Beckett Plan, Harbor CrossingGallatinTN37066
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 Gallatin at Beckett Plan, Harbor Crossing, Gallatin, TN, 37066 offers $2,564/mo rent that, after a $1,674/mo payment, leaves $517/mo cash flow. Total monthly income is $2,564/mo, and annual cash flow is $6,200/yr on $113,370 cash. Return on cash invested measures 25.38% in year one, and rental yield stands at 9% at a $341,990 entry. Equity gained on principal adds $2,207/yr while 5% annual appreciation compounds into $94,486 by year five. Five-year ROI records 131.91% and total cumulative return in cash reaches $149,551. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,564/mo property income versus a $1,674/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37066, Gallatin, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 30,313 (100%) |
| Owner Occupied HU | 18,507 (61.1%) |
| Renter Occupied HU | 9,686 (32.0%) |
| Vacant Housing Units | 2,120 ( 7.0%) |
| Median Home Value | $510,441 |
| Average Home Value | $580,109 |
Housing Distribution
Address Breakdown
Residential
27,823
Single Family
23,116
Multi-Family
4,707
Businesses
1,826
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
