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 3111 Bent Tree Ln, Columbia, TN, 38401 offers a 7.69% rental yield on a $599,000 purchase with $3,840/mo rent. Total monthly income registers $3,840/mo, and a $2,932/mo payment leaves $235/mo available for distribution. Annual cash flow reaches $2,819/yr on $197,071 to close, and return on cash invested stands at 21.49% in year one. Equity gained on principal adds $3,865/yr while 5% annual appreciation supports $165,493 over five years. Portfolio math shows five-year ROI at 111.05% and total cumulative return in cash at $218,854. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,840/mo property income against a $2,932/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2018
6,534 sqft lot
$N/A/sqft
$230 annually 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 |
|---|---|---|
| 2024-11-13 | Listed for sale | $599,000 |
| 2018-08-16 | Sold | $313,923 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-11-13 | $3191.86 | N/A | $116,700 | N/A |
| 2022-11-13 | $3191.86 | 7.50% | $116,700 | 33.49% |
| 2021-11-13 | $2969.04 | 8.07% | $87,425 | 8.07% |
Listed by: Kim Pieratt • Elam Real Estate
Mls Name: RealTracs MLS as distributed by MLS GRID
Mls Provider:
Mls ID: #2757748
Disclaimer: Based on information submitted to the MLS GRID as of 2024-11-13 01:26:18 PST. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. Some IDX listings have been excluded from this website. [Click here for more information](/info/mls-disclaimers/#mls_99)
