122 Ogden CvSmyrnaTN37167
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 122 Ogden Cv, Smyrna, TN, 37167 listed at $470,180 pairs $3,568/mo rent with a $2,301/mo payment to leave $754/mo cash flow. Total monthly income runs $3,568/mo, and annual cash flow reaches $9,045/yr on $155,865 cash to close. Return on cash invested measures 25.71% in year one, and rental yield registers 9.11% at a $470,180 basis. Equity gained on principal adds $3,034/yr, and annual property appreciation at 5% supports $129,902 by year five. Five-year ROI tracks 133.69% and total cumulative return in cash totals $208,373. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,568/mo property income relative to a $2,301/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
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
