412 Shadylake DrLa VergneTN37086
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 La Vergne at 412 Shadylake Dr, La Vergne, TN, 37086 priced at $364,500 converts $2,629/mo rent into $447/mo cash flow after a $1,784/mo obligation. Total monthly income equals $2,629/mo, and annual cash flow totals $5,365/yr on $120,832 invested. Return on cash invested prints 24.35% in year one, and rental yield reads 8.66% against a $364,500 entry. Equity gained on principal adds $2,352/yr, while 5% annual appreciation compiles into $100,705 by year five. Five-year ROI reaches 126.42% and total cumulative return in cash sums $152,754. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,629/mo property income covering a $1,784/mo payment, not borrower’s personal income.
Single Family
Built in 1997
0.41 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37086, La Vergne, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,219 (100%) |
| Owner Occupied HU | 9,681 (68.1%) |
| Renter Occupied HU | 4,087 (28.7%) |
| Vacant Housing Units | 451 ( 3.2%) |
| Median Home Value | $351,660 |
| Average Home Value | $371,653 |
Housing Distribution
Address Breakdown
Residential
13,179
Single Family
12,149
Multi-Family
1,030
Businesses
947
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices