114 Portico PlSmyrnaTN37167
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 114 Portico Pl, Smyrna, TN, 37167 offers a 7.8% rental yield on a $539,990 purchase with $3,512/mo rent. Total monthly income registers $3,512/mo, and a $2,643/mo payment leaves $280/mo available for distribution. Annual cash flow reaches $3,354/yr on $177,657 to close, and return on cash invested stands at 21.95% in year one. Equity gained on principal adds $3,484/yr while 5% annual appreciation supports $149,189 over five years. Portfolio math shows five-year ROI at 113.48% and total cumulative return in cash at $201,611. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,512/mo property income against a $2,643/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A 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
