127 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
Rental property for sale in Smyrna at 127 Ogden Cv, Smyrna, TN, 37167 priced at $474,350 pairs $2,971/mo rent with $131/mo cash flow after a $2,322/mo payment. Total monthly income equals $2,971/mo, and annual cash flow comes to $1,574/yr on $157,247 invested. Return on cash invested is 20.91% in year one, and rental yield stands at 7.52% on a $474,350 basis. Equity gained on principal adds $3,061/yr, and 5% annual appreciation accumulates to $131,054 by year five. Five-year ROI measures 107.96% and total cumulative return in cash reaches $169,771. For financing, Ziffy Mortgage’s DSCR program evaluates $2,971/mo property income against a $2,322/mo payment instead of your W2s, 1099s, or 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
