113 Nightshade DrMedinaTN38355
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 Medina at 113 Nightshade Dr, Medina, TN, 38355 offers a 8.54% rental yield on a $482,400 purchase with $3,434/mo rent. Total monthly income registers $3,434/mo, and a $2,361/mo payment leaves $536/mo available for distribution. Annual cash flow reaches $6,437/yr on $159,916 to close, and return on cash invested stands at 23.93% in year one. Equity gained on principal adds $3,113/yr while 5% annual appreciation supports $133,278 over five years. Portfolio math shows five-year ROI at 124.2% and total cumulative return in cash at $198,614. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,434/mo property income against a $2,361/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
$10 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38355, Medina, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,941 (100%) |
| Owner Occupied HU | 2,287 (77.8%) |
| Renter Occupied HU | 460 (15.6%) |
| Vacant Housing Units | 194 ( 6.6%) |
| Median Home Value | $288,231 |
| Average Home Value | $313,577 |
Housing Distribution
Address Breakdown
Residential
2,901
Single Family
2,885
Multi-Family
16
Businesses
133
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tami S Reid • Hickman Realty Group Inc.-Jack
Mls Name: CWTAR
Mls Provider:
Mls ID: #240764
Disclaimer: Some or all of the listings displayed may not belong to the firm whose website is being visited. IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.