122 Waldron CirLa VergneTN37086
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 La Vergne at 122 Waldron Cir, La Vergne, TN, 37086 uses $82,842 cash to close to unlock $4,382/yr annual cash flow and $365/mo monthly cash flow. Total monthly income runs $1,861/mo, and a $1,223/mo payment keeps the spread at $365/mo. Purchase price stands at $249,900, and rental yield measures 8.94% with $1,861/mo rent. Return on cash invested shows 25.2% in year one, and 5% annual appreciation builds toward $69,043 over five years. Five-year ROI reaches 130.99% and total cumulative return in cash records $108,518. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,861/mo property income covering a $1,223/mo payment rather than investor’s personal income.
Single Family
Built in 1950
5,662 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37086, La Vergne, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,219 (100%) |
| Owner Occupied HU | 9,681 (68.1%) |
| Renter Occupied HU | 4,087 (28.7%) |
| Vacant Housing Units | 451 ( 3.2%) |
| Median Home Value | $351,660 |
| Average Home Value | $371,653 |
Housing Distribution
Address Breakdown
Residential
13,179
Single Family
12,149
Multi-Family
1,030
Businesses
947
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices