419 Bonnawood CtHermitageTN37076
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 Hermitage at 419 Bonnawood Ct, Hermitage, TN, 37076 priced at $423,900 pairs $3,106/mo rent with $568/mo cash flow after a $2,075/mo payment. Total monthly income equals $3,106/mo, and annual cash flow comes to $6,819/yr on $140,523 invested. Return on cash invested is 24.76% in year one, and rental yield stands at 8.79% on a $423,900 basis. Equity gained on principal adds $2,735/yr, and 5% annual appreciation accumulates to $117,116 by year five. Five-year ROI measures 128.62% and total cumulative return in cash reaches $180,739. For financing, Ziffy Mortgage’s DSCR program evaluates $3,106/mo property income against a $2,075/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1965
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37076, Hermitage, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,552 (100%) |
| Owner Occupied HU | 10,351 (52.9%) |
| Renter Occupied HU | 7,998 (40.9%) |
| Vacant Housing Units | 1,203 ( 6.2%) |
| Median Home Value | $427,844 |
| Average Home Value | $485,264 |
Housing Distribution
Address Breakdown
Residential
19,483
Single Family
14,208
Multi-Family
5,275
Businesses
964
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices