4027 Beverly Hills Dr,Pegram,TN,37143

Investment Highlights

Rental property for sale in Pegram at 4027 Beverly Hills Dr, Pegram, TN, 37143 priced at $482,400 pairs $3,834/mo rent with $946/mo cash flow after a $2,361/mo payment. Total monthly income equals $3,834/mo, and annual cash flow comes to $11,357/yr on $159,916 invested. Return on cash invested is 27.01% in year one, and rental yield stands at 9.54% on a $482,400 basis. Equity gained on principal adds $3,113/yr, and 5% annual appreciation accumulates to $133,278 by year five. Five-year ROI measures 140.67% and total cumulative return in cash reaches $224,954. For financing, Ziffy Mortgage’s DSCR program evaluates $3,834/mo property income against a $2,361/mo payment instead of your W2s, 1099s, or Tax returns.