102 Dartmouth Ct LOT 94SmyrnaTN37167
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 Smyrna at 102 Dartmouth Ct LOT 94, Smyrna, TN, 37167 uses $124,279 cash to close to unlock $3,237/yr annual cash flow and $270/mo monthly cash flow. Total monthly income runs $2,514/mo, and a $1,835/mo payment keeps the spread at $270/mo. Purchase price stands at $374,900, and rental yield measures 8.05% with $2,514/mo rent. Return on cash invested shows 22.51% in year one, and 5% annual appreciation builds toward $103,578 over five years. Five-year ROI reaches 116.54% and total cumulative return in cash records $144,835. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,514/mo property income covering a $1,835/mo payment rather than investor’s personal income.
Single Family
Built in 1985
0.37 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37167, Smyrna, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,750 (100%) |
| Owner Occupied HU | 17,058 (63.8%) |
| Renter Occupied HU | 8,652 (32.3%) |
| Vacant Housing Units | 1,040 ( 3.9%) |
| Median Home Value | $408,476 |
| Average Home Value | $448,944 |
Housing Distribution
Address Breakdown
Residential
25,944
Single Family
20,558
Multi-Family
5,386
Businesses
1,755
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices