3492 Fellowship RdColumbiaTN38401
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 Columbia at 3492 Fellowship Rd, Columbia, TN, 38401 listed at $394,495 pairs $2,637/mo rent with a $1,931/mo payment to leave $275/mo cash flow. Total monthly income runs $2,637/mo, and annual cash flow reaches $3,304/yr on $130,775 cash to close. Return on cash invested measures 22.44% in year one, and rental yield registers 8.02% at a $394,495 basis. Equity gained on principal adds $2,546/yr, and annual property appreciation at 5% supports $108,992 by year five. Five-year ROI tracks 116.14% and total cumulative return in cash totals $151,887. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,637/mo property income relative to a $1,931/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38401, Columbia, TN area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
28,684
Single Family
26,673
Multi-Family
2,011
Businesses
1,855
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
