2357 Elevation DEF Plan, Woodruff Cove,Murfreesboro,TN,37128

Investment Highlights

Investment property for sale in Murfreesboro at 2357 Elevation DEF Plan, Woodruff Cove, Murfreesboro, TN, 37128 offers a 8.74% rental yield on a $434,990 purchase with $3,168/mo rent. Total monthly income registers $3,168/mo, and a $2,129/mo payment leaves $534/mo available for distribution. Annual cash flow reaches $6,410/yr on $144,199 to close, and return on cash invested stands at 24.35% in year one. Equity gained on principal adds $2,807/yr while 5% annual appreciation supports $120,180 over five years. Portfolio math shows five-year ROI at 126.52% and total cumulative return in cash at $182,445. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,168/mo property income against a $2,129/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.