1639 Beaconcrest CirMurfreesboroTN37128
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 Murfreesboro at 1639 Beaconcrest Cir, Murfreesboro, TN, 37128 offers a 8.36% rental yield on a $234,900 purchase with $1,636/mo rent. Total monthly income registers $1,636/mo, and a $1,150/mo payment leaves $230/mo available for distribution. Annual cash flow reaches $2,755/yr on $77,869 to close, and return on cash invested stands at 23.45% in year one. Equity gained on principal adds $1,516/yr while 5% annual appreciation supports $64,899 over five years. Portfolio math shows five-year ROI at 121.57% and total cumulative return in cash at $94,665. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,636/mo property income against a $1,150/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2001
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37128, Murfreesboro, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 32,460 (100%) |
| Owner Occupied HU | 20,186 (62.2%) |
| Renter Occupied HU | 10,890 (33.5%) |
| Vacant Housing Units | 1,384 ( 4.3%) |
| Median Home Value | $438,307 |
| Average Home Value | $484,652 |
Housing Distribution
Address Breakdown
Residential
30,796
Single Family
23,243
Multi-Family
7,553
Businesses
627
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Megan Jones • Onward Real Estate
Mls Name: RealTracs MLS as distributed by MLS GRID
Mls ID: #3003853