3365 Harrell RdArlingtonTN38002
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
Investment property for sale in Arlington at 3365 Harrell Rd, Arlington, TN, 38002 listed at $409,000 pairs $2,876/mo rent with a $2,002/mo payment to leave $428/mo cash flow. Total monthly income runs $2,876/mo, and annual cash flow reaches $5,130/yr on $135,584 cash to close. Return on cash invested measures 23.69% in year one, and rental yield registers 8.44% at a $409,000 basis. Equity gained on principal adds $2,639/yr, and annual property appreciation at 5% supports $112,999 by year five. Five-year ROI tracks 122.88% and total cumulative return in cash totals $166,605. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,876/mo property income relative to a $2,002/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1997
1.02 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38002, Arlington, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,452 (100%) |
| Owner Occupied HU | 13,262 (80.6%) |
| Renter Occupied HU | 2,646 (16.1%) |
| Vacant Housing Units | 544 ( 3.3%) |
| Median Home Value | $398,786 |
| Average Home Value | $435,881 |
Housing Distribution
Address Breakdown
Residential
16,240
Single Family
15,583
Multi-Family
657
Businesses
738
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices