9656 Drayton Hall LnGermantownTN38139
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 Germantown at 9656 Drayton Hall Ln, Germantown, TN, 38139 earns $837/mo cash flow from $4,518/mo rent with a $3,010/mo payment. Total monthly income totals $4,518/mo, and annual cash flow totals $10,041/yr on $202,302 capital. ROI tracks 25.02% on current figures, and rental yield reads 8.82% at a $614,900 purchase. Equity gained on principal adds $3,968/yr, and 5% annual appreciation supports $169,886 over five years. Five-year ROI reaches 129.97% and total cumulative return in cash sums $262,930. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,518/mo property income instead of your personal income.
Single Family
Built in 1995
0.43 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 38139, Germantown, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,838 (100%) |
| Owner Occupied HU | 5,569 (95.4%) |
| Renter Occupied HU | 175 ( 3.0%) |
| Vacant Housing Units | 94 ( 1.6%) |
| Median Home Value | $537,265 |
| Average Home Value | $578,316 |
Housing Distribution
Address Breakdown
Residential
5,934
Single Family
5,934
Multi-Family
0
Businesses
99
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jianying Yuan • KAIZEN Realty, LLC
Mls Name: MAAR
Mls ID: #10205925