811 Rose Park DrNashvilleTN37206
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeReliable, bankable, and well-priced, 811 Rose Park Dr, Nashville, TN, 37206 in Nashville delivers $4,558/mo in gross rent and $968/mo in net monthly income at a $599,700 entry. The 9.12% yield and 1.69 DSCR make it a clean candidate for Ziffy Mortgage's DSCR loan; no W-2s or U.S. credit history required. With 5% annual appreciation projecting $165,686 over five years and $5,523/yr in equity from loan paydown, total projected return is $289,182.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 4.2% |
| Monthly Cash Flow | $968 | $850 |
City averages based on Nashville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,558 |
| Total Monthly Debt Service | $3,351 |
| DSCR Ratio | 1.36x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Multi Family
Built in 1964
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37206, Nashville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,502 (100%) |
| Owner Occupied HU | 6,329 (43.6%) |
| Renter Occupied HU | 6,132 (42.3%) |
| Vacant Housing Units | 2,041 (14.1%) |
| Median Home Value | $597,260 |
| Average Home Value | $651,554 |
Housing Distribution
Address Breakdown
Residential
13,890
Single Family
11,532
Multi-Family
2,358
Businesses
887
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
Multi Family
Built in 1964
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37206, Nashville, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,502 (100%) |
| Owner Occupied HU | 6,329 (43.6%) |
| Renter Occupied HU | 6,132 (42.3%) |
| Vacant Housing Units | 2,041 (14.1%) |
| Median Home Value | $597,260 |
| Average Home Value | $651,554 |
Housing Distribution
Address Breakdown
Residential
13,890
Single Family
11,532
Multi-Family
2,358
Businesses
887
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices