118 Shawn DrGallatinTN37066
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 Gallatin at 118 Shawn Dr, Gallatin, TN, 37066 priced at $277,900 converts $2,170/mo rent into $507/mo cash flow after a $1,360/mo obligation. Total monthly income equals $2,170/mo, and annual cash flow totals $6,080/yr on $92,124 invested. Return on cash invested prints 26.51% in year one, and rental yield reads 9.37% against a $277,900 entry. Equity gained on principal adds $1,793/yr, while 5% annual appreciation compiles into $76,779 by year five. Five-year ROI reaches 137.98% and total cumulative return in cash sums $127,113. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,170/mo property income covering a $1,360/mo payment, not borrower’s personal income.
Manufactured
Built in 2000
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37066, Gallatin, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 30,313 (100%) |
| Owner Occupied HU | 18,507 (61.1%) |
| Renter Occupied HU | 9,686 (32.0%) |
| Vacant Housing Units | 2,120 ( 7.0%) |
| Median Home Value | $510,441 |
| Average Home Value | $580,109 |
Housing Distribution
Address Breakdown
Residential
27,823
Single Family
23,116
Multi-Family
4,707
Businesses
1,826
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jason Hughes • Benchmark Realty, LLC
Mls Name: RealTracs MLS as distributed by MLS GRID
Mls Provider:
Mls ID: #2803374
Disclaimer: Based on information submitted to the MLS GRID as of 2025-03-13 08:19:04 PDT. 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)