Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Spring Hill at 911 Sassafras Ct, Spring Hill, TN, 37174 offers a 11.29% rental yield on a $500,000 purchase with $4,705/mo rent. Total monthly income registers $4,705/mo, and a $2,447/mo payment leaves $1,712/mo available for distribution. Annual cash flow reaches $20,546/yr on $165,750 to close, and return on cash invested stands at 32.3% in year one. Equity gained on principal adds $3,226/yr while 5% annual appreciation supports $138,141 over five years. Portfolio math shows five-year ROI at 169.07% and total cumulative return in cash at $280,232. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,705/mo property income against a $2,447/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
6,490 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 37174, Spring Hill, TN area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,891 (100%) |
| Owner Occupied HU | 15,848 (69.2%) |
| Renter Occupied HU | 5,796 (25.3%) |
| Vacant Housing Units | 1,247 ( 5.4%) |
| Median Home Value | $483,063 |
| Average Home Value | $543,971 |
Residential
21,511
Single Family
19,937
Multi-Family
1,574
Businesses
1,139
Date | Event | Price |
|---|---|---|
| 2025-03-22 | Listed for sale | $500,000 |
| 2021-05-28 | Sold | $339,489 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-03-25 | $2400.66 | N/A | $90,625 | N/A |
| 2022-03-25 | $2400.66 | 52.58% | $90,625 | 81.07% |
| 2021-03-25 | $1573.37 | 418.14% | $50,050 | 426.84% |
Listed by: Ashley Luther • Chord Real Estate
Mls Name: UCMLS
Mls Provider:
Mls ID: #235344
Disclaimer: Copyright 2025 Upper Cumberland Board of Realtors. All rights reserved. Information deemed to be reliable but not guaranteed. The data relating to real estate for sale on this website comes from Upper Cumberland Board of Realtors. Some or all of the listings displayed may not belong to the firm whose website is being visited.
