3560 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
Rental property for sale in Columbia at 3560 Fellowship Rd, Columbia, TN, 38401 priced at $438,995 converts $2,667/mo rent into $39/mo cash flow after a $2,149/mo obligation. Total monthly income equals $2,667/mo, and annual cash flow totals $465/yr on $145,527 invested. Return on cash invested prints 20.23% in year one, and rental yield reads 7.29% against a $438,995 entry. Equity gained on principal adds $2,833/yr, while 5% annual appreciation compiles into $121,286 by year five. Five-year ROI reaches 104.28% and total cumulative return in cash sums $151,759. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,667/mo property income covering a $2,149/mo payment, not borrower’s personal income.
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
