Aria Plan, Hillcrest LandingMcDonaldTN37353
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 McDonald at Aria Plan, Hillcrest Landing, McDonald, TN, 37353 generates $2,646/mo in rent and, after a $1,591/mo payment, leaves $700/mo in cash flow. Total monthly income is $2,646/mo, and annual cash flow is $8,403/yr on $107,734 invested. Return on cash invested sits at 27.71% in year one, and rental yield is 9.77% on a $324,990 entry. Equity gained on principal adds $2,097/yr, while 5% annual appreciation builds toward $89,789 over five years. Five-year ROI reaches 144.43% and total cumulative return in cash sums $155,602. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,646/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37353, Mc Donald, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,324 (100%) |
| Owner Occupied HU | 1,700 (73.1%) |
| Renter Occupied HU | 438 (18.8%) |
| Vacant Housing Units | 186 ( 8.0%) |
| Median Home Value | $335,572 |
| Average Home Value | $400,896 |
Housing Distribution
Address Breakdown
Residential
2,114
Single Family
2,114
Multi-Family
0
Businesses
86
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
