104 Breakwater NHendersonvilleTN37075
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 Hendersonville at 104 Breakwater N, Hendersonville, TN, 37075 at $415,150 posts ROI 28.04% with $932/mo cash flow from $3,455/mo rent. Total monthly income equals $3,455/mo, and annual cash flow records $11,184/yr on $137,622 to close. Return on cash invested measures 28.04% and rental yield reads 9.99% at the current $415,150. Equity gained on principal adds $2,679/yr, and 5% annual appreciation supports $114,698 by year five. Five-year ROI prints 146.31% and total cumulative return in cash totals $201,356.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,455/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2002
0.28 Acres lot
$N/A/sqft
$200 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37075, Hendersonville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 30,010 (100%) |
| Owner Occupied HU | 20,875 (69.6%) |
| Renter Occupied HU | 7,804 (26.0%) |
| Vacant Housing Units | 1,331 ( 4.4%) |
| Median Home Value | $485,855 |
| Average Home Value | $564,815 |
Housing Distribution
Address Breakdown
Residential
29,628
Single Family
25,192
Multi-Family
4,436
Businesses
1,877
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kaysie Banville • Keller Williams Realty Nashville/Franklin
Mls Name: RealTracs MLS as distributed by MLS GRID
Mls Provider:
Mls ID: #3016021
Disclaimer: Based on information submitted to the MLS GRID as of 2025-12-17 04:13:02 PST. 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](/mls-disclaimers/#99)