21 Vaughns Gap Rd APT 132NashvilleTN37205
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 Nashville at 21 Vaughns Gap Rd APT 132, Nashville, TN, 37205 uses $58,013 cash to close to unlock $384/yr annual cash flow and $32/mo monthly cash flow. Total monthly income runs $1,408/mo, and a $857/mo payment keeps the spread at $32/mo. Purchase price stands at $175,000, and rental yield measures 9.65% with $1,408/mo rent. Return on cash invested shows 20.57% in year one, and 5% annual appreciation builds toward $48,349 over five years. Five-year ROI reaches 108.57% and total cumulative return in cash records $62,983. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,408/mo property income covering a $857/mo payment rather than investor’s personal income.
Condo
Built in 1973
871.20 sqft lot
$N/A/sqft
$328 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37205, Nashville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,781 (100%) |
| Owner Occupied HU | 7,941 (67.4%) |
| Renter Occupied HU | 2,919 (24.8%) |
| Vacant Housing Units | 921 ( 7.8%) |
| Median Home Value | $927,358 |
| Average Home Value | $1,108,529 |
Housing Distribution
Address Breakdown
Residential
11,827
Single Family
8,496
Multi-Family
3,331
Businesses
1,002
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kim Hayes • Benchmark Realty, LLC
Mls Name: RealTracs MLS as distributed by MLS GRID
Mls Provider:
Mls ID: #2770279
Disclaimer: Based on information submitted to the MLS GRID as of 2025-12-26 04:03:22 PST. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#99)