804 Willow Trace CtWhites CreekTN37189
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 Whites Creek at 804 Willow Trace Ct, Whites Creek, TN, 37189 offers $2,034/mo rent that, after a $1,419/mo payment, leaves $299/mo cash flow. Total monthly income is $2,034/mo, and annual cash flow is $3,582/yr on $96,102 cash. Return on cash invested measures 23.64% in year one, and rental yield stands at 8.42% at a $289,900 entry. Equity gained on principal adds $1,871/yr while 5% annual appreciation compounds into $80,094 by year five. Five-year ROI records 122.58% and total cumulative return in cash reaches $117,801. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,034/mo property income versus a $1,419/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1989
3,484 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37189, Whites Creek, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,226 (100%) |
| Owner Occupied HU | 978 (79.8%) |
| Renter Occupied HU | 186 (15.2%) |
| Vacant Housing Units | 62 ( 5.1%) |
| Median Home Value | $526,846 |
| Average Home Value | $651,603 |
Housing Distribution
Address Breakdown
Residential
1,563
Single Family
1,428
Multi-Family
135
Businesses
147
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Alvaro Pineda • NetWorth Realty of Nashville, LLC
Mls Name: RealTracs MLS as distributed by MLS GRID
Mls ID: #3098676