2618 Elevation GHI Plan, Rookers BendSmyrnaTN37167
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 2618 Elevation GHI Plan, Rookers Bend, Smyrna, TN, 37167 generates $3,390/mo in rent and, after a $2,584/mo payment, leaves $190/mo in cash flow. Total monthly income is $3,390/mo, and annual cash flow is $2,275/yr on $173,709 invested. Return on cash invested sits at 21.37% in year one, and rental yield is 7.7% on a $527,990 entry. Equity gained on principal adds $3,407/yr, while 5% annual appreciation builds toward $145,874 over five years. Five-year ROI reaches 110.48% and total cumulative return in cash sums $191,915. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,390/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$40 monthly 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
