Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$475,000

For Sale - Active
5991 Ewing Blvd, Arlington, TN 38002
5 Beds
4 Baths
0 Square Feet
0.00 Acres Lot
Built in 2007
For Sale - Active
Units n/a
Checked: 1 day ago
Updated: Jul 23, 2025 at 03:31AM

Investment Summary


Monthly Cash Flow
-$654
Cap Rate
4.0%
Cash-on-Cash Return
-7.2%
Debt Coverage Ratio
0.71
Internal Rate of Return (5 years)
-3.0%

Property Description


0.00 Acres Lot
Built in 2007
For Sale - Active
Units n/a

This 5-bedroom, 4-bathroom home offers a perfect blend of comfort and functionality! Featuring 3 bedrooms & 3 full bathrooms on main level, this home provides ample privacy & convenience for the entire family. Abundant natural light, and generous living spaces designed for both relaxation and entertaining. The spacious kitchen opens to the sitting area, creating an inviting atmosphere for gatherings. The spacious primary suite boasts a large walk-in closet and bath, while two additional bedrooms on main level offers extra space for guests, one with its own private bath. Upstairs, you’ll find two bedrooms, full bath, bonus room & office. 3 car garage, almost half acre lot, private backyard. New Roof. New Carpet. Enjoy peace of mind with a new roof, and take advantage of the 3-car attached garage for plenty of parking and storage. Located in the heart of Arlington, this home is ready for you to move in and make it your own! VA assumable loan 3.3% rate.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Covered
  • Details: Garage Faces Side
  • Garage Spaces: 0
  • Spaces Total: 3

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

  • # of Baths (Full): 4
  • # of Baths (Total): 4.0

Interior Features

  • # of Rooms: 11
  • # of Stories: 1
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Brick Veneer
  • Foundation: Slab
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • HOA Fee: $200/annually

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: A0142NF00057
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2007

Tax Information

  • Annual Tax: $3,853

Utilities

  • Water & Sewer: Public
  • Heating: Central
  • Cooling: Central Air

Location

  • County: Shelby

Listing Details


Listed by:
Amanda L Lee
McWaters & Associates
(901) 378-0433

Source:
Memphis Area Association of REALTORS
MLS#: 10201262
Memphis Area Association of REALTORS

Investment Summary


Monthly Cash Flow
-$654
Cap Rate
4.0%
Cash-on-Cash Return
-7.2%
Debt Coverage Ratio
0.71
Internal Rate of Return (5 years)
-3.0%

Purchase Details

Find an Agent

Purchase price:
$475,000
Amount financed:
-$380,000
Down payment:
$95,000
Closing costs:
$14,250
Rehab costs:
$0
Initial cash invested:
$109,250
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$380,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,248
Property tax:
$321
Insurance:
$196
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,765

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,800 $33,600
Vacancy loss: (6%)
6% -$168 -$2,016
Operating income:
$2,632 $31,584

Operating Expenses


% Rent Monthly Yearly
Property taxes: (11%)
11%-$321-$3,853
Insurance: (7%)
7%-$196-$2,352
Property management: (8%)
8%-$224-$2,688
Repairs & maintenance: (5%)
5%-$140-$1,680
Capital expenditures: (5%)
5%-$140-$1,680
HOA fees: (1%)
1%-$17-$204
Total operating expenses: (37%)
37%-$1,038-$12,457

Cash Flow


Monthly Yearly
Net operating income:
$1,594 $19,128
Mortgage payments:
-$2,248 -$26,976
Cash flow:
$654 $7,848