114 Scenic PassNashvilleTN37218
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 114 Scenic Pass, Nashville, TN, 37218 in Nashville is capital appreciation. Rental yield 4.46%. The 4.46% gross yield at $774,400 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $213,952 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.83) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $180,001.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.5% | 4.2% |
| Monthly Cash Flow | $(1,756) | $850 |
City averages based on Nashville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,880 |
| Total Monthly Debt Service | $4,328 |
| DSCR Ratio | 0.67x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37218, Nashville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,834 (100%) |
| Owner Occupied HU | 3,795 (65.0%) |
| Renter Occupied HU | 1,629 (27.9%) |
| Vacant Housing Units | 410 ( 7.0%) |
| Median Home Value | $440,050 |
| Average Home Value | $586,347 |
Housing Distribution
Address Breakdown
Residential
6,180
Single Family
5,776
Multi-Family
404
Businesses
302
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
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37218, Nashville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,834 (100%) |
| Owner Occupied HU | 3,795 (65.0%) |
| Renter Occupied HU | 1,629 (27.9%) |
| Vacant Housing Units | 410 ( 7.0%) |
| Median Home Value | $440,050 |
| Average Home Value | $586,347 |
Housing Distribution
Address Breakdown
Residential
6,180
Single Family
5,776
Multi-Family
404
Businesses
302
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
