418 McChrystal DrMurfreesboroTN37129
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 Murfreesboro at 418 McChrystal Dr, Murfreesboro, TN, 37129 priced at $485,000 converts $3,095/mo rent into $192/mo cash flow after a $2,374/mo obligation. Total monthly income equals $3,095/mo, and annual cash flow totals $2,298/yr on $160,778 invested. Return on cash invested prints 21.34% in year one, and rental yield reads 7.66% against a $485,000 entry. Equity gained on principal adds $3,130/yr, while 5% annual appreciation compiles into $133,997 by year five. Five-year ROI reaches 110.24% and total cumulative return in cash sums $177,242. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,095/mo property income covering a $2,374/mo payment, not borrower’s personal income.
Single Family
Built in 2020
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37129, Murfreesboro, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,102 (100%) |
| Owner Occupied HU | 17,334 (64.0%) |
| Renter Occupied HU | 8,377 (30.9%) |
| Vacant Housing Units | 1,391 ( 5.1%) |
| Median Home Value | $449,733 |
| Average Home Value | $502,044 |
Housing Distribution
Address Breakdown
Residential
25,778
Single Family
22,072
Multi-Family
3,706
Businesses
2,902
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Leslie Hibdon • EXIT REALTY BOB LAMB & ASSOCIATES
Mls Name: Exit Realty
Mls Provider:
Mls ID: #2913839