103 Breaker CirBrentwoodTN37027
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
Rental property for sale in Brentwood at 103 Breaker Cir, Brentwood, TN, 37027 priced at $899,000 pairs $7,560/mo rent with $2,179/mo cash flow after a $4,400/mo payment. Total monthly income equals $7,560/mo, and annual cash flow comes to $26,143/yr on $295,771 invested. Return on cash invested is 28.9% in year one, and rental yield stands at 10.09% on a $899,000 basis. Equity gained on principal adds $5,801/yr, and 5% annual appreciation accumulates to $248,377 by year five. Five-year ROI measures 150.75% and total cumulative return in cash reaches $445,870. For financing, Ziffy Mortgage’s DSCR program evaluates $7,560/mo property income against a $4,400/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2004
0.25 Acres lot
$N/A/sqft
No 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