2020 Beech Ave APT D3NashvilleTN37204
INVESTMENT ANALYSIS
Investment Verdict
Solid Income2020 Beech Ave APT D3, Nashville, TN, 37204 in Nashville carries a 1.69 coverage ratio, rent of $1,445/mo is 1.69 times the $854/mo payment. Rental yield 9.13%. That margin gives both the investor and Ziffy Mortgage's DSCR underwriting a comfortable buffer at a $189,900 acquisition price. No U.S. credit or income documentation required. Five-year appreciation adds $52,466; total projected cumulative return: $91,686.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 4.2% |
| Monthly Cash Flow | $(17) | $850 |
City averages based on Nashville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,445 |
| Total Monthly Debt Service | $1,061 |
| DSCR Ratio | 1.36x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1961
871.20 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37204, Nashville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,951 (100%) |
| Owner Occupied HU | 3,610 (45.4%) |
| Renter Occupied HU | 3,509 (44.1%) |
| Vacant Housing Units | 832 (10.5%) |
| Median Home Value | $885,829 |
| Average Home Value | $995,905 |
Housing Distribution
Address Breakdown
Residential
7,530
Single Family
4,994
Multi-Family
2,536
Businesses
1,364
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
Condo
Built in 1961
871.20 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37204, Nashville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,951 (100%) |
| Owner Occupied HU | 3,610 (45.4%) |
| Renter Occupied HU | 3,509 (44.1%) |
| Vacant Housing Units | 832 (10.5%) |
| Median Home Value | $885,829 |
| Average Home Value | $995,905 |
Housing Distribution
Address Breakdown
Residential
7,530
Single Family
4,994
Multi-Family
2,536
Businesses
1,364
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices