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 Hamilton 109 Duck River Estates Plan, Duck River Estates, Columbia, TN, 38401 priced at $176,962 pairs $2,214/mo rent with $1,155/mo cash flow after a $866/mo payment. Total monthly income equals $2,214/mo, and annual cash flow comes to $13,858/yr on $58,663 invested. Return on cash invested is 43.53% in year one, and rental yield stands at 15.01% on a $176,962 basis. Equity gained on principal adds $1,142/yr, and 5% annual appreciation accumulates to $48,891 by year five. Five-year ROI measures 229.27% and total cumulative return in cash reaches $134,495. For financing, Ziffy Mortgage’s DSCR program evaluates $2,214/mo property income against a $866/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 2024
N/A lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-08-22 | Listed for sale | $176,962 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Sue Petty • UMH Properties, Inc.
Mls Name: UMH Properties Inc
Mls Provider:
Mls ID: #N/A
