1024 Indigo Aly LOT 116BrentwoodTN37027
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 Brentwood at 1024 Indigo Aly LOT 116, Brentwood, TN, 37027 listed at $567,325 pairs $7,560/mo rent with a $2,777/mo payment to leave $4,129/mo cash flow. Total monthly income runs $7,560/mo, and annual cash flow reaches $49,544/yr on $186,650 cash to close. Return on cash invested measures 46.6% in year one, and rental yield registers 15.99% at a $567,325 basis. Equity gained on principal adds $3,661/yr, and annual property appreciation at 5% supports $156,741 by year five. Five-year ROI tracks 245.77% and total cumulative return in cash totals $458,737. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $7,560/mo property income relative to a $2,777/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2023
4,791 sqft lot
$N/A/sqft
$35 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37027, Brentwood, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,648 (100%) |
| Owner Occupied HU | 19,127 (80.9%) |
| Renter Occupied HU | 3,724 (15.7%) |
| Vacant Housing Units | 797 ( 3.4%) |
| Median Home Value | $883,500 |
| Average Home Value | $1,016,172 |
Housing Distribution
Address Breakdown
Residential
23,381
Single Family
20,638
Multi-Family
2,743
Businesses
2,401
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rob Frye • Regent Realty
Mls Name: RealTracs MLS as distributed by MLS GRID
Mls Provider:
Mls ID: #2706834
Disclaimer: Based on information submitted to the MLS GRID as of 2024-10-14 07:11:30 PDT. 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)