2749 New Port Royal Rd LOT 49Thompsons StationTN37179
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 Thompsons Station at 2749 New Port Royal Rd LOT 49, Thompsons Station, TN, 37179 generates $3,756/mo in rent and, after a $2,484/mo payment, leaves $718/mo in cash flow. Total monthly income is $3,756/mo, and annual cash flow is $8,616/yr on $166,968 invested. Return on cash invested sits at 25.22% in year one, and rental yield is 8.88% on a $507,500 entry. Equity gained on principal adds $3,275/yr, while 5% annual appreciation builds toward $140,213 over five years. Five-year ROI reaches 131.01% and total cumulative return in cash sums $218,746. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,756/mo property income rather than buyer’s personal income.
Single Family
Built in 1997
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37179, Thompsons Station, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,231 (100%) |
| Owner Occupied HU | 6,100 (84.4%) |
| Renter Occupied HU | 882 (12.2%) |
| Vacant Housing Units | 249 ( 3.4%) |
| Median Home Value | $633,493 |
| Average Home Value | $754,349 |
Housing Distribution
Address Breakdown
Residential
6,688
Single Family
6,661
Multi-Family
27
Businesses
245
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Steve Cothran • Steve Cothran Realty, LLC
Mls Name: RealTracs MLS as distributed by MLS GRID
Mls ID: #3042940