5059 Dayflower Dr N LOT 25HermitageTN37076
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
Investment property for sale in Hermitage at 5059 Dayflower Dr N LOT 25, Hermitage, TN, 37076 offers a 9.03% rental yield on a $358,490 purchase with $2,699/mo rent. Total monthly income registers $2,699/mo, and a $1,755/mo payment leaves $415/mo available for distribution. Annual cash flow reaches $4,976/yr on $118,839 to close, and return on cash invested stands at 24.1% in year one. Equity gained on principal adds $2,313/yr while 5% annual appreciation supports $99,044 over five years. Portfolio math shows five-year ROI at 125.53% and total cumulative return in cash at $149,175. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,699/mo property income against a $1,755/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$138 monthly 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
Listed by: Rob Law • Beazer Homes
Mls Name: RealTracs MLS as distributed by MLS GRID
Mls Provider:
Mls ID: #2985308
Disclaimer: Based on information submitted to the MLS GRID as of 2025-10-25 20:58:03 PDT. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#99)