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% |
Rental property for sale in Columbia at 811 Arrington Way, Columbia, TN, 38401 generates $2,167/mo in rent and, after a $1,627/mo payment, leaves $32/mo in cash flow. Total monthly income is $2,167/mo, and annual cash flow is $384/yr on $110,224 invested. Return on cash invested sits at 20.26% in year one, and rental yield is 7.82% on a $332,500 entry. Equity gained on principal adds $2,146/yr, while 5% annual appreciation builds toward $91,864 over five years. Five-year ROI reaches 105.06% and total cumulative return in cash sums $115,804. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,167/mo property income rather than buyer’s personal income.
Townhouse
Built in 2021
2,016 sqft lot
$N/A/sqft
$145 monthly 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 |
|---|---|---|
| 2024-10-01 | Price change | $332,500 |
| 2024-09-23 | Listed for sale | $336,000 |
| 2021-08-23 | Sold | $291,770 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-11-19 | $2064.31 | N/A | $75,475 | N/A |
| 2022-11-19 | $2064.31 | N/A | $75,475 | N/A |
| 2021-11-19 | N/A | N/A | N/A | N/A |
Listed by: Kristy Daniell • Dutton Real Estate Group
Mls Name: RealTracs MLS as distributed by MLS GRID
Mls Provider:
Mls ID: #2706676
Disclaimer: Based on information submitted to the MLS GRID as of 2024-11-19 15:11:34 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)
