3561 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 3561 Fellowship Rd, Columbia, TN, 38401 with 5% annual appreciation on a $441,995 basis while $2,774/mo rent supports operations. Total monthly income totals $2,774/mo and a $2,163/mo payment preserves $128/mo for cash returns. Annual cash flow comes to $1,542/yr on $146,521 deployed, and return on cash invested reaches 20.96% in year one. Equity gained on principal adds $2,852/yr, and five-year appreciation sums $122,115 alongside rental yield of 7.53%. Five-year ROI measures 108.23% and total cumulative return in cash totals $158,581.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,774/mo property income versus a $2,163/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
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
