; a 30–35% down payment typically produces the cleanest underwriting for appreciation-focused assets. Total projected cumulative return: $93,323.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 3.8% | 6.2% |
| Monthly Cash Flow | $(1,308) | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,500 |
| Total Monthly Debt Service | $2,621 |
| DSCR Ratio | 0.57x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2015
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38551, Celina, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,290 (100%) |
| Owner Occupied HU | 1,374 (60.0%) |
| Renter Occupied HU | 477 (20.8%) |
| Vacant Housing Units | 439 (19.2%) |
| Median Home Value | $180,859 |
| Average Home Value | $278,894 |
Housing Distribution
Address Breakdown
Residential
1,856
Single Family
1,801
Multi-Family
55
Businesses
161
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
Single Family
Built in 2015
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38551, Celina, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,290 (100%) |
| Owner Occupied HU | 1,374 (60.0%) |
| Renter Occupied HU | 477 (20.8%) |
| Vacant Housing Units | 439 (19.2%) |
| Median Home Value | $180,859 |
| Average Home Value | $278,894 |
Housing Distribution
Address Breakdown
Residential
1,856
Single Family
1,801
Multi-Family
55
Businesses
161
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dino Cates • Exit Rocky Top Realty-LVS
Mls Name: UCMLS
Mls Provider:
Mls ID: #229427
Disclaimer: Copyright 2024 Upper Cumberland Board of Realtors. All rights reserved. Information deemed to be reliable but not guaranteed. The data relating to real estate for sale on this website comes from Upper Cumberland Board of Realtors. Some or all of the listings displayed may not belong to the firm whose website is being visited.