Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Thompsons Station at 2822 Kayla Ct, Thompsons Station, TN, 37179 listed at $911,690 pairs $3,756/mo rent with a $4,462/mo payment. Total monthly income runs $3,756/mo. Return on cash invested measures 13.25% in year one, and rental yield registers 4.94% at a $911,690 basis. Equity gained on principal adds $5,883/yr, and annual property appreciation at 5% supports $251,883 by year five. Five-year ROI tracks 66.85% and total cumulative return in cash totals $200,506. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,756/mo property income relative to a $4,462/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 37179, Thompsons Station, TN area.
| 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 |
Residential
6,688
Single Family
6,661
Multi-Family
27
Businesses
245
Date | Event | Price |
|---|---|---|
| 2025-10-23 | Listed for sale | $911,690 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Meritage Homes
Mls Name: Meritage Homes
Mls Provider:
Mls ID: #N/A
